← Chuy's #6109 /

Financials

MB200169608
Dashboard › Chuy's #6109 › Financial Intelligence

Chuy's #6109

4104 S CLACK ST, Abilene, TX 79606 · TABC MB200169608

Mixed Beverage Abilene Market Enriched 2026-08-27
$651,915 Annual gross (L12M) ▼ 19.6% latest MoM Click for monthly detail
$65,192 Avg monthly ▼ 23.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $183,156/yr est. net Click for cost model
$458k–$641k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $1,862,614 – $3,259,575/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Chuy's #6109 My bars

Executive Summary

Click to expand full narrative

Chuy's #6109 is a mixed-beverage licensed establishment at 4104 S CLACK ST, Abilene, Texas (TABC MB200169608). Over the most recent 12 months it reported $651,915 in gross alcohol sales, averaging $65,192/month with a best month of $85,677. Sales mix: ~79% liquor · 20% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $183,156 (~28% margin). Acquisition value is estimated at $458k–$641k 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
$651,915
Avg monthly
$65,192
Best month
$85,677
Oct 2025
Sales mix
79% Liq
20% 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)$5,704/mo
NNN CAM / insurance$856/mo
Total occupancy$6,685/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 $651,915 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$651,915
COGS (24%)−$156,460
Labor (14%)−$91,268
Occupancy−$72,196
TX MB gross tax (6.7%)−$43,678
Utilities / ins / mktg (8%)−$52,153
Card surcharge net+$7,171
Net profit $243,331
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$651,915
COGS (27%)−$176,017
Labor (17%)−$110,826
Occupancy−$80,218
TX MB gross tax (6.7%)−$43,678
Utilities / ins / mktg (10%)−$65,192
Card surcharge net+$7,171
Net profit $183,156
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$651,915
COGS (30%)−$195,574
Labor (22%)−$143,421
Occupancy−$88,240
TX MB gross tax (6.7%)−$43,678
Utilities / ins / mktg (12%)−$78,230
Card surcharge net+$7,171
Net profit $109,942
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 Chuy's Opco INC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $183,156/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 (~$183,156 net) estimated

Revenue multiple
$326k–$522k
0.5–0.8× gross
SDE multiple
$458k–$641k
2.5–3.5× earnings
Cap rate
$555k–$733k
25–33%
Suggested range
$458k–$641k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $1,862,614–$3,259,575/yr in total revenue (your liquor portion of $651,915 is roughly 20–35% 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
$1,863k–$3,260k
food + liquor + service
Estimated net (10–15%)
$186k–$489k
restaurant margin
Full-business value
$512k–$1,793k
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 2026-05-22

Lookup pending — check back tomorrow

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