← Outta Bounds Bar & Grill /

Financials

MB200134080
Dashboard › Outta Bounds Bar & Grill › Financial Intelligence

Outta Bounds Bar & Grill

2833 W ELDORADO PKWY STE 301, Little Elm, TX 75068 · TABC MB200134080

Mixed Beverage Little Elm Market Enriched 2026-08-30
$299,870 Annual gross (L12M) ▲ 37.8% latest MoM Click for monthly detail
$24,989 Avg monthly ▲ 23.5% latest vs avg Click for monthly detail
~19% Est. net margin (likely) $56,671/yr est. net Click for cost model
$150k–$198k Est. acquisition range 0.58× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $666,378 – $1,199,480/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Outta Bounds Bar & Grill My bars

Executive Summary

Click to expand full narrative

Outta Bounds Bar & Grill is a mixed-beverage licensed establishment at 2833 W ELDORADO PKWY STE 301, Little Elm, Texas (TABC MB200134080). Over the most recent 12 months it reported $299,870 in gross alcohol sales, averaging $24,989/month with a best month of $45,908. Sales mix: ~58% liquor · 41% beer · 1% wine. The building at this address is owned by ELDORADO VILLAGE, LLC C/O STRATIGIC ASSET GROUP/ (127,182 sqft, $23,533,840 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $56,671 (~19% margin). Acquisition value is estimated at $150k–$198k 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
$299,870
Avg monthly
$24,989
Best month
$45,908
Sep 2025
Sales mix
58% Liq
41% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID528799
Property owner (landlord)ELDORADO VILLAGE, LLC C/O STRATIGIC ASSET GROUP/
Total building SF whole parcel — Outta Bounds Bar & Grill is in STE 301127,182
Outta Bounds Bar & Grill's footprint estimated — suite-level not on file 2,500 sf
Assessed value$23,533,840

Outta Bounds Bar & Grill's share

Est. base rent ~$19/sqft/yr · 2,500 sqft · Class B $3,855/mo
NNN CAM / insurance$578/mo
NNN property tax$848/mo
Personal property tax est — no BPP record $92/mo
Total occupancy $5,373/mo

Occupancy analysis

All-in occupancy cost is 21.5% 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 $299,870 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~29%
Revenue$299,870
COGS (24%)−$71,969
Labor (14%)−$41,982
Occupancy−$58,029
TX MB gross tax (6.7%)−$20,091
Utilities / ins / mktg (8%)−$23,990
Card surcharge net+$3,299
Net profit $87,108
Most Likely
Typical bar, light food program, full two-shift staffing
~19%
Revenue$299,870
COGS (27%)−$80,965
Labor (17%)−$50,978
Occupancy−$64,476
TX MB gross tax (6.7%)−$20,091
Utilities / ins / mktg (10%)−$29,987
Card surcharge net+$3,299
Net profit $56,671
Stressed
Heavy food, larger crew, higher rent
~7%
Revenue$299,870
COGS (30%)−$89,961
Labor (22%)−$65,971
Occupancy−$70,924
TX MB gross tax (6.7%)−$20,091
Utilities / ins / mktg (12%)−$35,984
Card surcharge net+$3,299
Net profit $20,236
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 Hmm Investment LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $56,671/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 (~$56,671 net) estimated

Revenue multiple
$150k–$240k
0.5–0.8× gross
SDE multiple
$142k–$198k
2.5–3.5× earnings
Cap rate
$172k–$227k
25–33%
Suggested range
$150k–$198k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $666,378–$1,199,480/yr in total revenue (your liquor portion of $299,870 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$666k–$1,199k
food + liquor + service
Estimated net (10–15%)
$67k–$180k
restaurant margin
Full-business value
$183k–$660k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-07-15

No federal lawsuits — past or pending