← Twin Peaks Restaurant /

Financials

MB787118
Dashboard › Twin Peaks Restaurant › Financial Intelligence

Twin Peaks Restaurant

5001 E 42ND ST, Odessa, TX 79762 · TABC MB787118

Mixed Beverage Odessa Market Enriched 2026-05-24
$3,367,265 Annual gross (L12M) ▼ 13.1% latest MoM Click for monthly detail
$280,605 Avg monthly ▼ 8.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $948,028/yr est. net Click for cost model
$2,370k–$3,318k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $4,810,379 – $6,734,530/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Twin Peaks Restaurant My bars

Executive Summary

Click to expand full narrative

Twin Peaks Restaurant is a mixed-beverage licensed establishment at 5001 E 42ND ST, Odessa, Texas (TABC MB787118). Over the most recent 12 months it reported $3,367,265 in gross alcohol sales, averaging $280,605/month with a best month of $312,625. Sales mix: ~45% liquor · 55% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $948,028 (~28% margin). Acquisition value is estimated at $2,370k–$3,318k 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
$3,367,265
Avg monthly
$280,605
Best month
$312,625
Oct 2025
Sales mix
45% Liq
55% Beer · 0% 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)$29,464/mo
NNN CAM / insurance$4,420/mo
Total occupancy$34,362/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 $3,367,265 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$3,367,265
COGS (24%)−$808,144
Labor (14%)−$471,417
Occupancy−$371,113
TX MB gross tax (6.7%)−$225,607
Utilities / ins / mktg (8%)−$269,381
Card surcharge net+$37,040
Net profit $1,258,644
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$3,367,265
COGS (27%)−$909,162
Labor (17%)−$572,435
Occupancy−$412,347
TX MB gross tax (6.7%)−$225,607
Utilities / ins / mktg (10%)−$336,726
Card surcharge net+$37,040
Net profit $948,028
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$3,367,265
COGS (30%)−$1,010,180
Labor (22%)−$740,798
Occupancy−$453,582
TX MB gross tax (6.7%)−$225,607
Utilities / ins / mktg (12%)−$404,072
Card surcharge net+$37,040
Net profit $570,067
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 Twin Restaurant Odessa Beverage Holding LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $948,028/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 (~$948,028 net) estimated

Revenue multiple
$1.68M–$2.69M
0.5–0.8× gross
SDE multiple
$2.37M–$3.32M
2.5–3.5× earnings
Cap rate
$2.87M–$3.79M
25–33%
Suggested range
$2,370k–$3,318k
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 2026-05-26

Lookup pending — check back tomorrow

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