← Boomerjack's Grill And Bar /

Financials

MB200185622
Dashboard › Boomerjack's Grill And Bar › Financial Intelligence

Boomerjack's Grill And Bar

660 HIGHWAY 287 N, Mansfield, TX 76063 · TABC MB200185622

Mixed Beverage Mansfield Market Enriched 2026-06-27
$993,701 Annual gross (L12M) ▲ 0.4% latest MoM Click for monthly detail
$331,234 Avg monthly ▲ 6.3% latest vs avg Click for monthly detail
~19% Est. net margin (likely) $193,329/yr est. net Click for cost model
$497k–$677k Est. acquisition range 0.59× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $2,208,224 – $3,974,804/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 660 HIGHWAY 287 N, Mansfield, Texas (TABC MB200185622). Over the most recent 12 months it reported $993,701 in gross alcohol sales, averaging $331,234/month with a best month of $351,963. Sales mix: ~60% liquor · 38% beer · 2% wine. The building at this address is owned by CITY OF MANSFIELD (98,664 sqft, $35,801,162 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $193,329 (~19% margin). Acquisition value is estimated at $497k–$677k 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
$993,701
Avg monthly
$331,234
Best month
$351,963
May 2026
Sales mix
60% Liq
38% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID43298802
Property owner (landlord)CITY OF MANSFIELD
Total building SF98,664
Assessed value$35,801,162

Boomerjack's Grill And Bar's share

Est. base rent ~$44/sqft/yr · 3,500 sqft · Class A $12,700/mo
NNN CAM / insurance$1,905/mo
NNN property tax$2,540/mo
Personal property tax est — no BPP record $199/mo
Total occupancy $17,344/mo

Occupancy analysis

All-in occupancy cost is 20.9% 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 $993,701 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~30%
Revenue$993,701
COGS (24%)−$238,488
Labor (14%)−$139,118
Occupancy−$187,314
TX MB gross tax (6.7%)−$66,578
Utilities / ins / mktg (8%)−$79,496
Card surcharge net+$10,931
Net profit $293,638
Most Likely
Typical bar, light food program, full two-shift staffing
~19%
Revenue$993,701
COGS (27%)−$268,299
Labor (17%)−$168,929
Occupancy−$208,126
TX MB gross tax (6.7%)−$66,578
Utilities / ins / mktg (10%)−$99,370
Card surcharge net+$10,931
Net profit $193,329
Stressed
Heavy food, larger crew, higher rent
~7%
Revenue$993,701
COGS (30%)−$298,110
Labor (22%)−$218,614
Occupancy−$228,939
TX MB gross tax (6.7%)−$66,578
Utilities / ins / mktg (12%)−$119,244
Card surcharge net+$10,931
Net profit $73,146
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 Mansfield LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $193,329/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 (~$193,329 net) estimated

Revenue multiple
$497k–$795k
0.5–0.8× gross
SDE multiple
$483k–$677k
2.5–3.5× earnings
Cap rate
$586k–$773k
25–33%
Suggested range
$497k–$677k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $2,208,224–$3,974,804/yr in total revenue (your liquor portion of $993,701 is roughly 25–45% 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
$2,208k–$3,975k
food + liquor + service
Estimated net (10–15%)
$221k–$596k
restaurant margin
Full-business value
$607k–$2,186k
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 2026-06-23

Lookup pending — check back tomorrow

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