← Bombshells /

Financials

MB106110382
Dashboard › Bombshells › Financial Intelligence

Bombshells

20516 KATY FWY, Katy, TX 77449 · TABC MB106110382

Mixed Beverage Katy Market Enriched 2026-05-19
$1,618,534 Annual gross (L12M) ▲ 18.4% latest MoM Click for monthly detail
$134,878 Avg monthly ▼ 3.6% latest vs avg Click for monthly detail
~21% Est. net margin (likely) $339,907/yr est. net Click for cost model
$850k–$1,190k Est. acquisition range 0.63× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $1,703,720 – $2,023,168/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombshells My bars

Executive Summary

Click to expand full narrative

Bombshells is a mixed-beverage licensed establishment at 20516 KATY FWY, Katy, Texas (TABC MB106110382). Over the most recent 12 months it reported $1,618,534 in gross alcohol sales, averaging $134,878/month with a best month of $178,453. Sales mix: ~55% liquor · 45% beer · 0% wine. The building at this address is owned by RCI HOLDINGS INC (11,232 sqft, $4,300,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $339,907 (~21% margin). Acquisition value is estimated at $850k–$1,190k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$1,618,534
Avg monthly
$134,878
Best month
$178,453
May 2025
Sales mix
55% Liq
45% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1338350020001
Property owner (landlord)RCI HOLDINGS INC
Total building SF11,232
Assessed value$4,300,000

Bombshells's share

Est. base rent ~$46/sqft/yr · 5,000 sqft · Class A $19,142/mo
NNN CAM / insurance$2,871/mo
NNN property tax$3,828/mo
Personal property tax est — no BPP record $324/mo
Total occupancy $26,165/mo

Occupancy analysis

All-in occupancy cost is 19.4% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $1,618,534 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~31%
Revenue$1,618,534
COGS (24%)−$388,448
Labor (14%)−$226,595
Occupancy−$282,583
TX MB gross tax (6.7%)−$108,442
Utilities / ins / mktg (8%)−$129,483
Card surcharge net+$17,804
Net profit $500,788
Most Likely
Typical bar, light food program, full two-shift staffing
~21%
Revenue$1,618,534
COGS (27%)−$437,004
Labor (17%)−$275,151
Occupancy−$313,981
TX MB gross tax (6.7%)−$108,442
Utilities / ins / mktg (10%)−$161,853
Card surcharge net+$17,804
Net profit $339,907
Stressed
Heavy food, larger crew, higher rent
~9%
Revenue$1,618,534
COGS (30%)−$485,560
Labor (22%)−$356,077
Occupancy−$345,379
TX MB gross tax (6.7%)−$108,442
Utilities / ins / mktg (12%)−$194,224
Card surcharge net+$17,804
Net profit $146,656
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Bmb Dining Services (Katy) INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $339,907/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$339,907 net) estimated

Revenue multiple
$809k–$1.29M
0.5–0.8× gross
SDE multiple
$850k–$1.19M
2.5–3.5× earnings
Cap rate
$1.03M–$1.36M
25–33%
Suggested range
$850k–$1,190k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-06-05

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.