← Evo Entertainment /

Financials

MB932743
Dashboard › Evo Entertainment › Financial Intelligence

Evo Entertainment

3200 KYLE XING, Kyle, TX 78640 · TABC MB932743

Mixed Beverage Kyle Market Enriched 2026-07-10
$771,869 Annual gross (L12M) ▲ 5.2% latest MoM Click for monthly detail
$64,322 Avg monthly ▼ 4.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $217,011/yr est. net Click for cost model
$543k–$760k 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): $771,869 – $857,632/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Evo Entertainment My bars

Executive Summary

Click to expand full narrative

Evo Entertainment is a mixed-beverage licensed establishment at 3200 KYLE XING, Kyle, Texas (TABC MB932743). Over the most recent 12 months it reported $771,869 in gross alcohol sales, averaging $64,322/month with a best month of $91,792. Sales mix: ~53% liquor · 43% beer · 4% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $217,011 (~28% margin). Acquisition value is estimated at $543k–$760k 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
$771,869
Avg monthly
$64,322
Best month
$91,792
Dec 2025
Sales mix
53% Liq
43% Beer · 4% 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)$6,754/mo
NNN CAM / insurance$1,013/mo
Total occupancy$7,902/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 $771,869 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$771,869
COGS (24%)−$185,249
Labor (14%)−$108,062
Occupancy−$85,342
TX MB gross tax (6.7%)−$51,715
Utilities / ins / mktg (8%)−$61,750
Card surcharge net+$8,491
Net profit $288,243
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$771,869
COGS (27%)−$208,405
Labor (17%)−$131,218
Occupancy−$94,824
TX MB gross tax (6.7%)−$51,715
Utilities / ins / mktg (10%)−$77,187
Card surcharge net+$8,491
Net profit $217,011
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$771,869
COGS (30%)−$231,561
Labor (22%)−$169,811
Occupancy−$104,307
TX MB gross tax (6.7%)−$51,715
Utilities / ins / mktg (12%)−$92,624
Card surcharge net+$8,491
Net profit $130,342
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 Cinestarz Entertainment LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $217,011/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 (~$217,011 net) estimated

Revenue multiple
$386k–$617k
0.5–0.8× gross
SDE multiple
$543k–$760k
2.5–3.5× earnings
Cap rate
$658k–$868k
25–33%
Suggested range
$543k–$760k
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 2026-06-01

No federal lawsuits — past or pending