← Walk-On's Amarillo LLC /

Financials

MB200138410
Dashboard › Walk-On's Amarillo LLC › Financial Intelligence

Walk-On's Amarillo LLC

3605 S SONCY RD, Amarillo, TX 79119 · TABC MB200138410

Mixed Beverage Amarillo Market Enriched 2026-06-17
$929,531 Annual gross (L12M) ▼ 18.6% latest MoM Click for monthly detail
$77,461 Avg monthly ▲ 11.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $261,152/yr est. net Click for cost model
$653k–$914k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $929,531 – $1,032,812/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Walk-On's Amarillo LLC My bars

Executive Summary

Click to expand full narrative

Walk-On's Amarillo LLC is a mixed-beverage licensed establishment at 3605 S SONCY RD, Amarillo, Texas (TABC MB200138410). Over the most recent 12 months it reported $929,531 in gross alcohol sales, averaging $77,461/month with a best month of $118,658. Sales mix: ~45% liquor · 53% beer · 3% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $261,152 (~28% margin). Acquisition value is estimated at $653k–$914k 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
$929,531
Avg monthly
$77,461
Best month
$118,658
Dec 2025
Sales mix
45% Liq
53% Beer · 3% 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)$8,133/mo
NNN CAM / insurance$1,220/mo
Total occupancy$9,532/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 $929,531 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$929,531
COGS (24%)−$223,087
Labor (14%)−$130,134
Occupancy−$102,941
TX MB gross tax (6.7%)−$62,279
Utilities / ins / mktg (8%)−$74,362
Card surcharge net+$10,225
Net profit $346,952
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$929,531
COGS (27%)−$250,973
Labor (17%)−$158,020
Occupancy−$114,379
TX MB gross tax (6.7%)−$62,279
Utilities / ins / mktg (10%)−$92,953
Card surcharge net+$10,225
Net profit $261,152
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$929,531
COGS (30%)−$278,859
Labor (22%)−$204,497
Occupancy−$125,817
TX MB gross tax (6.7%)−$62,279
Utilities / ins / mktg (12%)−$111,544
Card surcharge net+$10,225
Net profit $156,761
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 Walk-On's Amarillo LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $261,152/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 (~$261,152 net) estimated

Revenue multiple
$465k–$744k
0.5–0.8× gross
SDE multiple
$653k–$914k
2.5–3.5× earnings
Cap rate
$791k–$1.04M
25–33%
Suggested range
$653k–$914k
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 2026-06-30

Lookup pending — check back tomorrow

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