← The 101 /

Financials

MB1102804
Dashboard › The 101 › Financial Intelligence

The 101

101 S TEXAS AVE, Bryan, TX 77803 · TABC MB1102804

Mixed Beverage Bryan Market Enriched 2026-07-12
$158,130 Annual gross (L12M) ▼ 12.1% latest MoM Click for monthly detail
$13,178 Avg monthly ▲ 7.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $43,640/yr est. net Click for cost model
$109k–$153k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $166,453 – $186,035/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The 101 My bars

Executive Summary

Click to expand full narrative

The 101 is a mixed-beverage licensed establishment at 101 S TEXAS AVE, Bryan, Texas (TABC MB1102804). Over the most recent 12 months it reported $158,130 in gross alcohol sales, averaging $13,178/month with a best month of $16,461. Sales mix: ~44% liquor · 54% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $43,640 (~28% margin). Acquisition value is estimated at $109k–$153k 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
$158,130
Avg monthly
$13,178
Best month
$16,461
Mar 2026
Sales mix
44% Liq
54% Beer · 1% 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)$1,384/mo
NNN CAM / insurance$208/mo
Total occupancy$1,687/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 $158,130 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$158,130
COGS (24%)−$37,951
Labor (14%)−$22,138
Occupancy−$18,220
TX MB gross tax (6.7%)−$10,595
Utilities / ins / mktg (8%)−$12,650
Card surcharge net+$1,739
Net profit $58,315
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$158,130
COGS (27%)−$42,695
Labor (17%)−$26,882
Occupancy−$20,244
TX MB gross tax (6.7%)−$10,595
Utilities / ins / mktg (10%)−$15,813
Card surcharge net+$1,739
Net profit $43,640
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$158,130
COGS (30%)−$47,439
Labor (22%)−$34,789
Occupancy−$22,269
TX MB gross tax (6.7%)−$10,595
Utilities / ins / mktg (12%)−$18,976
Card surcharge net+$1,739
Net profit $25,803
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 Bryan 101 LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $43,640/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 (~$43,640 net) estimated

Revenue multiple
$79k–$127k
0.5–0.8× gross
SDE multiple
$109k–$153k
2.5–3.5× earnings
Cap rate
$132k–$175k
25–33%
Suggested range
$109k–$153k
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 2026-06-09

Lookup pending — check back tomorrow

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