← Lone Star Bar /

Financials

MB877819
Dashboard › Lone Star Bar › Financial Intelligence

Lone Star Bar

3600 OLD JACKSBORO HWY, Wichita Falls, TX 76302 · TABC MB877819

Mixed Beverage Wichita Falls Market Enriched 2026-08-25
$318,492 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$26,541 Avg monthly ▼ 44.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $89,063/yr est. net Click for cost model
$223k–$312k 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): $318,492 – $353,880/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Lone Star Bar My bars

Executive Summary

Click to expand full narrative

Lone Star Bar is a mixed-beverage licensed establishment at 3600 OLD JACKSBORO HWY, Wichita Falls, Texas (TABC MB877819). Over the most recent 12 months it reported $318,492 in gross alcohol sales, averaging $26,541/month with a best month of $32,500. Sales mix: ~71% liquor · 29% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $89,063 (~28% margin). Acquisition value is estimated at $223k–$312k 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
$318,492
Avg monthly
$26,541
Best month
$32,500
Oct 2025
Sales mix
71% Liq
29% 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)$2,787/mo
NNN CAM / insurance$418/mo
Total occupancy$3,301/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 $318,492 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$318,492
COGS (24%)−$76,438
Labor (14%)−$44,589
Occupancy−$35,647
TX MB gross tax (6.7%)−$21,339
Utilities / ins / mktg (8%)−$25,479
Card surcharge net+$3,503
Net profit $118,503
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$318,492
COGS (27%)−$85,993
Labor (17%)−$54,144
Occupancy−$39,608
TX MB gross tax (6.7%)−$21,339
Utilities / ins / mktg (10%)−$31,849
Card surcharge net+$3,503
Net profit $89,063
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$318,492
COGS (30%)−$95,548
Labor (22%)−$70,068
Occupancy−$43,569
TX MB gross tax (6.7%)−$21,339
Utilities / ins / mktg (12%)−$38,219
Card surcharge net+$3,503
Net profit $53,253
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 Amburn Holding Limited Partnership looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $89,063/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 (~$89,063 net) estimated

Revenue multiple
$159k–$255k
0.5–0.8× gross
SDE multiple
$223k–$312k
2.5–3.5× earnings
Cap rate
$270k–$356k
25–33%
Suggested range
$223k–$312k
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 2026-06-03

No federal lawsuits — past or pending