← Cheddar's Casual Cafe #560 /

Financials

MB775060
Dashboard › Cheddar's Casual Cafe #560 › Financial Intelligence

Cheddar's Casual Cafe #560

9500 FM 1960 BYPASS RD W, Humble, TX 77338 · TABC MB775060

Mixed Beverage Humble Market Enriched 2026-09-06
$426,527 Annual gross (L12M) ▼ 20.2% latest MoM Click for monthly detail
$35,544 Avg monthly ▼ 14.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $95,542/yr est. net Click for cost model
$239k–$334k 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 Coffee Shop, liquor is typically only 10–25% of total business revenue. Mostly non-alcohol; small bar program. Estimated total revenue (rough): $1,706,108 – $4,265,270/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cheddar's Casual Cafe #560 My bars

Executive Summary

Click to expand full narrative

Cheddar's Casual Cafe #560 is a mixed-beverage licensed establishment at 9500 FM 1960 BYPASS RD W, Humble, Texas (TABC MB775060). Over the most recent 12 months it reported $426,527 in gross alcohol sales, averaging $35,544/month with a best month of $45,574. Sales mix: ~90% liquor · 8% beer · 2% wine. The building at this address is owned by ATLURU VIJAYA R & SUSEELA D (5,753 sqft, $1,438,499 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $95,542 (~22% margin). Acquisition value is estimated at $239k–$334k 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
$426,527
Avg monthly
$35,544
Best month
$45,574
Mar 2026
Sales mix
90% Liq
8% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0430110000191
Property owner (landlord)ATLURU VIJAYA R & SUSEELA D
Total building SF5,753
Assessed value$1,438,499

Cheddar's Casual Cafe #560's share

Est. base rent ~$21/sqft/yr · 2,500 sqft · Class A $4,389/mo
NNN CAM / insurance$658/mo
NNN property tax$1,250/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $6,398/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 $426,527 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$426,527
COGS (24%)−$102,366
Labor (14%)−$59,714
Occupancy−$69,097
TX MB gross tax (6.7%)−$28,577
Utilities / ins / mktg (8%)−$34,122
Card surcharge net+$4,692
Net profit $137,342
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$426,527
COGS (27%)−$115,162
Labor (17%)−$72,510
Occupancy−$76,775
TX MB gross tax (6.7%)−$28,577
Utilities / ins / mktg (10%)−$42,653
Card surcharge net+$4,692
Net profit $95,542
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$426,527
COGS (30%)−$127,958
Labor (22%)−$93,836
Occupancy−$84,452
TX MB gross tax (6.7%)−$28,577
Utilities / ins / mktg (12%)−$51,183
Card surcharge net+$4,692
Net profit $45,212
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 Cheddar's Casual Cafe INC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $95,542/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 (~$95,542 net) estimated

Revenue multiple
$213k–$341k
0.5–0.8× gross
SDE multiple
$239k–$334k
2.5–3.5× earnings
Cap rate
$290k–$382k
25–33%
Suggested range
$239k–$334k
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 · Coffee Shop

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

We estimate this coffee shop pulls $1,706,108–$4,265,270/yr in total revenue (your liquor portion of $426,527 is roughly 10–25% 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
$1,706k–$4,265k
food + liquor + service
Estimated net (10–15%)
$171k–$640k
restaurant margin
Full-business value
$469k–$2,346k
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 2026-09-22

No federal lawsuits — past or pending