← Boo-Ray's Of New Orleans /

Financials

MB842160
Dashboard › Boo-Ray's Of New Orleans › Financial Intelligence

Boo-Ray's Of New Orleans

201 HUDSON OAKS DR, Hudson Oaks, TX 76087 · TABC MB842160

Mixed Beverage Hudson Oaks Market Enriched 2026-07-11
$376,917 Annual gross (L12M) ▲ 0.6% latest MoM Click for monthly detail
$31,410 Avg monthly ▲ 9.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $105,612/yr est. net Click for cost model
$264k–$370k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $396,755 – $443,432/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Boo-Ray's Of New Orleans My bars

Executive Summary

Click to expand full narrative

Boo-Ray's Of New Orleans is a mixed-beverage licensed establishment at 201 HUDSON OAKS DR, Hudson Oaks, Texas (TABC MB842160). Over the most recent 12 months it reported $376,917 in gross alcohol sales, averaging $31,410/month with a best month of $40,919. Sales mix: ~42% liquor · 50% beer · 8% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $105,612 (~28% margin). Acquisition value is estimated at $264k–$370k 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
$376,917
Avg monthly
$31,410
Best month
$40,919
Mar 2026
Sales mix
42% Liq
50% Beer · 8% 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)$3,298/mo
NNN CAM / insurance$495/mo
Total occupancy$3,889/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 $376,917 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$376,917
COGS (24%)−$90,460
Labor (14%)−$52,768
Occupancy−$41,996
TX MB gross tax (6.7%)−$25,253
Utilities / ins / mktg (8%)−$30,153
Card surcharge net+$4,146
Net profit $140,431
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$376,917
COGS (27%)−$101,768
Labor (17%)−$64,076
Occupancy−$46,663
TX MB gross tax (6.7%)−$25,253
Utilities / ins / mktg (10%)−$37,692
Card surcharge net+$4,146
Net profit $105,612
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$376,917
COGS (30%)−$113,075
Labor (22%)−$82,922
Occupancy−$51,329
TX MB gross tax (6.7%)−$25,253
Utilities / ins / mktg (12%)−$45,230
Card surcharge net+$4,146
Net profit $63,254
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 Booray INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $105,612/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 (~$105,612 net) estimated

Revenue multiple
$188k–$302k
0.5–0.8× gross
SDE multiple
$264k–$370k
2.5–3.5× earnings
Cap rate
$320k–$422k
25–33%
Suggested range
$264k–$370k
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 2026-06-29

Lookup pending — check back tomorrow

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