← Milestone Montgomery /

Financials

MB1123278
Dashboard › Milestone Montgomery › Financial Intelligence

Milestone Montgomery

13570 FOREST LN, Montgomery, TX 77356 · TABC MB1123278

Mixed Beverage Montgomery Market Enriched 2026-07-10
$694,608 Annual gross (L12M) ▼ 1.4% latest MoM Click for monthly detail
$57,884 Avg monthly ▼ 1.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $195,220/yr est. net Click for cost model
$488k–$683k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $694,608 – $771,787/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Milestone Montgomery My bars

Executive Summary

Click to expand full narrative

Milestone Montgomery is a mixed-beverage licensed establishment at 13570 FOREST LN, Montgomery, Texas (TABC MB1123278). Over the most recent 12 months it reported $694,608 in gross alcohol sales, averaging $57,884/month with a best month of $88,840. Sales mix: ~55% liquor · 15% beer · 30% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $195,220 (~28% margin). Acquisition value is estimated at $488k–$683k 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
$694,608
Avg monthly
$57,884
Best month
$88,840
Nov 2025
Sales mix
55% Liq
15% Beer · 30% 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)$6,078/mo
NNN CAM / insurance$912/mo
Total occupancy$7,117/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 $694,608 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$694,608
COGS (24%)−$166,706
Labor (14%)−$97,245
Occupancy−$76,862
TX MB gross tax (6.7%)−$46,539
Utilities / ins / mktg (8%)−$55,569
Card surcharge net+$7,641
Net profit $259,328
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$694,608
COGS (27%)−$187,544
Labor (17%)−$118,083
Occupancy−$85,402
TX MB gross tax (6.7%)−$46,539
Utilities / ins / mktg (10%)−$69,461
Card surcharge net+$7,641
Net profit $195,220
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$694,608
COGS (30%)−$208,382
Labor (22%)−$152,814
Occupancy−$93,942
TX MB gross tax (6.7%)−$46,539
Utilities / ins / mktg (12%)−$83,353
Card surcharge net+$7,641
Net profit $117,219
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 Aristide LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $195,220/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 (~$195,220 net) estimated

Revenue multiple
$347k–$556k
0.5–0.8× gross
SDE multiple
$488k–$683k
2.5–3.5× earnings
Cap rate
$592k–$781k
25–33%
Suggested range
$488k–$683k
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 2026-05-25

Lookup pending — check back tomorrow

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