← Mulligans Sports Bar & Grill /

Financials

MB106757839
Dashboard › Mulligans Sports Bar & Grill › Financial Intelligence

Mulligans Sports Bar & Grill

1166 BEN RICHEY DR, Abilene, TX 79602 · TABC MB106757839

Mixed Beverage Abilene Market Enriched 2026-06-27
$768,094 Annual gross (L12M) ▼ 9.1% latest MoM Click for monthly detail
$64,008 Avg monthly ▲ 2.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $215,796/yr est. net Click for cost model
$539k–$755k Est. acquisition range 0.84× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,097,277 – $1,536,188/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mulligans Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Mulligans Sports Bar & Grill is a mixed-beverage licensed establishment at 1166 BEN RICHEY DR, Abilene, Texas (TABC MB106757839). Over the most recent 12 months it reported $768,094 in gross alcohol sales, averaging $64,008/month with a best month of $72,207. Sales mix: ~36% liquor · 64% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $215,796 (~28% margin). Acquisition value is estimated at $539k–$755k 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
$768,094
Avg monthly
$64,008
Best month
$72,207
Apr 2026
Sales mix
36% Liq
64% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$6,721/mo
NNN CAM / insurance$1,008/mo
Total occupancy$7,876/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $768,094 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$768,094
COGS (24%)−$184,343
Labor (14%)−$107,533
Occupancy−$85,063
TX MB gross tax (6.7%)−$51,462
Utilities / ins / mktg (8%)−$61,448
Card surcharge net+$8,449
Net profit $286,695
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$768,094
COGS (27%)−$207,385
Labor (17%)−$130,576
Occupancy−$94,514
TX MB gross tax (6.7%)−$51,462
Utilities / ins / mktg (10%)−$76,809
Card surcharge net+$8,449
Net profit $215,796
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$768,094
COGS (30%)−$230,428
Labor (22%)−$168,981
Occupancy−$103,965
TX MB gross tax (6.7%)−$51,462
Utilities / ins / mktg (12%)−$92,171
Card surcharge net+$8,449
Net profit $129,535
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 Mulligans Of Abilene LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $215,796/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 (~$215,796 net) estimated

Revenue multiple
$384k–$614k
0.5–0.8× gross
SDE multiple
$539k–$755k
2.5–3.5× earnings
Cap rate
$654k–$863k
25–33%
Suggested range
$539k–$755k
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 2026-07-07

Lookup pending — check back tomorrow

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