← Embassy Suites Houston Energy Plaza /

Financials

MB200062378
Dashboard › Embassy Suites Houston Energy Plaza › Financial Intelligence

Embassy Suites Houston Energy Plaza

11730 KATY FWY, Houston, TX 77079 · TABC MB200062378

Mixed Beverage Houston Market Enriched 2026-08-08
$309,485 Annual gross (L12M) ▼ 37.6% latest MoM Click for monthly detail
$25,790 Avg monthly ▼ 18.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $69,325/yr est. net Click for cost model
$173k–$243k Est. acquisition range 0.67× 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 Hotel Bar, liquor is typically only 70–90% of total business revenue. Mostly liquor program. Estimated total revenue (rough): $343,872 – $442,121/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Embassy Suites Houston Energy Plaza My bars

Executive Summary

Click to expand full narrative

Embassy Suites Houston Energy Plaza is a mixed-beverage licensed establishment at 11730 KATY FWY, Houston, Texas (TABC MB200062378). Over the most recent 12 months it reported $309,485 in gross alcohol sales, averaging $25,790/month with a best month of $35,371. Sales mix: ~65% liquor · 28% beer · 7% wine. The building at this address is owned by ENERGY PLAZA HOTEL INVESTMENTS LTD (93,711 sqft, $27,335,566 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $69,325 (~22% margin). Acquisition value is estimated at $173k–$243k 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
$309,485
Avg monthly
$25,790
Best month
$35,371
Mar 2026
Sales mix
65% Liq
28% Beer · 7% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1194270010009
Property owner (landlord)ENERGY PLAZA HOTEL INVESTMENTS LTD
Total building SF93,711
Assessed value$27,335,566

Embassy Suites Houston Energy Plaza's share

Est. base rent ~$13/sqft/yr · 2,500 sqft · Class A $2,682/mo
NNN CAM / insurance$402/mo
NNN property tax$1,459/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $4,642/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $309,485 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$309,485
COGS (24%)−$74,276
Labor (14%)−$43,328
Occupancy−$50,137
TX MB gross tax (6.7%)−$20,735
Utilities / ins / mktg (8%)−$24,759
Card surcharge net+$3,404
Net profit $99,654
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$309,485
COGS (27%)−$83,561
Labor (17%)−$52,612
Occupancy−$55,707
TX MB gross tax (6.7%)−$20,735
Utilities / ins / mktg (10%)−$30,948
Card surcharge net+$3,404
Net profit $69,325
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$309,485
COGS (30%)−$92,846
Labor (22%)−$68,087
Occupancy−$61,278
TX MB gross tax (6.7%)−$20,735
Utilities / ins / mktg (12%)−$37,138
Card surcharge net+$3,404
Net profit $32,805
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 Avion Hospitality Concessions LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $69,325/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 (~$69,325 net) estimated

Revenue multiple
$155k–$248k
0.5–0.8× gross
SDE multiple
$173k–$243k
2.5–3.5× earnings
Cap rate
$210k–$277k
25–33%
Suggested range
$173k–$243k
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 2026-06-06

No federal lawsuits — past or pending