← Hiccups Sports Bar & Grill /

Financials

MB953949
Dashboard › Hiccups Sports Bar & Grill › Financial Intelligence

Hiccups Sports Bar & Grill

4119 W FM 2147 BLDG 1, Cottonwood Shores, TX 78657 · TABC MB953949

Mixed Beverage Cottonwood Shores Market Enriched 2026-07-10
$422,341 Annual gross (L12M) ▼ 8.0% latest MoM Click for monthly detail
$35,195 Avg monthly ▼ 0.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $118,478/yr est. net Click for cost model
$296k–$415k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $603,344 – $844,682/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hiccups Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Hiccups Sports Bar & Grill is a mixed-beverage licensed establishment at 4119 W FM 2147 BLDG 1, Cottonwood Shores, Texas (TABC MB953949). Over the most recent 12 months it reported $422,341 in gross alcohol sales, averaging $35,195/month with a best month of $41,576. Sales mix: ~60% liquor · 40% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $118,478 (~28% margin). Acquisition value is estimated at $296k–$415k 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
$422,341
Avg monthly
$35,195
Best month
$41,576
Mar 2026
Sales mix
60% Liq
40% 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)$3,695/mo
NNN CAM / insurance$554/mo
Total occupancy$4,346/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 $422,341 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$422,341
COGS (24%)−$101,362
Labor (14%)−$59,128
Occupancy−$46,933
TX MB gross tax (6.7%)−$28,297
Utilities / ins / mktg (8%)−$33,787
Card surcharge net+$4,646
Net profit $157,480
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$422,341
COGS (27%)−$114,032
Labor (17%)−$71,798
Occupancy−$52,148
TX MB gross tax (6.7%)−$28,297
Utilities / ins / mktg (10%)−$42,234
Card surcharge net+$4,646
Net profit $118,478
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$422,341
COGS (30%)−$126,702
Labor (22%)−$92,915
Occupancy−$57,362
TX MB gross tax (6.7%)−$28,297
Utilities / ins / mktg (12%)−$50,681
Card surcharge net+$4,646
Net profit $71,029
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 Hiccups Sports Bar & Grill LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $118,478/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 (~$118,478 net) estimated

Revenue multiple
$211k–$338k
0.5–0.8× gross
SDE multiple
$296k–$415k
2.5–3.5× earnings
Cap rate
$359k–$474k
25–33%
Suggested range
$296k–$415k
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 2026-07-18

Lookup pending — check back tomorrow

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