← Twisted J Live /

Financials

MB200139656
Dashboard › Twisted J Live › Financial Intelligence

Twisted J Live

2281 N US HIGHWAY 377, Stephenville, TX 76401 · TABC MB200139656

Mixed Beverage Stephenville Market Enriched 2026-06-17
$933,193 Annual gross (L12M) ▼ 15.9% latest MoM Click for monthly detail
$77,766 Avg monthly ▼ 19.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $262,181/yr est. net Click for cost model
$655k–$918k 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): $933,193 – $1,036,881/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Twisted J Live My bars

Executive Summary

Click to expand full narrative

Twisted J Live is a mixed-beverage licensed establishment at 2281 N US HIGHWAY 377, Stephenville, Texas (TABC MB200139656). Over the most recent 12 months it reported $933,193 in gross alcohol sales, averaging $77,766/month with a best month of $164,979. Sales mix: ~39% liquor · 61% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $262,181 (~28% margin). Acquisition value is estimated at $655k–$918k 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
$933,193
Avg monthly
$77,766
Best month
$164,979
Feb 2026
Sales mix
39% Liq
61% Beer · 0% 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)$8,165/mo
NNN CAM / insurance$1,225/mo
Total occupancy$9,569/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 $933,193 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$933,193
COGS (24%)−$223,966
Labor (14%)−$130,647
Occupancy−$103,346
TX MB gross tax (6.7%)−$62,524
Utilities / ins / mktg (8%)−$74,655
Card surcharge net+$10,265
Net profit $348,319
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$933,193
COGS (27%)−$251,962
Labor (17%)−$158,643
Occupancy−$114,829
TX MB gross tax (6.7%)−$62,524
Utilities / ins / mktg (10%)−$93,319
Card surcharge net+$10,265
Net profit $262,181
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$933,193
COGS (30%)−$279,958
Labor (22%)−$205,302
Occupancy−$126,312
TX MB gross tax (6.7%)−$62,524
Utilities / ins / mktg (12%)−$111,983
Card surcharge net+$10,265
Net profit $157,378
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 37 Management LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $262,181/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 (~$262,181 net) estimated

Revenue multiple
$467k–$747k
0.5–0.8× gross
SDE multiple
$655k–$918k
2.5–3.5× earnings
Cap rate
$794k–$1.05M
25–33%
Suggested range
$655k–$918k
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 2026-05-23

Lookup pending — check back tomorrow

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