← Moviehouse & Eatery /

Financials

MB1066396
Dashboard › Moviehouse & Eatery › Financial Intelligence

Moviehouse & Eatery

26543 KUYKENDAHL RD, Tomball, TX 77375 · TABC MB1066396

Mixed Beverage Tomball Market Enriched 2026-07-12
$610,007 Annual gross (L12M) ▲ 57.0% latest MoM Click for monthly detail
$50,834 Avg monthly ▲ 59.8% latest vs avg Click for monthly detail
~19% Est. net margin (likely) $118,925/yr est. net Click for cost model
$305k–$416k Est. acquisition range 0.59× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,355,571 – $2,440,028/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Moviehouse & Eatery My bars

Executive Summary

Click to expand full narrative

Moviehouse & Eatery is a mixed-beverage licensed establishment at 26543 KUYKENDAHL RD, Tomball, Texas (TABC MB1066396). Over the most recent 12 months it reported $610,007 in gross alcohol sales, averaging $50,834/month with a best month of $81,239. Sales mix: ~46% liquor · 23% beer · 32% wine. The building at this address is owned by CREEKSIDE PARK WEST HOLDINGS LLC (100,248 sqft, $22,286,792 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $118,925 (~19% margin). Acquisition value is estimated at $305k–$416k 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
$610,007
Avg monthly
$50,834
Best month
$81,239
May 2026
Sales mix
46% Liq
23% Beer · 32% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1407470010003
Property owner (landlord)CREEKSIDE PARK WEST HOLDINGS LLC
Total building SF100,248
Assessed value$22,286,792

Moviehouse & Eatery's share

Est. base rent ~$27/sqft/yr · 3,500 sqft · Class A $7,781/mo
NNN CAM / insurance$1,167/mo
NNN property tax$1,556/mo
Personal property tax est — no BPP record $122/mo
Total occupancy $10,626/mo

Occupancy analysis

All-in occupancy cost is 20.9% 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 $610,007 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~30%
Revenue$610,007
COGS (24%)−$146,402
Labor (14%)−$85,401
Occupancy−$114,766
TX MB gross tax (6.7%)−$40,870
Utilities / ins / mktg (8%)−$48,801
Card surcharge net+$6,710
Net profit $180,478
Most Likely
Typical bar, light food program, full two-shift staffing
~19%
Revenue$610,007
COGS (27%)−$164,702
Labor (17%)−$103,701
Occupancy−$127,518
TX MB gross tax (6.7%)−$40,870
Utilities / ins / mktg (10%)−$61,001
Card surcharge net+$6,710
Net profit $118,925
Stressed
Heavy food, larger crew, higher rent
~7%
Revenue$610,007
COGS (30%)−$183,002
Labor (22%)−$134,202
Occupancy−$140,269
TX MB gross tax (6.7%)−$40,870
Utilities / ins / mktg (12%)−$73,201
Card surcharge net+$6,710
Net profit $45,173
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 Tci Investments LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $118,925/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 (~$118,925 net) estimated

Revenue multiple
$305k–$488k
0.5–0.8× gross
SDE multiple
$297k–$416k
2.5–3.5× earnings
Cap rate
$360k–$476k
25–33%
Suggested range
$305k–$416k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,355,571–$2,440,028/yr in total revenue (your liquor portion of $610,007 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,356k–$2,440k
food + liquor + service
Estimated net (10–15%)
$136k–$366k
restaurant margin
Full-business value
$373k–$1,342k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-09-10

No federal lawsuits — past or pending