← Longhorn Steakhouse #5670 /

Financials

MB200116092
Dashboard › Longhorn Steakhouse #5670 › Financial Intelligence

Longhorn Steakhouse #5670

7306 NE ZAC LENTZ PKWY, Victoria, TX 77904 · TABC MB200116092

Mixed Beverage Victoria Market Enriched 2026-07-10
$450,945 Annual gross (L12M) ▲ 24.9% latest MoM Click for monthly detail
$37,579 Avg monthly ▲ 6.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $126,580/yr est. net Click for cost model
$316k–$443k 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $1,127,362 – $1,803,780/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Longhorn Steakhouse #5670 My bars

Executive Summary

Click to expand full narrative

Longhorn Steakhouse #5670 is a mixed-beverage licensed establishment at 7306 NE ZAC LENTZ PKWY, Victoria, Texas (TABC MB200116092). Over the most recent 12 months it reported $450,945 in gross alcohol sales, averaging $37,579/month with a best month of $44,526. Sales mix: ~58% liquor · 32% beer · 10% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $126,580 (~28% margin). Acquisition value is estimated at $316k–$443k 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
$450,945
Avg monthly
$37,579
Best month
$44,526
Jun 2025
Sales mix
58% Liq
32% Beer · 10% 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)$3,946/mo
NNN CAM / insurance$592/mo
Total occupancy$4,633/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 $450,945 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$450,945
COGS (24%)−$108,227
Labor (14%)−$63,132
Occupancy−$50,041
TX MB gross tax (6.7%)−$30,213
Utilities / ins / mktg (8%)−$36,076
Card surcharge net+$4,960
Net profit $168,216
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$450,945
COGS (27%)−$121,755
Labor (17%)−$76,661
Occupancy−$55,602
TX MB gross tax (6.7%)−$30,213
Utilities / ins / mktg (10%)−$45,094
Card surcharge net+$4,960
Net profit $126,580
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$450,945
COGS (30%)−$135,284
Labor (22%)−$99,208
Occupancy−$61,162
TX MB gross tax (6.7%)−$30,213
Utilities / ins / mktg (12%)−$54,113
Card surcharge net+$4,960
Net profit $75,926
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 Rare Hospitality International INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $126,580/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 (~$126,580 net) estimated

Revenue multiple
$225k–$361k
0.5–0.8× gross
SDE multiple
$316k–$443k
2.5–3.5× earnings
Cap rate
$384k–$506k
25–33%
Suggested range
$316k–$443k
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 · Steakhouse

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

We estimate this steakhouse pulls $1,127,362–$1,803,780/yr in total revenue (your liquor portion of $450,945 is roughly 25–40% 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
$1,127k–$1,804k
food + liquor + service
Estimated net (10–15%)
$113k–$271k
restaurant margin
Full-business value
$310k–$992k
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 2026-05-22

Lookup pending — check back tomorrow

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