← Ranch House Burgers LLC /

Financials

MB107201995
Dashboard › Ranch House Burgers LLC › Financial Intelligence

Ranch House Burgers LLC

409 N BRYAN RD STE 105, Mission, TX 78572 · TABC MB107201995

Mixed Beverage Mission Market Enriched 2026-09-12
$145,300 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$12,108 Avg monthly ▼ 9.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $40,006/yr est. net Click for cost model
$100k–$140k Est. acquisition range 0.83× 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): $322,889 – $581,200/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ranch House Burgers LLC My bars

Executive Summary

Click to expand full narrative

Ranch House Burgers LLC is a mixed-beverage licensed establishment at 409 N BRYAN RD STE 105, Mission, Texas (TABC MB107201995). Over the most recent 12 months it reported $145,300 in gross alcohol sales, averaging $12,108/month with a best month of $15,000. Sales mix: ~44% liquor · 55% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $40,006 (~28% margin). Acquisition value is estimated at $100k–$140k 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
$145,300
Avg monthly
$12,108
Best month
$15,000
Dec 2025
Sales mix
44% Liq
55% Beer · 2% 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)$1,271/mo
NNN CAM / insurance$191/mo
Total occupancy$1,558/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 $145,300 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$145,300
COGS (24%)−$34,872
Labor (14%)−$20,342
Occupancy−$16,825
TX MB gross tax (6.7%)−$9,735
Utilities / ins / mktg (8%)−$11,624
Card surcharge net+$1,598
Net profit $53,500
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$145,300
COGS (27%)−$39,231
Labor (17%)−$24,701
Occupancy−$18,695
TX MB gross tax (6.7%)−$9,735
Utilities / ins / mktg (10%)−$14,530
Card surcharge net+$1,598
Net profit $40,006
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$145,300
COGS (30%)−$43,590
Labor (22%)−$31,966
Occupancy−$20,564
TX MB gross tax (6.7%)−$9,735
Utilities / ins / mktg (12%)−$17,436
Card surcharge net+$1,598
Net profit $23,607
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 Ranch House Burgers II LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $40,006/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 (~$40,006 net) estimated

Revenue multiple
$73k–$116k
0.5–0.8× gross
SDE multiple
$100k–$140k
2.5–3.5× earnings
Cap rate
$121k–$160k
25–33%
Suggested range
$100k–$140k
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 $322,889–$581,200/yr in total revenue (your liquor portion of $145,300 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
$323k–$581k
food + liquor + service
Estimated net (10–15%)
$32k–$87k
restaurant margin
Full-business value
$89k–$320k
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 2026-06-17

Lookup pending — check back tomorrow

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