← The Shack Wings & Brews /

Financials

MB200120759
Dashboard › The Shack Wings & Brews › Financial Intelligence

The Shack Wings & Brews

13460 EASTLAKE BLVD STE A, Horizon City, TX 79928 · TABC MB200120759

Mixed Beverage Horizon City Market Enriched 2026-06-15
$1,078,848 Annual gross (L12M) ▼ 3.1% latest MoM Click for monthly detail
$89,904 Avg monthly ▼ 1.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $303,012/yr est. net Click for cost model
$758k–$1,061k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,541,211 – $2,157,696/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Shack Wings & Brews My bars

Executive Summary

Click to expand full narrative

The Shack Wings & Brews is a mixed-beverage licensed establishment at 13460 EASTLAKE BLVD STE A, Horizon City, Texas (TABC MB200120759). Over the most recent 12 months it reported $1,078,848 in gross alcohol sales, averaging $89,904/month with a best month of $111,833. Sales mix: ~33% liquor · 67% beer · 0% wine. The building at this address is owned by DEVELOPING EASTLAKE WINGS LLC (11,605 sqft, $2,157,618 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $303,012 (~28% margin). Acquisition value is estimated at $758k–$1,061k 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
$1,078,848
Avg monthly
$89,904
Best month
$111,833
Oct 2025
Sales mix
33% Liq
67% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID705623
Property owner (landlord)DEVELOPING EASTLAKE WINGS LLC
Total building SF whole parcel — The Shack Wings & Brews is in STE A11,605
The Shack Wings & Brews's footprint estimated — suite-level not on file 5,000 sf
Assessed value$2,157,618

The Shack Wings & Brews's share

Est. base rent ~$19/sqft/yr · 5,000 sqft · Class B $7,747/mo
NNN CAM / insurance$1,162/mo
NNN property tax$1,937/mo
Personal property tax est — no BPP record $225/mo
Total occupancy $11,070/mo

Occupancy analysis

All-in occupancy cost is 12.3% 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 $1,078,848 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,078,848
COGS (24%)−$258,924
Labor (14%)−$151,039
Occupancy−$119,558
TX MB gross tax (6.7%)−$72,283
Utilities / ins / mktg (8%)−$86,308
Card surcharge net+$11,867
Net profit $402,605
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,078,848
COGS (27%)−$291,289
Labor (17%)−$183,404
Occupancy−$132,842
TX MB gross tax (6.7%)−$72,283
Utilities / ins / mktg (10%)−$107,885
Card surcharge net+$11,867
Net profit $303,012
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,078,848
COGS (30%)−$323,654
Labor (22%)−$237,347
Occupancy−$146,126
TX MB gross tax (6.7%)−$72,283
Utilities / ins / mktg (12%)−$129,462
Card surcharge net+$11,867
Net profit $181,843
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 The Shack Eastlake LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $303,012/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 (~$303,012 net) estimated

Revenue multiple
$539k–$863k
0.5–0.8× gross
SDE multiple
$758k–$1.06M
2.5–3.5× earnings
Cap rate
$918k–$1.21M
25–33%
Suggested range
$758k–$1,061k
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 2026-06-16

Lookup pending — check back tomorrow

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