← Walk-On's Sports Bistreaux /

Financials

MB200168679
Dashboard › Walk-On's Sports Bistreaux › Financial Intelligence

Walk-On's Sports Bistreaux

5774 GRANDSCAPE BLVD STE 200, The Colony, TX 75056 · TABC MB200168679

Mixed Beverage The Colony Market Enriched 2026-09-13
$552,294 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$78,899 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~37% Est. net margin (likely) $203,066/yr est. net Click for cost model
$508k–$552k Est. acquisition range 0.96× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $788,991 – $1,104,588/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Walk-On's Sports Bistreaux My bars

Executive Summary

Click to expand full narrative

Walk-On's Sports Bistreaux is a mixed-beverage licensed establishment at 5774 GRANDSCAPE BLVD STE 200, The Colony, Texas (TABC MB200168679). Over the most recent 12 months it reported $552,294 in gross alcohol sales, averaging $78,899/month with a best month of $90,512. Sales mix: ~53% liquor · 44% beer · 3% wine. The building at this address is owned by LMG VENTURES LLC (230,000 sqft, $9,868,161 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $203,066 (~37% margin). Acquisition value is estimated at $508k–$552k 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
$552,294
Avg monthly
$78,899
Best month
$90,512
Sep 2025
Sales mix
53% Liq
44% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID957987
Property owner (landlord)LMG VENTURES LLC
Total building SF whole parcel — Walk-On's Sports Bistreaux is in STE 200230,000
Walk-On's Sports Bistreaux's footprint estimated — suite-level not on file 3,500 sf
Assessed value$9,868,161

Walk-On's Sports Bistreaux's share

Est. base rent ~$4/sqft/yr · 3,500 sqft · Class C $1,126/mo
NNN CAM / insurance$169/mo
NNN property tax$275/mo
Personal property tax est — no BPP record $101/mo
Total occupancy $1,672/mo

Occupancy analysis

All-in occupancy cost is 3.6% 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 $552,294 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$552,294
COGS (24%)−$132,551
Labor (14%)−$77,321
Occupancy−$18,055
TX MB gross tax (6.7%)−$37,004
Utilities / ins / mktg (8%)−$44,184
Card surcharge net+$6,075
Net profit $249,255
Most Likely
Typical bar, light food program, full two-shift staffing
~37%
Revenue$552,294
COGS (27%)−$149,119
Labor (17%)−$93,890
Occupancy−$20,061
TX MB gross tax (6.7%)−$37,004
Utilities / ins / mktg (10%)−$55,229
Card surcharge net+$6,075
Net profit $203,066
Stressed
Heavy food, larger crew, higher rent
~26%
Revenue$552,294
COGS (30%)−$165,688
Labor (22%)−$121,505
Occupancy−$22,067
TX MB gross tax (6.7%)−$37,004
Utilities / ins / mktg (12%)−$66,275
Card surcharge net+$6,075
Net profit $145,830
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 Sports Bistreaux The Colony LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $203,066/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 (~$203,066 net) estimated

Revenue multiple
$276k–$442k
0.5–0.8× gross
SDE multiple
$508k–$711k
2.5–3.5× earnings
Cap rate
$615k–$812k
25–33%
Suggested range
$508k–$552k
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 2026-07-10

Lookup pending — check back tomorrow

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