← Big Fun Entertainment /

Financials

MB724768
Dashboard › Big Fun Entertainment › Financial Intelligence

Big Fun Entertainment

11528 JONES RD STE W, Houston, TX 77070 · TABC MB724768

Mixed Beverage Houston Market Enriched 2026-09-06
$213,626 Annual gross (L12M) ▲ 86.7% latest MoM Click for monthly detail
$17,802 Avg monthly ▲ 46.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $47,852/yr est. net Click for cost model
$120k–$167k Est. acquisition range 0.67× 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): $213,626 – $237,362/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Big Fun Entertainment My bars

Executive Summary

Click to expand full narrative

Big Fun Entertainment is a mixed-beverage licensed establishment at 11528 JONES RD STE W, Houston, Texas (TABC MB724768). Over the most recent 12 months it reported $213,626 in gross alcohol sales, averaging $17,802/month with a best month of $26,019. Sales mix: ~70% liquor · 30% beer · 1% wine. The building at this address is owned by YI MUN KIL & JUNG BUN (7,222 sqft, $1,752,996 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,852 (~22% margin). Acquisition value is estimated at $120k–$167k 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
$213,626
Avg monthly
$17,802
Best month
$26,019
Jul 2026
Sales mix
70% Liq
30% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0451550000050
Property owner (landlord)YI MUN KIL & JUNG BUN
Total building SF whole parcel — Big Fun Entertainment is in STE W7,222
Big Fun Entertainment's footprint estimated — suite-level not on file 2,500 sf
Assessed value$1,752,996

Big Fun Entertainment's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class A $1,644/mo
NNN CAM / insurance$247/mo
NNN property tax$1,214/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,204/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $213,626 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$213,626
COGS (24%)−$51,270
Labor (14%)−$29,908
Occupancy−$34,607
TX MB gross tax (6.7%)−$14,313
Utilities / ins / mktg (8%)−$17,090
Card surcharge net+$2,350
Net profit $68,788
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$213,626
COGS (27%)−$57,679
Labor (17%)−$36,316
Occupancy−$38,453
TX MB gross tax (6.7%)−$14,313
Utilities / ins / mktg (10%)−$21,363
Card surcharge net+$2,350
Net profit $47,852
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$213,626
COGS (30%)−$64,088
Labor (22%)−$46,998
Occupancy−$42,298
TX MB gross tax (6.7%)−$14,313
Utilities / ins / mktg (12%)−$25,635
Card surcharge net+$2,350
Net profit $22,644
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 Krazy Kristy INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,852/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 (~$47,852 net) estimated

Revenue multiple
$107k–$171k
0.5–0.8× gross
SDE multiple
$120k–$167k
2.5–3.5× earnings
Cap rate
$145k–$191k
25–33%
Suggested range
$120k–$167k
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

Public records · last checked 2026-07-03

Lookup pending — check back tomorrow

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