← Sunset Bar & Grill /

Financials

MB798052
Dashboard › Sunset Bar & Grill › Financial Intelligence

Sunset Bar & Grill

2011 LITTLE ELM TRL STE 100, Cedar Park, TX 78613 · TABC MB798052

Mixed Beverage Cedar Park Market Enriched 2026-07-10
$647,746 Annual gross (L12M) ▲ 4.1% latest MoM Click for monthly detail
$53,979 Avg monthly ▲ 0.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $182,114/yr est. net Click for cost model
$455k–$637k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $647,746 – $719,718/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sunset Bar & Grill My bars

Executive Summary

Click to expand full narrative

Sunset Bar & Grill is a mixed-beverage licensed establishment at 2011 LITTLE ELM TRL STE 100, Cedar Park, Texas (TABC MB798052). Over the most recent 12 months it reported $647,746 in gross alcohol sales, averaging $53,979/month with a best month of $59,353. Sales mix: ~56% liquor · 42% beer · 1% wine. The building at this address is owned by LAKELINE CENTER CEDAR PARK PHASE VII LTD $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $182,114 (~28% margin). Acquisition value is estimated at $455k–$637k 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
$647,746
Avg monthly
$53,979
Best month
$59,353
Jul 2025
Sales mix
56% Liq
42% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record IDR504284
Property owner (landlord)LAKELINE CENTER CEDAR PARK PHASE VII LTD
Sunset Bar & Grill's footprint estimated — suite-level not on file 3,500 sf
Assessed value$0

Sunset Bar & Grill's share

Est. base rent ~$19/sqft/yr · 3,500 sqft $5,668/mo
NNN CAM / insurance$850/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $113/mo
Total occupancy $6,631/mo

Occupancy analysis

All-in occupancy cost is 12.3% 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 $647,746 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$647,746
COGS (24%)−$155,459
Labor (14%)−$90,684
Occupancy−$71,618
TX MB gross tax (6.7%)−$43,399
Utilities / ins / mktg (8%)−$51,820
Card surcharge net+$7,125
Net profit $241,891
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$647,746
COGS (27%)−$174,891
Labor (17%)−$110,117
Occupancy−$79,576
TX MB gross tax (6.7%)−$43,399
Utilities / ins / mktg (10%)−$64,775
Card surcharge net+$7,125
Net profit $182,114
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$647,746
COGS (30%)−$194,324
Labor (22%)−$142,504
Occupancy−$87,533
TX MB gross tax (6.7%)−$43,399
Utilities / ins / mktg (12%)−$77,730
Card surcharge net+$7,125
Net profit $109,382
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 Baram INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $182,114/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 (~$182,114 net) estimated

Revenue multiple
$324k–$518k
0.5–0.8× gross
SDE multiple
$455k–$637k
2.5–3.5× earnings
Cap rate
$552k–$728k
25–33%
Suggested range
$455k–$637k
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 2026-07-02

Lookup pending — check back tomorrow

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