← Texas Roadhouse /

Financials

MB656477
Dashboard › Texas Roadhouse › Financial Intelligence

Texas Roadhouse

8575 MEMORIAL BLVDS, Port Arthur, TX 77640 · TABC MB656477

Mixed Beverage Port Arthur Market Enriched 2026-07-10
$716,064 Annual gross (L12M) ▼ 4.0% latest MoM Click for monthly detail
$59,672 Avg monthly ▼ 13.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $201,178/yr est. net Click for cost model
$503k–$704k 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $1,790,160 – $2,864,256/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Texas Roadhouse My bars

Executive Summary

Click to expand full narrative

Texas Roadhouse is a mixed-beverage licensed establishment at 8575 MEMORIAL BLVDS, Port Arthur, Texas (TABC MB656477). Over the most recent 12 months it reported $716,064 in gross alcohol sales, averaging $59,672/month with a best month of $75,226. Sales mix: ~47% liquor · 50% beer · 3% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $201,178 (~28% margin). Acquisition value is estimated at $503k–$704k 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
$716,064
Avg monthly
$59,672
Best month
$75,226
Jun 2025
Sales mix
47% Liq
50% Beer · 3% 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)$6,266/mo
NNN CAM / insurance$940/mo
Total occupancy$7,343/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 $716,064 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$716,064
COGS (24%)−$171,855
Labor (14%)−$100,249
Occupancy−$79,301
TX MB gross tax (6.7%)−$47,976
Utilities / ins / mktg (8%)−$57,285
Card surcharge net+$7,877
Net profit $267,274
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$716,064
COGS (27%)−$193,337
Labor (17%)−$121,731
Occupancy−$88,112
TX MB gross tax (6.7%)−$47,976
Utilities / ins / mktg (10%)−$71,606
Card surcharge net+$7,877
Net profit $201,178
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$716,064
COGS (30%)−$214,819
Labor (22%)−$157,534
Occupancy−$96,923
TX MB gross tax (6.7%)−$47,976
Utilities / ins / mktg (12%)−$85,928
Card surcharge net+$7,877
Net profit $120,761
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 Texas Roadhouse Of Port Arthur LTD looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $201,178/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 (~$201,178 net) estimated

Revenue multiple
$358k–$573k
0.5–0.8× gross
SDE multiple
$503k–$704k
2.5–3.5× earnings
Cap rate
$610k–$805k
25–33%
Suggested range
$503k–$704k
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 · Steakhouse

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

We estimate this steakhouse pulls $1,790,160–$2,864,256/yr in total revenue (your liquor portion of $716,064 is roughly 25–40% 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
$1,790k–$2,864k
food + liquor + service
Estimated net (10–15%)
$179k–$430k
restaurant margin
Full-business value
$492k–$1,575k
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 2026-07-08

Lookup pending — check back tomorrow

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