← Corral Club INC /

Financials

MB121117
Dashboard › Corral Club INC › Financial Intelligence

Corral Club INC

2000 SOUTH LOOP W, Houston, TX 77054 · TABC MB121117

Mixed Beverage Houston Market Enriched 2026-05-24
$5,459,191 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$682,399 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $1,372,219/yr est. net Click for cost model
$3,431k–$4,803k Est. acquisition range 0.75× 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 Private Club, liquor is typically only 40–65% of total business revenue. Mixed — depends on dining vs bar focus. Estimated total revenue (rough): $8,398,755 – $13,647,978/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Corral Club INC My bars

Executive Summary

Click to expand full narrative

Corral Club INC is a mixed-beverage licensed establishment at 2000 SOUTH LOOP W, Houston, Texas (TABC MB121117). Over the most recent 12 months it reported $5,459,191 in gross alcohol sales, averaging $682,399/month with a best month of $5,393,406. Sales mix: ~59% liquor · 33% beer · 8% wine. The building at this address is owned by CDG PARTNERSHIP LTD (16,735 sqft, $11,394,874 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,372,219 (~25% margin). Acquisition value is estimated at $3,431k–$4,803k 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
$5,459,191
Avg monthly
$682,399
Best month
$5,393,406
Mar 2026
Sales mix
59% Liq
33% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1377220010001
Property owner (landlord)CDG PARTNERSHIP LTD
Total building SF16,735
Assessed value$11,394,874

Corral Club INC's share

Est. base rent ~$82/sqft/yr · 7,500 sqft · Class A $51,068/mo
NNN CAM / insurance$7,660/mo
NNN property tax$10,214/mo
Personal property tax est — no BPP record $500/mo
Total occupancy $69,441/mo

Occupancy analysis

All-in occupancy cost is 15.3% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $5,459,191 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$5,459,191
COGS (24%)−$1,310,206
Labor (14%)−$764,287
Occupancy−$749,965
TX MB gross tax (6.7%)−$365,766
Utilities / ins / mktg (8%)−$436,735
Card surcharge net+$60,051
Net profit $1,892,283
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$5,459,191
COGS (27%)−$1,473,982
Labor (17%)−$928,062
Occupancy−$833,294
TX MB gross tax (6.7%)−$365,766
Utilities / ins / mktg (10%)−$545,919
Card surcharge net+$60,051
Net profit $1,372,219
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$5,459,191
COGS (30%)−$1,637,757
Labor (22%)−$1,201,022
Occupancy−$916,624
TX MB gross tax (6.7%)−$365,766
Utilities / ins / mktg (12%)−$655,103
Card surcharge net+$60,051
Net profit $742,970
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 Corral Club INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,372,219/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 (~$1,372,219 net) estimated

Revenue multiple
$2.73M–$4.37M
0.5–0.8× gross
SDE multiple
$3.43M–$4.80M
2.5–3.5× earnings
Cap rate
$4.16M–$5.49M
25–33%
Suggested range
$3,431k–$4,803k
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 2026-05-22

Lookup pending — check back tomorrow

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