← Cajun Crabs And Shrimp #4 /

Financials

MB200099947
Dashboard › Cajun Crabs And Shrimp #4 › Financial Intelligence

Cajun Crabs And Shrimp #4

901 N LOOP 340 STE 4, Bellmead, TX 76705 · TABC MB200099947

Mixed Beverage Bellmead Market Enriched 2026-07-10
$195,883 Annual gross (L12M) ▲ 16.3% latest MoM Click for monthly detail
$16,324 Avg monthly ▲ 36.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $54,334/yr est. net Click for cost model
$136k–$190k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $195,883 – $217,648/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cajun Crabs And Shrimp #4 My bars

Executive Summary

Click to expand full narrative

Cajun Crabs And Shrimp #4 is a mixed-beverage licensed establishment at 901 N LOOP 340 STE 4, Bellmead, Texas (TABC MB200099947). Over the most recent 12 months it reported $195,883 in gross alcohol sales, averaging $16,324/month with a best month of $22,209. Sales mix: ~75% liquor · 25% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $54,334 (~28% margin). Acquisition value is estimated at $136k–$190k 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
$195,883
Avg monthly
$16,324
Best month
$22,209
May 2026
Sales mix
75% Liq
25% 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)$1,714/mo
NNN CAM / insurance$257/mo
Total occupancy$2,067/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 $195,883 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$195,883
COGS (24%)−$47,012
Labor (14%)−$27,424
Occupancy−$22,323
TX MB gross tax (6.7%)−$13,124
Utilities / ins / mktg (8%)−$15,671
Card surcharge net+$2,155
Net profit $72,485
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$195,883
COGS (27%)−$52,888
Labor (17%)−$33,300
Occupancy−$24,803
TX MB gross tax (6.7%)−$13,124
Utilities / ins / mktg (10%)−$19,588
Card surcharge net+$2,155
Net profit $54,334
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$195,883
COGS (30%)−$58,765
Labor (22%)−$43,094
Occupancy−$27,283
TX MB gross tax (6.7%)−$13,124
Utilities / ins / mktg (12%)−$23,506
Card surcharge net+$2,155
Net profit $32,265
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 Crabs Waco INC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $54,334/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 (~$54,334 net) estimated

Revenue multiple
$98k–$157k
0.5–0.8× gross
SDE multiple
$136k–$190k
2.5–3.5× earnings
Cap rate
$165k–$217k
25–33%
Suggested range
$136k–$190k
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 2026-08-26

Lookup pending — check back tomorrow

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