← The Shack Slice & Brew /

Financials

MB200120825
Dashboard › The Shack Slice & Brew › Financial Intelligence

The Shack Slice & Brew

13460 EASTLAKE BLVD STE B, Horizon City, TX 79928 · TABC MB200120825

Mixed Beverage Horizon City Market Enriched 2026-07-09
$116,564 Annual gross (L12M) ▲ 1.1% latest MoM Click for monthly detail
$9,714 Avg monthly ▲ 1.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $26,110/yr est. net Click for cost model
$65k–$91k Est. acquisition range 0.67× 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 Icehouse, liquor is typically only 90–98% of total business revenue. Beer-led, minimal food. Estimated total revenue (rough): $118,943 – $129,516/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Shack Slice & Brew My bars

Executive Summary

Click to expand full narrative

The Shack Slice & Brew is a mixed-beverage licensed establishment at 13460 EASTLAKE BLVD STE B, Horizon City, Texas (TABC MB200120825). Over the most recent 12 months it reported $116,564 in gross alcohol sales, averaging $9,714/month with a best month of $14,901. Sales mix: ~33% liquor · 61% beer · 7% 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 $26,110 (~22% margin). Acquisition value is estimated at $65k–$91k 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
$116,564
Avg monthly
$9,714
Best month
$14,901
Oct 2025
Sales mix
33% Liq
61% Beer · 7% 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 Slice & Brew is in STE B11,605
The Shack Slice & Brew's footprint estimated — suite-level not on file 2,500 sf
Assessed value$2,157,618

The Shack Slice & Brew's share

Est. base rent ~$3/sqft/yr · 2,500 sqft · Class B $588/mo
NNN CAM / insurance$88/mo
NNN property tax$968/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $1,748/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $116,564 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$116,564
COGS (24%)−$27,975
Labor (14%)−$16,319
Occupancy−$18,883
TX MB gross tax (6.7%)−$7,810
Utilities / ins / mktg (8%)−$9,325
Card surcharge net+$1,282
Net profit $37,534
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$116,564
COGS (27%)−$31,472
Labor (17%)−$19,816
Occupancy−$20,982
TX MB gross tax (6.7%)−$7,810
Utilities / ins / mktg (10%)−$11,656
Card surcharge net+$1,282
Net profit $26,110
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$116,564
COGS (30%)−$34,969
Labor (22%)−$25,644
Occupancy−$23,080
TX MB gross tax (6.7%)−$7,810
Utilities / ins / mktg (12%)−$13,988
Card surcharge net+$1,282
Net profit $12,356
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 Slice Eastlake LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $26,110/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 (~$26,110 net) estimated

Revenue multiple
$58k–$93k
0.5–0.8× gross
SDE multiple
$65k–$91k
2.5–3.5× earnings
Cap rate
$79k–$104k
25–33%
Suggested range
$65k–$91k
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 2026-09-13

No federal lawsuits — past or pending