← The Cheesecake Factory /

Financials

MB200169831
Dashboard › The Cheesecake Factory › Financial Intelligence

The Cheesecake Factory

29216 HIGHWAY 290, Cypress, TX 77433 · TABC MB200169831

Mixed Beverage Cypress Market Enriched 2026-07-10
$661,404 Annual gross (L12M) ▼ 14.8% latest MoM Click for monthly detail
$94,486 Avg monthly ▼ 6.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $185,755/yr est. net Click for cost model
$464k–$650k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $661,404 – $734,893/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Cheesecake Factory My bars

Executive Summary

Click to expand full narrative

The Cheesecake Factory is a mixed-beverage licensed establishment at 29216 HIGHWAY 290, Cypress, Texas (TABC MB200169831). Over the most recent 12 months it reported $661,404 in gross alcohol sales, averaging $94,486/month with a best month of $114,478. Sales mix: ~70% liquor · 12% beer · 17% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $185,755 (~28% margin). Acquisition value is estimated at $464k–$650k 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
$661,404
Avg monthly
$94,486
Best month
$114,478
Dec 2025
Sales mix
70% Liq
12% Beer · 17% 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)$5,787/mo
NNN CAM / insurance$868/mo
Total occupancy$6,788/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 $661,404 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$661,404
COGS (24%)−$158,737
Labor (14%)−$92,597
Occupancy−$73,307
TX MB gross tax (6.7%)−$44,314
Utilities / ins / mktg (8%)−$52,912
Card surcharge net+$7,275
Net profit $246,813
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$661,404
COGS (27%)−$178,579
Labor (17%)−$112,439
Occupancy−$81,452
TX MB gross tax (6.7%)−$44,314
Utilities / ins / mktg (10%)−$66,140
Card surcharge net+$7,275
Net profit $185,755
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$661,404
COGS (30%)−$198,421
Labor (22%)−$145,509
Occupancy−$89,597
TX MB gross tax (6.7%)−$44,314
Utilities / ins / mktg (12%)−$79,368
Card surcharge net+$7,275
Net profit $111,470
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 The Houston Cheesecake Factory Corporation looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $185,755/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 (~$185,755 net) estimated

Revenue multiple
$331k–$529k
0.5–0.8× gross
SDE multiple
$464k–$650k
2.5–3.5× earnings
Cap rate
$563k–$743k
25–33%
Suggested range
$464k–$650k
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

1 case on file · public records

1 federal case
1 ADA
1 civil rights
Most recent filing
Guillermo Robles v. The Cheesecake Factory Inc.
CACD · 2016-10-03 · CLOSED
Public records, last checked 2026-05-22