← Railhouse /

Financials

MB1130272
Dashboard › Railhouse › Financial Intelligence

Railhouse

107 E CENTER ST, Kyle, TX 78640 · TABC MB1130272

Mixed Beverage Kyle Market Enriched 2026-06-15
$1,340,371 Annual gross (L12M) ▼ 33.9% latest MoM Click for monthly detail
$111,698 Avg monthly ▼ 32.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $376,845/yr est. net Click for cost model
$942k–$1,319k 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 Dive Bar, liquor is typically only 85–98% of total business revenue. Almost entirely liquor. Estimated total revenue (rough): $1,367,726 – $1,576,907/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Railhouse My bars

Executive Summary

Click to expand full narrative

Railhouse is a mixed-beverage licensed establishment at 107 E CENTER ST, Kyle, Texas (TABC MB1130272). Over the most recent 12 months it reported $1,340,371 in gross alcohol sales, averaging $111,698/month with a best month of $154,626. Sales mix: ~57% liquor · 43% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $376,845 (~28% margin). Acquisition value is estimated at $942k–$1,319k 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
$1,340,371
Avg monthly
$111,698
Best month
$154,626
May 2025
Sales mix
57% Liq
43% 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)$11,728/mo
NNN CAM / insurance$1,759/mo
Total occupancy$13,722/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 $1,340,371 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,340,371
COGS (24%)−$321,689
Labor (14%)−$187,652
Occupancy−$148,198
TX MB gross tax (6.7%)−$89,805
Utilities / ins / mktg (8%)−$107,230
Card surcharge net+$14,744
Net profit $500,541
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,340,371
COGS (27%)−$361,900
Labor (17%)−$227,863
Occupancy−$164,665
TX MB gross tax (6.7%)−$89,805
Utilities / ins / mktg (10%)−$134,037
Card surcharge net+$14,744
Net profit $376,845
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,340,371
COGS (30%)−$402,111
Labor (22%)−$294,882
Occupancy−$181,131
TX MB gross tax (6.7%)−$89,805
Utilities / ins / mktg (12%)−$160,845
Card surcharge net+$14,744
Net profit $226,342
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 The Railhouse Bar LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $376,845/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 (~$376,845 net) estimated

Revenue multiple
$670k–$1.07M
0.5–0.8× gross
SDE multiple
$942k–$1.32M
2.5–3.5× earnings
Cap rate
$1.14M–$1.51M
25–33%
Suggested range
$942k–$1,319k
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 2026-07-02

Lookup pending — check back tomorrow

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