← Amc Theaters Willowbrook 24 /

Financials

MB854905
Dashboard › Amc Theaters Willowbrook 24 › Financial Intelligence

Amc Theaters Willowbrook 24

17145 STATE HIGHWAY 249, Houston, TX 77064 · TABC MB854905

Mixed Beverage Houston Market Enriched 2026-08-28
$165,606 Annual gross (L12M) ▲ 0.2% latest MoM Click for monthly detail
$13,800 Avg monthly ▲ 30.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $45,708/yr est. net Click for cost model
$114k–$160k 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 Theater, liquor is typically only 20–40% of total business revenue. Concessions liquor. Estimated total revenue (rough): $414,015 – $828,030/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Amc Theaters Willowbrook 24 My bars

Executive Summary

Click to expand full narrative

Amc Theaters Willowbrook 24 is a mixed-beverage licensed establishment at 17145 STATE HIGHWAY 249, Houston, Texas (TABC MB854905). Over the most recent 12 months it reported $165,606 in gross alcohol sales, averaging $13,800/month with a best month of $20,513. Sales mix: ~100% liquor · 0% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $45,708 (~28% margin). Acquisition value is estimated at $114k–$160k 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
$165,606
Avg monthly
$13,800
Best month
$20,513
May 2026
Sales mix
100% Liq
0% 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)$1,449/mo
NNN CAM / insurance$217/mo
Total occupancy$1,766/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 $165,606 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$165,606
COGS (24%)−$39,745
Labor (14%)−$23,185
Occupancy−$19,077
TX MB gross tax (6.7%)−$11,096
Utilities / ins / mktg (8%)−$13,248
Card surcharge net+$1,822
Net profit $61,076
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$165,606
COGS (27%)−$44,714
Labor (17%)−$28,153
Occupancy−$21,197
TX MB gross tax (6.7%)−$11,096
Utilities / ins / mktg (10%)−$16,561
Card surcharge net+$1,822
Net profit $45,708
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$165,606
COGS (30%)−$49,682
Labor (22%)−$36,433
Occupancy−$23,317
TX MB gross tax (6.7%)−$11,096
Utilities / ins / mktg (12%)−$19,873
Card surcharge net+$1,822
Net profit $27,028
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 Amc Itd LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $45,708/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 (~$45,708 net) estimated

Revenue multiple
$83k–$132k
0.5–0.8× gross
SDE multiple
$114k–$160k
2.5–3.5× earnings
Cap rate
$139k–$183k
25–33%
Suggested range
$114k–$160k
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 · Theater

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

We estimate this theater pulls $414,015–$828,030/yr in total revenue (your liquor portion of $165,606 is roughly 20–40% 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
$414k–$828k
food + liquor + service
Estimated net (10–15%)
$41k–$124k
restaurant margin
Full-business value
$114k–$455k
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 2026-05-30

No federal lawsuits — past or pending