← Velvet Leaf Lounge /

Financials

MB200055767
Dashboard › Velvet Leaf Lounge › Financial Intelligence

Velvet Leaf Lounge

107 S MAIN ST STE 110, Bryan, TX 77803 · TABC MB200055767

Mixed Beverage Bryan Market Enriched 2026-09-10
$189,111 Annual gross (L12M) ▲ 5.3% latest MoM Click for monthly detail
$15,759 Avg monthly ▼ 34.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $52,416/yr est. net Click for cost model
$131k–$183k 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $210,123 – $252,148/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Velvet Leaf Lounge My bars

Executive Summary

Click to expand full narrative

Velvet Leaf Lounge is a mixed-beverage licensed establishment at 107 S MAIN ST STE 110, Bryan, Texas (TABC MB200055767). Over the most recent 12 months it reported $189,111 in gross alcohol sales, averaging $15,759/month with a best month of $21,441. Sales mix: ~97% liquor · 1% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $52,416 (~28% margin). Acquisition value is estimated at $131k–$183k 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
$189,111
Avg monthly
$15,759
Best month
$21,441
Nov 2025
Sales mix
97% Liq
1% 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)$1,655/mo
NNN CAM / insurance$248/mo
Total occupancy$1,999/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 $189,111 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$189,111
COGS (24%)−$45,387
Labor (14%)−$26,476
Occupancy−$21,587
TX MB gross tax (6.7%)−$12,670
Utilities / ins / mktg (8%)−$15,129
Card surcharge net+$2,080
Net profit $69,943
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$189,111
COGS (27%)−$51,060
Labor (17%)−$32,149
Occupancy−$23,985
TX MB gross tax (6.7%)−$12,670
Utilities / ins / mktg (10%)−$18,911
Card surcharge net+$2,080
Net profit $52,416
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$189,111
COGS (30%)−$56,733
Labor (22%)−$41,604
Occupancy−$26,384
TX MB gross tax (6.7%)−$12,670
Utilities / ins / mktg (12%)−$22,693
Card surcharge net+$2,080
Net profit $31,106
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 Velvet Leaf Lounge LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $52,416/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 (~$52,416 net) estimated

Revenue multiple
$95k–$151k
0.5–0.8× gross
SDE multiple
$131k–$183k
2.5–3.5× earnings
Cap rate
$159k–$210k
25–33%
Suggested range
$131k–$183k
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 2026-08-22

Lookup pending — check back tomorrow

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