← Cadillac Ranch Bar And Grill /

Financials

MB200036929
Dashboard › Cadillac Ranch Bar And Grill › Financial Intelligence

Cadillac Ranch Bar And Grill

8200 SANDY POINT RD, Bryan, TX 77807 · TABC MB200036929

Mixed Beverage Bryan Market Enriched 2026-07-09
$247,040 Annual gross (L12M) ▲ 23.1% latest MoM Click for monthly detail
$22,458 Avg monthly ▲ 50.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $68,824/yr est. net Click for cost model
$172k–$241k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $260,042 – $308,800/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cadillac Ranch Bar And Grill My bars

Executive Summary

Click to expand full narrative

Cadillac Ranch Bar And Grill is a mixed-beverage licensed establishment at 8200 SANDY POINT RD, Bryan, Texas (TABC MB200036929). Over the most recent 12 months it reported $247,040 in gross alcohol sales, averaging $22,458/month with a best month of $35,020. Sales mix: ~54% liquor · 45% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $68,824 (~28% margin). Acquisition value is estimated at $172k–$241k 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
$247,040
Avg monthly
$22,458
Best month
$35,020
Mar 2026
Sales mix
54% Liq
45% 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)$2,162/mo
NNN CAM / insurance$324/mo
Total occupancy$2,582/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 $247,040 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$247,040
COGS (24%)−$59,290
Labor (14%)−$34,586
Occupancy−$27,882
TX MB gross tax (6.7%)−$16,552
Utilities / ins / mktg (8%)−$19,763
Card surcharge net+$2,717
Net profit $91,685
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$247,040
COGS (27%)−$66,701
Labor (17%)−$41,997
Occupancy−$30,980
TX MB gross tax (6.7%)−$16,552
Utilities / ins / mktg (10%)−$24,704
Card surcharge net+$2,717
Net profit $68,824
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$247,040
COGS (30%)−$74,112
Labor (22%)−$54,349
Occupancy−$34,078
TX MB gross tax (6.7%)−$16,552
Utilities / ins / mktg (12%)−$29,645
Card surcharge net+$2,717
Net profit $41,022
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 B & E Entertainment LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $68,824/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 (~$68,824 net) estimated

Revenue multiple
$124k–$198k
0.5–0.8× gross
SDE multiple
$172k–$241k
2.5–3.5× earnings
Cap rate
$209k–$275k
25–33%
Suggested range
$172k–$241k
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 2026-07-06

Lookup pending — check back tomorrow

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