← Cheddar's Casual Cafe #690 /

Financials

MB791227
Dashboard › Cheddar's Casual Cafe #690 › Financial Intelligence

Cheddar's Casual Cafe #690

803 BONAVENTURE WAY, Surgar Land, TX 77478 · TABC MB791227

Mixed Beverage Surgar Land Market Enriched 2026-09-05
$219,559 Annual gross (L12M) ▼ 30.2% latest MoM Click for monthly detail
$18,297 Avg monthly ▼ 24.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $60,990/yr est. net Click for cost model
$152k–$213k 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 Coffee Shop, liquor is typically only 10–25% of total business revenue. Mostly non-alcohol; small bar program. Estimated total revenue (rough): $878,236 – $2,195,590/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cheddar's Casual Cafe #690 My bars

Executive Summary

Click to expand full narrative

Cheddar's Casual Cafe #690 is a mixed-beverage licensed establishment at 803 BONAVENTURE WAY, Surgar Land, Texas (TABC MB791227). Over the most recent 12 months it reported $219,559 in gross alcohol sales, averaging $18,297/month with a best month of $23,723. Sales mix: ~88% liquor · 8% beer · 4% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $60,990 (~28% margin). Acquisition value is estimated at $152k–$213k 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
$219,559
Avg monthly
$18,297
Best month
$23,723
May 2026
Sales mix
88% Liq
8% Beer · 4% 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)$1,921/mo
NNN CAM / insurance$288/mo
Total occupancy$2,309/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 $219,559 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$219,559
COGS (24%)−$52,694
Labor (14%)−$30,738
Occupancy−$24,941
TX MB gross tax (6.7%)−$14,710
Utilities / ins / mktg (8%)−$17,565
Card surcharge net+$2,415
Net profit $81,326
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$219,559
COGS (27%)−$59,281
Labor (17%)−$37,325
Occupancy−$27,712
TX MB gross tax (6.7%)−$14,710
Utilities / ins / mktg (10%)−$21,956
Card surcharge net+$2,415
Net profit $60,990
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$219,559
COGS (30%)−$65,868
Labor (22%)−$48,303
Occupancy−$30,483
TX MB gross tax (6.7%)−$14,710
Utilities / ins / mktg (12%)−$26,347
Card surcharge net+$2,415
Net profit $36,263
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 $60,990/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 (~$60,990 net) estimated

Revenue multiple
$110k–$176k
0.5–0.8× gross
SDE multiple
$152k–$213k
2.5–3.5× earnings
Cap rate
$185k–$244k
25–33%
Suggested range
$152k–$213k
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 $878,236–$2,195,590/yr in total revenue (your liquor portion of $219,559 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
$878k–$2,196k
food + liquor + service
Estimated net (10–15%)
$88k–$329k
restaurant margin
Full-business value
$242k–$1,208k
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