← Shuck Me /

Financials

MB996066
Dashboard › Shuck Me › Financial Intelligence

Shuck Me

585 RANDOL MILL AVE, Southlake, TX 76092 · TABC MB996066

Mixed Beverage Southlake Market Enriched 2026-07-12
$316,524 Annual gross (L12M) ▲ 35.4% latest MoM Click for monthly detail
$26,377 Avg monthly ▲ 26.4% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $70,901/yr est. net Click for cost model
$177k–$248k Est. acquisition range 0.67× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $333,183 – $372,381/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Shuck Me My bars

Executive Summary

Click to expand full narrative

Shuck Me is a mixed-beverage licensed establishment at 585 RANDOL MILL AVE, Southlake, Texas (TABC MB996066). Over the most recent 12 months it reported $316,524 in gross alcohol sales, averaging $26,377/month with a best month of $34,247. Sales mix: ~52% liquor · 45% beer · 3% wine. The building at this address is owned by HAVERKAMP, ROGER (6,000 sqft, $2,082,692 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $70,901 (~22% margin). Acquisition value is estimated at $177k–$248k 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
$316,524
Avg monthly
$26,377
Best month
$34,247
Mar 2026
Sales mix
52% Liq
45% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID06427421
Property owner (landlord)HAVERKAMP, ROGER
Total building SF6,000
Assessed value$2,082,692

Shuck Me's share

Est. base rent ~$12/sqft/yr · 2,500 sqft · Class A $2,532/mo
NNN CAM / insurance$380/mo
NNN property tax$1,736/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $4,748/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $316,524 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$316,524
COGS (24%)−$75,966
Labor (14%)−$44,313
Occupancy−$51,277
TX MB gross tax (6.7%)−$21,207
Utilities / ins / mktg (8%)−$25,322
Card surcharge net+$3,482
Net profit $101,921
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$316,524
COGS (27%)−$85,461
Labor (17%)−$53,809
Occupancy−$56,974
TX MB gross tax (6.7%)−$21,207
Utilities / ins / mktg (10%)−$31,652
Card surcharge net+$3,482
Net profit $70,901
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$316,524
COGS (30%)−$94,957
Labor (22%)−$69,635
Occupancy−$62,672
TX MB gross tax (6.7%)−$21,207
Utilities / ins / mktg (12%)−$37,983
Card surcharge net+$3,482
Net profit $33,552
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 Shuck Me LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $70,901/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 (~$70,901 net) estimated

Revenue multiple
$158k–$253k
0.5–0.8× gross
SDE multiple
$177k–$248k
2.5–3.5× earnings
Cap rate
$215k–$284k
25–33%
Suggested range
$177k–$248k
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 2026-09-21

Lookup pending — check back tomorrow

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