← Crazy Frogs Bar And Grill /

Financials

MB200060323
Dashboard › Crazy Frogs Bar And Grill › Financial Intelligence

Crazy Frogs Bar And Grill

13703 WEST RD, Houston, TX 77041 · TABC MB200060323

Mixed Beverage Houston Market Enriched 2026-06-17
$961,355 Annual gross (L12M) ▼ 1.4% latest MoM Click for monthly detail
$80,113 Avg monthly ▲ 7.1% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $216,822/yr est. net Click for cost model
$542k–$759k Est. acquisition range 0.68× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $2,136,344 – $3,845,420/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Crazy Frogs Bar And Grill My bars

Executive Summary

Click to expand full narrative

Crazy Frogs Bar And Grill is a mixed-beverage licensed establishment at 13703 WEST RD, Houston, Texas (TABC MB200060323). Over the most recent 12 months it reported $961,355 in gross alcohol sales, averaging $80,113/month with a best month of $87,008. Sales mix: ~62% liquor · 36% beer · 2% wine. The building at this address is owned by B & G REAL ESTATE PARTNERSHIP (3,596 sqft, $1,156,800 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $216,822 (~23% margin). Acquisition value is estimated at $542k–$759k 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
$961,355
Avg monthly
$80,113
Best month
$87,008
Mar 2026
Sales mix
62% Liq
36% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1174570010002
Property owner (landlord)B & G REAL ESTATE PARTNERSHIP
Total building SF3,596
Assessed value$1,156,800

Crazy Frogs Bar And Grill's share

Est. base rent ~$39/sqft/yr · 3,500 sqft · Class A $11,259/mo
NNN CAM / insurance$1,689/mo
NNN property tax$1,157/mo
Personal property tax est — no BPP record $192/mo
Total occupancy $14,297/mo

Occupancy analysis

All-in occupancy cost is 17.8% 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 $961,355 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$961,355
COGS (24%)−$230,725
Labor (14%)−$134,590
Occupancy−$154,409
TX MB gross tax (6.7%)−$64,411
Utilities / ins / mktg (8%)−$76,908
Card surcharge net+$10,575
Net profit $310,887
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$961,355
COGS (27%)−$259,566
Labor (17%)−$163,430
Occupancy−$171,565
TX MB gross tax (6.7%)−$64,411
Utilities / ins / mktg (10%)−$96,136
Card surcharge net+$10,575
Net profit $216,822
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$961,355
COGS (30%)−$288,406
Labor (22%)−$211,498
Occupancy−$188,722
TX MB gross tax (6.7%)−$64,411
Utilities / ins / mktg (12%)−$115,363
Card surcharge net+$10,575
Net profit $103,530
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 Mm Price LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $216,822/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 (~$216,822 net) estimated

Revenue multiple
$481k–$769k
0.5–0.8× gross
SDE multiple
$542k–$759k
2.5–3.5× earnings
Cap rate
$657k–$867k
25–33%
Suggested range
$542k–$759k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $2,136,344–$3,845,420/yr in total revenue (your liquor portion of $961,355 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$2,136k–$3,845k
food + liquor + service
Estimated net (10–15%)
$214k–$577k
restaurant margin
Full-business value
$587k–$2,115k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-06-19

Lookup pending — check back tomorrow

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