← Cajun Crabs & Shrimp #3 /

Financials

MB200072001
Dashboard › Cajun Crabs & Shrimp #3 › Financial Intelligence

Cajun Crabs & Shrimp #3

1414 S FORT HOOD ST, Killeen, TX 76542 · TABC MB200072001

Mixed Beverage Killeen Market Enriched 2026-08-27
$125,584 Annual gross (L12M) ▲ 10.2% latest MoM Click for monthly detail
$10,465 Avg monthly ▲ 25.5% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $34,422/yr est. net Click for cost model
$86k–$120k Est. acquisition range 0.82× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $125,584 – $139,538/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cajun Crabs & Shrimp #3 My bars

Executive Summary

Click to expand full narrative

Cajun Crabs & Shrimp #3 is a mixed-beverage licensed establishment at 1414 S FORT HOOD ST, Killeen, Texas (TABC MB200072001). Over the most recent 12 months it reported $125,584 in gross alcohol sales, averaging $10,465/month with a best month of $16,123. Sales mix: ~77% liquor · 23% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $34,422 (~27% margin). Acquisition value is estimated at $86k–$120k 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
$125,584
Avg monthly
$10,465
Best month
$16,123
Aug 2025
Sales mix
77% Liq
23% Beer · 0% 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)$1,099/mo
NNN CAM / insurance$165/mo
Total occupancy$1,360/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 $125,584 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$125,584
COGS (24%)−$30,140
Labor (14%)−$17,582
Occupancy−$14,683
TX MB gross tax (6.7%)−$8,414
Utilities / ins / mktg (8%)−$10,047
Card surcharge net+$1,381
Net profit $46,100
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$125,584
COGS (27%)−$33,908
Labor (17%)−$21,349
Occupancy−$16,314
TX MB gross tax (6.7%)−$8,414
Utilities / ins / mktg (10%)−$12,558
Card surcharge net+$1,381
Net profit $34,422
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$125,584
COGS (30%)−$37,675
Labor (22%)−$27,628
Occupancy−$17,946
TX MB gross tax (6.7%)−$8,414
Utilities / ins / mktg (12%)−$15,070
Card surcharge net+$1,381
Net profit $20,232
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 Cajun Family Restaurant INC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $34,422/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 (~$34,422 net) estimated

Revenue multiple
$63k–$100k
0.5–0.8× gross
SDE multiple
$86k–$120k
2.5–3.5× earnings
Cap rate
$104k–$138k
25–33%
Suggested range
$86k–$120k
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 2026-09-06

Lookup pending — check back tomorrow

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