← Crawfish Cafe /

Financials

MB200155895
Dashboard › Crawfish Cafe › Financial Intelligence

Crawfish Cafe

9240 BROADWAY ST STE 100, Pearland, TX 77584 · TABC MB200155895

Mixed Beverage Pearland Market Enriched 2026-07-09
$203,816 Annual gross (L12M) ▲ 5.7% latest MoM Click for monthly detail
$16,985 Avg monthly ▲ 67.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $56,581/yr est. net Click for cost model
$141k–$198k Est. acquisition range 0.83× 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 Coffee Shop, liquor is typically only 10–25% of total business revenue. Mostly non-alcohol; small bar program. Estimated total revenue (rough): $815,264 – $2,038,160/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Crawfish Cafe My bars

Executive Summary

Click to expand full narrative

Crawfish Cafe is a mixed-beverage licensed establishment at 9240 BROADWAY ST STE 100, Pearland, Texas (TABC MB200155895). Over the most recent 12 months it reported $203,816 in gross alcohol sales, averaging $16,985/month with a best month of $34,439. Sales mix: ~72% liquor · 27% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $56,581 (~28% margin). Acquisition value is estimated at $141k–$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
$203,816
Avg monthly
$16,985
Best month
$34,439
Mar 2026
Sales mix
72% Liq
27% Beer · 1% 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)$1,783/mo
NNN CAM / insurance$268/mo
Total occupancy$2,147/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 $203,816 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$203,816
COGS (24%)−$48,916
Labor (14%)−$28,534
Occupancy−$23,185
TX MB gross tax (6.7%)−$13,656
Utilities / ins / mktg (8%)−$16,305
Card surcharge net+$2,242
Net profit $75,462
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$203,816
COGS (27%)−$55,030
Labor (17%)−$34,649
Occupancy−$25,761
TX MB gross tax (6.7%)−$13,656
Utilities / ins / mktg (10%)−$20,382
Card surcharge net+$2,242
Net profit $56,581
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$203,816
COGS (30%)−$61,145
Labor (22%)−$44,840
Occupancy−$28,337
TX MB gross tax (6.7%)−$13,656
Utilities / ins / mktg (12%)−$24,458
Card surcharge net+$2,242
Net profit $33,623
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 Crawfish Cafe Pearland LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $56,581/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 (~$56,581 net) estimated

Revenue multiple
$102k–$163k
0.5–0.8× gross
SDE multiple
$141k–$198k
2.5–3.5× earnings
Cap rate
$171k–$226k
25–33%
Suggested range
$141k–$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 · Coffee Shop

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

We estimate this coffee shop pulls $815,264–$2,038,160/yr in total revenue (your liquor portion of $203,816 is roughly 10–25% 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
$815k–$2,038k
food + liquor + service
Estimated net (10–15%)
$82k–$306k
restaurant margin
Full-business value
$224k–$1,121k
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 2026-09-12

No federal lawsuits — past or pending