← Boomerjack's Grill And Bar /

Financials

MB200149444
Dashboard › Boomerjack's Grill And Bar › Financial Intelligence

Boomerjack's Grill And Bar

1110 GRAND WEST BLVD, Katy, TX 77449 · TABC MB200149444

Mixed Beverage Katy Market Enriched 2026-05-24
$2,224,991 Annual gross (L12M) ▲ 0.5% latest MoM Click for monthly detail
$247,221 Avg monthly ▲ 7.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $498,398/yr est. net Click for cost model
$1,246k–$1,744k Est. acquisition range 0.67× 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): $2,224,991 – $2,472,212/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Boomerjack's Grill And Bar My bars

Executive Summary

Click to expand full narrative

Boomerjack's Grill And Bar is a mixed-beverage licensed establishment at 1110 GRAND WEST BLVD, Katy, Texas (TABC MB200149444). Over the most recent 12 months it reported $2,224,991 in gross alcohol sales, averaging $247,221/month with a best month of $269,131. Sales mix: ~52% liquor · 46% beer · 2% wine. The building at this address is owned by NEWMARK HOMES HOUSTON PURCHASING LLC (7,048 sqft, $3,206,971 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $498,398 (~22% margin). Acquisition value is estimated at $1,246k–$1,744k 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
$2,224,991
Avg monthly
$247,221
Best month
$269,131
Oct 2025
Sales mix
52% Liq
46% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1213880030001
Property owner (landlord)NEWMARK HOMES HOUSTON PURCHASING LLC
Total building SF7,048
Assessed value$3,206,971

Boomerjack's Grill And Bar's share

Est. base rent ~$41/sqft/yr · 7,500 sqft · Class A $25,846/mo
NNN CAM / insurance$3,877/mo
NNN property tax$3,207/mo
Personal property tax est — no BPP record $445/mo
Total occupancy $33,375/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $2,224,991 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$2,224,991
COGS (24%)−$533,998
Labor (14%)−$311,499
Occupancy−$360,449
TX MB gross tax (6.7%)−$149,074
Utilities / ins / mktg (8%)−$177,999
Card surcharge net+$24,475
Net profit $716,447
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$2,224,991
COGS (27%)−$600,748
Labor (17%)−$378,248
Occupancy−$400,498
TX MB gross tax (6.7%)−$149,074
Utilities / ins / mktg (10%)−$222,499
Card surcharge net+$24,475
Net profit $498,398
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$2,224,991
COGS (30%)−$667,497
Labor (22%)−$489,498
Occupancy−$440,548
TX MB gross tax (6.7%)−$149,074
Utilities / ins / mktg (12%)−$266,999
Card surcharge net+$24,475
Net profit $235,849
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 Boomerjack's Katy LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $498,398/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 (~$498,398 net) estimated

Revenue multiple
$1.11M–$1.78M
0.5–0.8× gross
SDE multiple
$1.25M–$1.74M
2.5–3.5× earnings
Cap rate
$1.51M–$1.99M
25–33%
Suggested range
$1,246k–$1,744k
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 2026-06-01

Lookup pending — check back tomorrow

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