← Jinya Ramen Bar /

Financials

MB200141860
Dashboard › Jinya Ramen Bar › Financial Intelligence

Jinya Ramen Bar

9240 BROADWAY ST STE 140, Pearland, TX 77584 · TABC MB200141860

Mixed Beverage Pearland Market Enriched 2026-07-10
$258,257 Annual gross (L12M) ▲ 13.3% latest MoM Click for monthly detail
$21,521 Avg monthly ▲ 1.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $72,001/yr est. net Click for cost model
$180k–$252k 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 Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $271,849 – $322,821/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Jinya Ramen Bar My bars

Executive Summary

Click to expand full narrative

Jinya Ramen Bar is a mixed-beverage licensed establishment at 9240 BROADWAY ST STE 140, Pearland, Texas (TABC MB200141860). Over the most recent 12 months it reported $258,257 in gross alcohol sales, averaging $21,521/month with a best month of $24,911. Sales mix: ~72% liquor · 17% beer · 12% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $72,001 (~28% margin). Acquisition value is estimated at $180k–$252k 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
$258,257
Avg monthly
$21,521
Best month
$24,911
Aug 2025
Sales mix
72% Liq
17% Beer · 12% 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)$2,260/mo
NNN CAM / insurance$339/mo
Total occupancy$2,695/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 $258,257 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$258,257
COGS (24%)−$61,982
Labor (14%)−$36,156
Occupancy−$29,101
TX MB gross tax (6.7%)−$17,303
Utilities / ins / mktg (8%)−$20,661
Card surcharge net+$2,841
Net profit $95,895
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$258,257
COGS (27%)−$69,729
Labor (17%)−$43,904
Occupancy−$32,335
TX MB gross tax (6.7%)−$17,303
Utilities / ins / mktg (10%)−$25,826
Card surcharge net+$2,841
Net profit $72,001
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$258,257
COGS (30%)−$77,477
Labor (22%)−$56,817
Occupancy−$35,568
TX MB gross tax (6.7%)−$17,303
Utilities / ins / mktg (12%)−$30,991
Card surcharge net+$2,841
Net profit $42,942
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 Jrb Pearland LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $72,001/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 (~$72,001 net) estimated

Revenue multiple
$129k–$207k
0.5–0.8× gross
SDE multiple
$180k–$252k
2.5–3.5× earnings
Cap rate
$218k–$288k
25–33%
Suggested range
$180k–$252k
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 2026-08-25

No federal lawsuits — past or pending