← Applebee's Neighborhood Grill & Bar /

Financials

MB200079939
Dashboard › Applebee's Neighborhood Grill & Bar › Financial Intelligence

Applebee's Neighborhood Grill & Bar

4385 FRONTAGE RD, Brownsville, TX 78520 · TABC MB200079939

Mixed Beverage Brownsville Market Enriched 2026-07-10
$295,270 Annual gross (L12M) ▲ 32.1% latest MoM Click for monthly detail
$24,606 Avg monthly ▲ 28.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $82,485/yr est. net Click for cost model
$206k–$289k 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 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): $656,156 – $1,181,080/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applebee's Neighborhood Grill & Bar My bars

Executive Summary

Click to expand full narrative

Applebee's Neighborhood Grill & Bar is a mixed-beverage licensed establishment at 4385 FRONTAGE RD, Brownsville, Texas (TABC MB200079939). Over the most recent 12 months it reported $295,270 in gross alcohol sales, averaging $24,606/month with a best month of $31,653. Sales mix: ~59% liquor · 40% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $82,485 (~28% margin). Acquisition value is estimated at $206k–$289k 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
$295,270
Avg monthly
$24,606
Best month
$31,653
May 2026
Sales mix
59% Liq
40% Beer · 1% 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)$2,584/mo
NNN CAM / insurance$388/mo
Total occupancy$3,067/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 $295,270 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$295,270
COGS (24%)−$70,865
Labor (14%)−$41,338
Occupancy−$33,123
TX MB gross tax (6.7%)−$19,783
Utilities / ins / mktg (8%)−$23,622
Card surcharge net+$3,248
Net profit $109,787
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$295,270
COGS (27%)−$79,723
Labor (17%)−$50,196
Occupancy−$36,804
TX MB gross tax (6.7%)−$19,783
Utilities / ins / mktg (10%)−$29,527
Card surcharge net+$3,248
Net profit $82,485
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$295,270
COGS (30%)−$88,581
Labor (22%)−$64,959
Occupancy−$40,484
TX MB gross tax (6.7%)−$19,783
Utilities / ins / mktg (12%)−$35,432
Card surcharge net+$3,248
Net profit $49,278
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 Contex Restaurants INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $82,485/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 (~$82,485 net) estimated

Revenue multiple
$148k–$236k
0.5–0.8× gross
SDE multiple
$206k–$289k
2.5–3.5× earnings
Cap rate
$250k–$330k
25–33%
Suggested range
$206k–$289k
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 $656,156–$1,181,080/yr in total revenue (your liquor portion of $295,270 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
$656k–$1,181k
food + liquor + service
Estimated net (10–15%)
$66k–$177k
restaurant margin
Full-business value
$180k–$650k
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

3 cases on file · 1 currently open · public records

3 federal cases
1 currently open
3 bankruptcy
Most recent filing
In re: RMH Franchise Holdings, Inc.
DED · 2018-10-10 · CLOSED
Public records, last checked 2026-05-23