← Blake's Kitchen & Kocktailz /

Financials

MB919361
Dashboard › Blake's Kitchen & Kocktailz › Financial Intelligence

Blake's Kitchen & Kocktailz

2101 MILAM ST STE A, Columbus, TX 78934 · TABC MB919361

Mixed Beverage Columbus Market Enriched 2026-07-12
$600,043 Annual gross (L12M) ▲ 11.7% latest MoM Click for monthly detail
$50,004 Avg monthly ▲ 17.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $168,582/yr est. net Click for cost model
$421k–$590k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,333,429 – $2,400,172/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blake's Kitchen & Kocktailz My bars

Executive Summary

Click to expand full narrative

Blake's Kitchen & Kocktailz is a mixed-beverage licensed establishment at 2101 MILAM ST STE A, Columbus, Texas (TABC MB919361). Over the most recent 12 months it reported $600,043 in gross alcohol sales, averaging $50,004/month with a best month of $58,917. Sales mix: ~61% liquor · 34% beer · 5% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $168,582 (~28% margin). Acquisition value is estimated at $421k–$590k 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
$600,043
Avg monthly
$50,004
Best month
$58,917
May 2026
Sales mix
61% Liq
34% Beer · 5% 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)$5,250/mo
NNN CAM / insurance$788/mo
Total occupancy$6,153/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 $600,043 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$600,043
COGS (24%)−$144,010
Labor (14%)−$84,006
Occupancy−$66,452
TX MB gross tax (6.7%)−$40,203
Utilities / ins / mktg (8%)−$48,003
Card surcharge net+$6,600
Net profit $223,969
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$600,043
COGS (27%)−$162,012
Labor (17%)−$102,007
Occupancy−$73,835
TX MB gross tax (6.7%)−$40,203
Utilities / ins / mktg (10%)−$60,004
Card surcharge net+$6,600
Net profit $168,582
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$600,043
COGS (30%)−$180,013
Labor (22%)−$132,009
Occupancy−$81,219
TX MB gross tax (6.7%)−$40,203
Utilities / ins / mktg (12%)−$72,005
Card surcharge net+$6,600
Net profit $101,194
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 Schulte Street LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $168,582/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 (~$168,582 net) estimated

Revenue multiple
$300k–$480k
0.5–0.8× gross
SDE multiple
$421k–$590k
2.5–3.5× earnings
Cap rate
$511k–$674k
25–33%
Suggested range
$421k–$590k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $1,333,429–$2,400,172/yr in total revenue (your liquor portion of $600,043 is roughly 25–45% 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
$1,333k–$2,400k
food + liquor + service
Estimated net (10–15%)
$133k–$360k
restaurant margin
Full-business value
$367k–$1,320k
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 2026-07-08

Lookup pending — check back tomorrow

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