← Bombshells /

Financials

MB981667
Dashboard › Bombshells › Financial Intelligence

Bombshells

13732 EAST FWY, Houston, TX 77015 · TABC MB981667

Mixed Beverage Houston Market Enriched 2026-05-19
$1,480,235 Annual gross (L12M) ▲ 33.2% latest MoM Click for monthly detail
$123,353 Avg monthly ▲ 6.9% latest vs avg Click for monthly detail
~26% Est. net margin (likely) $381,454/yr est. net Click for cost model
$954k–$1,335k Est. acquisition range 0.77× 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): $1,480,235 – $1,644,706/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombshells My bars

Executive Summary

Click to expand full narrative

Bombshells is a mixed-beverage licensed establishment at 13732 EAST FWY, Houston, Texas (TABC MB981667). Over the most recent 12 months it reported $1,480,235 in gross alcohol sales, averaging $123,353/month with a best month of $148,939. Sales mix: ~55% liquor · 45% beer · 0% wine. The building at this address is owned by AMBITIOUS INVESTMENTS LLC (10,541 sqft, $2,772,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $381,454 (~26% margin). Acquisition value is estimated at $954k–$1,335k 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
$1,480,235
Avg monthly
$123,353
Best month
$148,939
May 2025
Sales mix
55% Liq
45% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1375440010002
Property owner (landlord)AMBITIOUS INVESTMENTS LLC
Total building SF10,541
Assessed value$2,772,000

Bombshells's share

Est. base rent ~$32/sqft/yr · 5,000 sqft · Class A $13,149/mo
NNN CAM / insurance$1,972/mo
NNN property tax$2,630/mo
Personal property tax est — no BPP record $296/mo
Total occupancy $18,047/mo

Occupancy analysis

All-in occupancy cost is 14.6% 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 $1,480,235 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$1,480,235
COGS (24%)−$355,256
Labor (14%)−$207,233
Occupancy−$194,905
TX MB gross tax (6.7%)−$99,176
Utilities / ins / mktg (8%)−$118,419
Card surcharge net+$16,283
Net profit $521,529
Most Likely
Typical bar, light food program, full two-shift staffing
~26%
Revenue$1,480,235
COGS (27%)−$399,663
Labor (17%)−$251,640
Occupancy−$216,561
TX MB gross tax (6.7%)−$99,176
Utilities / ins / mktg (10%)−$148,024
Card surcharge net+$16,283
Net profit $381,454
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$1,480,235
COGS (30%)−$444,070
Labor (22%)−$325,652
Occupancy−$238,217
TX MB gross tax (6.7%)−$99,176
Utilities / ins / mktg (12%)−$177,628
Card surcharge net+$16,283
Net profit $211,775
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 Bmb Dining Services (I-10 East) INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $381,454/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 (~$381,454 net) estimated

Revenue multiple
$740k–$1.18M
0.5–0.8× gross
SDE multiple
$954k–$1.34M
2.5–3.5× earnings
Cap rate
$1.16M–$1.53M
25–33%
Suggested range
$954k–$1,335k
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 2026-06-06

Lookup pending — check back tomorrow

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