← Rose Lounge /

Financials

MB106782749
Dashboard › Rose Lounge › Financial Intelligence

Rose Lounge

20 WATERWAY AVE STE 200, The Woodlands, TX 77380 · TABC MB106782749

Mixed Beverage The Woodlands Market Enriched 2026-07-12
$467,035 Annual gross (L12M) ▲ 81.0% latest MoM Click for monthly detail
$38,920 Avg monthly ▲ 53.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $131,188/yr est. net Click for cost model
$328k–$459k 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $518,928 – $622,713/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rose Lounge My bars

Executive Summary

Click to expand full narrative

Rose Lounge is a mixed-beverage licensed establishment at 20 WATERWAY AVE STE 200, The Woodlands, Texas (TABC MB106782749). Over the most recent 12 months it reported $467,035 in gross alcohol sales, averaging $38,920/month with a best month of $59,650. Sales mix: ~83% liquor · 13% beer · 4% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $131,188 (~28% margin). Acquisition value is estimated at $328k–$459k 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
$467,035
Avg monthly
$38,920
Best month
$59,650
May 2026
Sales mix
83% Liq
13% Beer · 4% 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)$4,087/mo
NNN CAM / insurance$613/mo
Total occupancy$4,791/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 $467,035 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$467,035
COGS (24%)−$112,088
Labor (14%)−$65,385
Occupancy−$51,745
TX MB gross tax (6.7%)−$31,291
Utilities / ins / mktg (8%)−$37,363
Card surcharge net+$5,137
Net profit $174,300
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$467,035
COGS (27%)−$126,099
Labor (17%)−$79,396
Occupancy−$57,494
TX MB gross tax (6.7%)−$31,291
Utilities / ins / mktg (10%)−$46,704
Card surcharge net+$5,137
Net profit $131,188
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$467,035
COGS (30%)−$140,110
Labor (22%)−$102,748
Occupancy−$63,244
TX MB gross tax (6.7%)−$31,291
Utilities / ins / mktg (12%)−$56,044
Card surcharge net+$5,137
Net profit $78,735
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 Up Bar INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $131,188/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 (~$131,188 net) estimated

Revenue multiple
$234k–$374k
0.5–0.8× gross
SDE multiple
$328k–$459k
2.5–3.5× earnings
Cap rate
$398k–$525k
25–33%
Suggested range
$328k–$459k
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 2026-06-30

Lookup pending — check back tomorrow

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