← Twin Peaks Restaurant /

Financials

MB200128788
Dashboard › Twin Peaks Restaurant › Financial Intelligence

Twin Peaks Restaurant

310 SPUR 557, Terrell, TX 75160 · TABC MB200128788

Mixed Beverage Terrell Market Enriched 2026-05-24
$2,761,823 Annual gross (L12M) ▼ 6.2% latest MoM Click for monthly detail
$230,152 Avg monthly ▼ 11.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $776,536/yr est. net Click for cost model
$1,941k–$2,718k 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): $3,945,461 – $5,523,646/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Twin Peaks Restaurant My bars

Executive Summary

Click to expand full narrative

Twin Peaks Restaurant is a mixed-beverage licensed establishment at 310 SPUR 557, Terrell, Texas (TABC MB200128788). Over the most recent 12 months it reported $2,761,823 in gross alcohol sales, averaging $230,152/month with a best month of $325,651. Sales mix: ~46% liquor · 54% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $776,536 (~28% margin). Acquisition value is estimated at $1,941k–$2,718k 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
$2,761,823
Avg monthly
$230,152
Best month
$325,651
Jul 2025
Sales mix
46% Liq
54% Beer · 1% 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)$24,166/mo
NNN CAM / insurance$3,625/mo
Total occupancy$28,270/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 $2,761,823 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$2,761,823
COGS (24%)−$662,838
Labor (14%)−$386,655
Occupancy−$305,316
TX MB gross tax (6.7%)−$185,042
Utilities / ins / mktg (8%)−$220,946
Card surcharge net+$30,380
Net profit $1,031,406
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$2,761,823
COGS (27%)−$745,692
Labor (17%)−$469,510
Occupancy−$339,240
TX MB gross tax (6.7%)−$185,042
Utilities / ins / mktg (10%)−$276,182
Card surcharge net+$30,380
Net profit $776,536
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$2,761,823
COGS (30%)−$828,547
Labor (22%)−$607,601
Occupancy−$373,164
TX MB gross tax (6.7%)−$185,042
Utilities / ins / mktg (12%)−$331,419
Card surcharge net+$30,380
Net profit $466,430
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 Twin Restaurant Terrell Beverage Holding LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $776,536/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 (~$776,536 net) estimated

Revenue multiple
$1.38M–$2.21M
0.5–0.8× gross
SDE multiple
$1.94M–$2.72M
2.5–3.5× earnings
Cap rate
$2.35M–$3.11M
25–33%
Suggested range
$1,941k–$2,718k
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 2026-05-27

Lookup pending — check back tomorrow

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