← Little Thunder LLC /

Financials

MB200121408
Dashboard › Little Thunder LLC › Financial Intelligence

Little Thunder LLC

8502 RIO GRANDE ST, Jersey Village, TX 77040 · TABC MB200121408

Mixed Beverage Jersey Village Market Enriched 2026-07-11
$611,948 Annual gross (L12M) ▲ 11.0% latest MoM Click for monthly detail
$50,996 Avg monthly ▲ 20.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $171,866/yr est. net Click for cost model
$430k–$602k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $644,156 – $719,939/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Little Thunder LLC My bars

Executive Summary

Click to expand full narrative

Little Thunder LLC is a mixed-beverage licensed establishment at 8502 RIO GRANDE ST, Jersey Village, Texas (TABC MB200121408). Over the most recent 12 months it reported $611,948 in gross alcohol sales, averaging $50,996/month with a best month of $61,307. Sales mix: ~49% liquor · 46% beer · 5% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $171,866 (~28% margin). Acquisition value is estimated at $430k–$602k 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
$611,948
Avg monthly
$50,996
Best month
$61,307
May 2026
Sales mix
49% Liq
46% Beer · 5% 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)$5,355/mo
NNN CAM / insurance$803/mo
Total occupancy$6,280/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 $611,948 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$611,948
COGS (24%)−$146,868
Labor (14%)−$85,673
Occupancy−$67,825
TX MB gross tax (6.7%)−$41,001
Utilities / ins / mktg (8%)−$48,956
Card surcharge net+$6,731
Net profit $228,358
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$611,948
COGS (27%)−$165,226
Labor (17%)−$104,031
Occupancy−$75,361
TX MB gross tax (6.7%)−$41,001
Utilities / ins / mktg (10%)−$61,195
Card surcharge net+$6,731
Net profit $171,866
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$611,948
COGS (30%)−$183,584
Labor (22%)−$134,629
Occupancy−$82,898
TX MB gross tax (6.7%)−$41,001
Utilities / ins / mktg (12%)−$73,434
Card surcharge net+$6,731
Net profit $103,135
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 Little Thunder LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $171,866/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 (~$171,866 net) estimated

Revenue multiple
$306k–$490k
0.5–0.8× gross
SDE multiple
$430k–$602k
2.5–3.5× earnings
Cap rate
$521k–$687k
25–33%
Suggested range
$430k–$602k
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 2026-07-09

Lookup pending — check back tomorrow

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