← Rose City Draft House & Bar /

Financials

N 104107651
Dashboard › Rose City Draft House & Bar › Financial Intelligence

Rose City Draft House & Bar

5393 S BROADWAY AVE, Tyler, TX 75703 · TABC N 104107651

Mixed Beverage Tyler Market Enriched 2026-07-11
$825,161 Annual gross (L12M) ▲ 5.8% latest MoM Click for monthly detail
$68,763 Avg monthly ▲ 1.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $231,829/yr est. net Click for cost model
$580k–$811k 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): $825,161 – $916,846/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rose City Draft House & Bar My bars

Executive Summary

Click to expand full narrative

Rose City Draft House & Bar is a mixed-beverage licensed establishment at 5393 S BROADWAY AVE, Tyler, Texas (TABC N 104107651). Over the most recent 12 months it reported $825,161 in gross alcohol sales, averaging $68,763/month with a best month of $83,578. Sales mix: ~67% liquor · 32% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $231,829 (~28% margin). Acquisition value is estimated at $580k–$811k 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
$825,161
Avg monthly
$68,763
Best month
$83,578
Dec 2025
Sales mix
67% Liq
32% Beer · 1% 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)$7,220/mo
NNN CAM / insurance$1,083/mo
Total occupancy$8,461/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 $825,161 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$825,161
COGS (24%)−$198,039
Labor (14%)−$115,523
Occupancy−$91,382
TX MB gross tax (6.7%)−$55,286
Utilities / ins / mktg (8%)−$66,013
Card surcharge net+$9,077
Net profit $307,995
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$825,161
COGS (27%)−$222,793
Labor (17%)−$140,277
Occupancy−$101,536
TX MB gross tax (6.7%)−$55,286
Utilities / ins / mktg (10%)−$82,516
Card surcharge net+$9,077
Net profit $231,829
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$825,161
COGS (30%)−$247,548
Labor (22%)−$181,535
Occupancy−$111,690
TX MB gross tax (6.7%)−$55,286
Utilities / ins / mktg (12%)−$99,019
Card surcharge net+$9,077
Net profit $139,159
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 Tylers Good Fellow Club INC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $231,829/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 (~$231,829 net) estimated

Revenue multiple
$413k–$660k
0.5–0.8× gross
SDE multiple
$580k–$811k
2.5–3.5× earnings
Cap rate
$703k–$927k
25–33%
Suggested range
$580k–$811k
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 2026-07-01

Lookup pending — check back tomorrow

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