← Bar 5306 /

Financials

MB200123593
Dashboard › Bar 5306 › Financial Intelligence

Bar 5306

5306 WASHINGTON AVE STE C, Houston, TX 77007 · TABC MB200123593

Mixed Beverage Houston Market Enriched 2026-08-07
$124,868 Annual gross (L12M) Click for monthly detail
$13,874 Avg monthly ▼ 61.0% latest vs avg Click for monthly detail
~-139% Est. net margin (likely) $-173,694/yr est. net Click for cost model
$62k–$-608k Est. acquisition range -2.18× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $131,440 – $156,085/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bar 5306 My bars

Executive Summary

Click to expand full narrative

Bar 5306 is a mixed-beverage licensed establishment at 5306 WASHINGTON AVE STE C, Houston, Texas (TABC MB200123593). Over the most recent 12 months it reported $124,868 in gross alcohol sales, averaging $13,874/month with a best month of $26,584. Sales mix: ~88% liquor · 11% beer · 1% wine. The building at this address is owned by DNC CAPITAL LLC (3,203 sqft, $1,862,319 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-173,694 (~-139% margin). Acquisition value is estimated at $62k–$-608k 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
$124,868
Avg monthly
$13,874
Best month
$26,584
Aug 2025
Sales mix
88% Liq
11% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1316300010001
Property owner (landlord)DNC CAPITAL LLC
Total building SF whole parcel — Bar 5306 is in STE C3,203
Bar 5306's footprint estimated — suite-level not on file 2,500 sf
Assessed value$1,862,319

Bar 5306's share

Est. base rent ~$70/sqft/yr · 2,500 sqft · Class A $14,536/mo
NNN CAM / insurance$2,180/mo
NNN property tax$1,862/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $18,678/mo

Occupancy analysis

All-in occupancy cost is 179.5% 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 $124,868 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-113%
Revenue$124,868
COGS (24%)−$29,968
Labor (14%)−$17,482
Occupancy−$201,727
TX MB gross tax (6.7%)−$8,366
Utilities / ins / mktg (8%)−$9,989
Card surcharge net+$1,374
Net profit $-141,291
Most Likely
Typical bar, light food program, full two-shift staffing
~-139%
Revenue$124,868
COGS (27%)−$33,714
Labor (17%)−$21,228
Occupancy−$224,141
TX MB gross tax (6.7%)−$8,366
Utilities / ins / mktg (10%)−$12,487
Card surcharge net+$1,374
Net profit $-173,694
Stressed
Heavy food, larger crew, higher rent
~-167%
Revenue$124,868
COGS (30%)−$37,460
Labor (22%)−$27,471
Occupancy−$246,555
TX MB gross tax (6.7%)−$8,366
Utilities / ins / mktg (12%)−$14,984
Card surcharge net+$1,374
Net profit $-208,595
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 Jocecarta LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-173,694/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 (~$-173,694 net) estimated

Revenue multiple
$62k–$100k
0.5–0.8× gross
SDE multiple
$-434k–$-608k
2.5–3.5× earnings
Cap rate
$-526k–$-695k
25–33%
Suggested range
$62k–$-608k
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 2026-06-03

No federal lawsuits — past or pending