← Olive Garden Of Texas #1222 /

Financials

MB214792
Dashboard › Olive Garden Of Texas #1222 › Financial Intelligence

Olive Garden Of Texas #1222

5921 W WACO DR, Waco, TX 76710 · TABC MB214792

Mixed Beverage Waco Market Enriched 2026-07-10
$203,868 Annual gross (L12M) ▲ 31.5% latest MoM Click for monthly detail
$16,989 Avg monthly ▲ 16.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $56,596/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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $203,868 – $226,520/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Olive Garden Of Texas #1222 My bars

Executive Summary

Click to expand full narrative

Olive Garden Of Texas #1222 is a mixed-beverage licensed establishment at 5921 W WACO DR, Waco, Texas (TABC MB214792). Over the most recent 12 months it reported $203,868 in gross alcohol sales, averaging $16,989/month with a best month of $20,106. Sales mix: ~44% liquor · 14% beer · 41% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $56,596 (~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
$203,868
Avg monthly
$16,989
Best month
$20,106
Mar 2026
Sales mix
44% Liq
14% Beer · 41% 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)$1,784/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 $203,868 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$203,868
COGS (24%)−$48,928
Labor (14%)−$28,542
Occupancy−$23,190
TX MB gross tax (6.7%)−$13,659
Utilities / ins / mktg (8%)−$16,309
Card surcharge net+$2,243
Net profit $75,482
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$203,868
COGS (27%)−$55,044
Labor (17%)−$34,658
Occupancy−$25,767
TX MB gross tax (6.7%)−$13,659
Utilities / ins / mktg (10%)−$20,387
Card surcharge net+$2,243
Net profit $56,596
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$203,868
COGS (30%)−$61,160
Labor (22%)−$44,851
Occupancy−$28,344
TX MB gross tax (6.7%)−$13,659
Utilities / ins / mktg (12%)−$24,464
Card surcharge net+$2,243
Net profit $33,632
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 Olive Garden Of Texas LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $56,596/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 (~$56,596 net) estimated

Revenue multiple
$102k–$163k
0.5–0.8× gross
SDE multiple
$141k–$198k
2.5–3.5× earnings
Cap rate
$172k–$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.

Federal court history

7 cases on file · 4 currently open · public records

7 federal cases
4 currently open
2 bankruptcy
1 wage-and-hour
As defendant in 2 cases
Most recent filing
Guzman v. Olive Garden of Texas, LLC
TXSD · 2025-11-17 · OPEN
Public records, last checked 2026-05-22