← Bergamos Retreat /

Financials

RM1115761
Dashboard › Bergamos Retreat › Financial Intelligence

Bergamos Retreat

313 E EDGEWOOD DR, Friendswood, TX 77546 · TABC RM1115761

Mixed Beverage Friendswood Market Enriched 2026-07-11
$131,124 Annual gross (L12M) ▲ 41.4% latest MoM Click for monthly detail
$10,927 Avg monthly ▲ 23.4% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $35,991/yr est. net Click for cost model
$90k–$126k Est. acquisition range 0.82× 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): $138,025 – $154,264/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bergamos Retreat My bars

Executive Summary

Click to expand full narrative

Bergamos Retreat is a mixed-beverage licensed establishment at 313 E EDGEWOOD DR, Friendswood, Texas (TABC RM1115761). Over the most recent 12 months it reported $131,124 in gross alcohol sales, averaging $10,927/month with a best month of $14,158. Sales mix: ~52% liquor · 1% beer · 47% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $35,991 (~27% margin). Acquisition value is estimated at $90k–$126k 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
$131,124
Avg monthly
$10,927
Best month
$14,158
Aug 2025
Sales mix
52% Liq
1% Beer · 47% 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)$1,147/mo
NNN CAM / insurance$172/mo
Total occupancy$1,415/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 $131,124 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$131,124
COGS (24%)−$31,470
Labor (14%)−$18,357
Occupancy−$15,285
TX MB gross tax (6.7%)−$8,785
Utilities / ins / mktg (8%)−$10,490
Card surcharge net+$1,442
Net profit $48,179
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$131,124
COGS (27%)−$35,403
Labor (17%)−$22,291
Occupancy−$16,983
TX MB gross tax (6.7%)−$8,785
Utilities / ins / mktg (10%)−$13,112
Card surcharge net+$1,442
Net profit $35,991
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$131,124
COGS (30%)−$39,337
Labor (22%)−$28,847
Occupancy−$18,682
TX MB gross tax (6.7%)−$8,785
Utilities / ins / mktg (12%)−$15,735
Card surcharge net+$1,442
Net profit $21,180
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 Ami L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $35,991/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 (~$35,991 net) estimated

Revenue multiple
$66k–$105k
0.5–0.8× gross
SDE multiple
$90k–$126k
2.5–3.5× earnings
Cap rate
$109k–$144k
25–33%
Suggested range
$90k–$126k
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 2026-07-09

Lookup pending — check back tomorrow

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