← Sky Creek Ranch Golf Club /

Financials

MB971308
Dashboard › Sky Creek Ranch Golf Club › Financial Intelligence

Sky Creek Ranch Golf Club

600 PROMONTORY DR, Keller, TX 76248 · TABC MB971308

Mixed Beverage Keller Market Enriched 2026-07-11
$728,833 Annual gross (L12M) ▼ 1.4% latest MoM Click for monthly detail
$60,736 Avg monthly ▲ 18.7% latest vs avg Click for monthly detail
~32% Est. net margin (likely) $232,040/yr est. net Click for cost model
$580k–$729k Est. acquisition range 0.90× 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 Private Club, liquor is typically only 40–65% of total business revenue. Mixed — depends on dining vs bar focus. Estimated total revenue (rough): $1,121,282 – $1,822,082/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sky Creek Ranch Golf Club My bars

Executive Summary

Click to expand full narrative

Sky Creek Ranch Golf Club is a mixed-beverage licensed establishment at 600 PROMONTORY DR, Keller, Texas (TABC MB971308). Over the most recent 12 months it reported $728,833 in gross alcohol sales, averaging $60,736/month with a best month of $82,477. Sales mix: ~43% liquor · 48% beer · 8% wine. The building at this address is owned by GOLF SKY CREEK RANCH LLC $655,776 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $232,040 (~32% margin). Acquisition value is estimated at $580k–$729k 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
$728,833
Avg monthly
$60,736
Best month
$82,477
Oct 2025
Sales mix
43% Liq
48% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14424253
Property owner (landlord)GOLF SKY CREEK RANCH LLC
Assessed value$655,776

Sky Creek Ranch Golf Club's share

Est. base rent ~$13/sqft/yr · 3,500 sqft · Class B $3,825/mo
NNN CAM / insurance$574/mo
NNN property tax$656/mo
Personal property tax est — no BPP record $146/mo
Total occupancy $5,201/mo

Occupancy analysis

All-in occupancy cost is 8.6% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $728,833 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~41%
Revenue$728,833
COGS (24%)−$174,920
Labor (14%)−$102,037
Occupancy−$56,168
TX MB gross tax (6.7%)−$48,832
Utilities / ins / mktg (8%)−$58,307
Card surcharge net+$8,017
Net profit $296,588
Most Likely
Typical bar, light food program, full two-shift staffing
~32%
Revenue$728,833
COGS (27%)−$196,785
Labor (17%)−$123,902
Occupancy−$62,408
TX MB gross tax (6.7%)−$48,832
Utilities / ins / mktg (10%)−$72,883
Card surcharge net+$8,017
Net profit $232,040
Stressed
Heavy food, larger crew, higher rent
~21%
Revenue$728,833
COGS (30%)−$218,650
Labor (22%)−$160,343
Occupancy−$68,649
TX MB gross tax (6.7%)−$48,832
Utilities / ins / mktg (12%)−$87,460
Card surcharge net+$8,017
Net profit $152,916
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 Golf Sky Creek Ranch LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $232,040/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 (~$232,040 net) estimated

Revenue multiple
$364k–$583k
0.5–0.8× gross
SDE multiple
$580k–$812k
2.5–3.5× earnings
Cap rate
$703k–$928k
25–33%
Suggested range
$580k–$729k
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 2026-07-08

Lookup pending — check back tomorrow

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