← Ranch Brothers Reserve /

Financials

MB869865
Dashboard › Ranch Brothers Reserve › Financial Intelligence

Ranch Brothers Reserve

12720 SOUTHWEST FWY, Stafford, TX 77477 · TABC MB869865

Mixed Beverage Stafford Market Enriched 2026-09-13
$755,241 Annual gross (L12M) ▲ 36.3% latest MoM Click for monthly detail
$62,937 Avg monthly ▲ 14.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $212,109/yr est. net Click for cost model
$530k–$742k 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): $755,241 – $839,157/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ranch Brothers Reserve My bars

Executive Summary

Click to expand full narrative

Ranch Brothers Reserve is a mixed-beverage licensed establishment at 12720 SOUTHWEST FWY, Stafford, Texas (TABC MB869865). Over the most recent 12 months it reported $755,241 in gross alcohol sales, averaging $62,937/month with a best month of $113,656. Sales mix: ~55% liquor · 44% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $212,109 (~28% margin). Acquisition value is estimated at $530k–$742k 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
$755,241
Avg monthly
$62,937
Best month
$113,656
May 2025
Sales mix
55% Liq
44% Beer · 1% 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)$6,608/mo
NNN CAM / insurance$991/mo
Total occupancy$7,751/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 $755,241 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$755,241
COGS (24%)−$181,258
Labor (14%)−$105,734
Occupancy−$83,707
TX MB gross tax (6.7%)−$50,601
Utilities / ins / mktg (8%)−$60,419
Card surcharge net+$8,308
Net profit $281,830
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$755,241
COGS (27%)−$203,915
Labor (17%)−$128,391
Occupancy−$93,008
TX MB gross tax (6.7%)−$50,601
Utilities / ins / mktg (10%)−$75,524
Card surcharge net+$8,308
Net profit $212,109
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$755,241
COGS (30%)−$226,572
Labor (22%)−$166,153
Occupancy−$102,309
TX MB gross tax (6.7%)−$50,601
Utilities / ins / mktg (12%)−$90,629
Card surcharge net+$8,308
Net profit $127,285
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 Ranch Brothers Reserve LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $212,109/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 (~$212,109 net) estimated

Revenue multiple
$378k–$604k
0.5–0.8× gross
SDE multiple
$530k–$742k
2.5–3.5× earnings
Cap rate
$643k–$848k
25–33%
Suggested range
$530k–$742k
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 2026-06-16

No federal lawsuits — past or pending