← Crafty Crab /

Financials

RM1129984
Dashboard › Crafty Crab › Financial Intelligence

Crafty Crab

112 GULF FWY N, League City, TX 77573 · TABC RM1129984

Mixed Beverage League City Market Enriched 2026-08-26
$228,782 Annual gross (L12M) ▼ 1.1% latest MoM Click for monthly detail
$19,065 Avg monthly ▼ 14.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $63,653/yr est. net Click for cost model
$159k–$223k Est. acquisition range 0.83× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $508,404 – $915,128/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Crafty Crab My bars

Executive Summary

Click to expand full narrative

Crafty Crab is a mixed-beverage licensed establishment at 112 GULF FWY N, League City, Texas (TABC RM1129984). Over the most recent 12 months it reported $228,782 in gross alcohol sales, averaging $19,065/month with a best month of $27,214. Sales mix: ~64% liquor · 34% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $63,653 (~28% margin). Acquisition value is estimated at $159k–$223k 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
$228,782
Avg monthly
$19,065
Best month
$27,214
Mar 2026
Sales mix
64% Liq
34% 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)$2,002/mo
NNN CAM / insurance$300/mo
Total occupancy$2,398/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 $228,782 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$228,782
COGS (24%)−$54,908
Labor (14%)−$32,029
Occupancy−$25,898
TX MB gross tax (6.7%)−$15,328
Utilities / ins / mktg (8%)−$18,303
Card surcharge net+$2,517
Net profit $84,833
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$228,782
COGS (27%)−$61,771
Labor (17%)−$38,893
Occupancy−$28,775
TX MB gross tax (6.7%)−$15,328
Utilities / ins / mktg (10%)−$22,878
Card surcharge net+$2,517
Net profit $63,653
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$228,782
COGS (30%)−$68,635
Labor (22%)−$50,332
Occupancy−$31,653
TX MB gross tax (6.7%)−$15,328
Utilities / ins / mktg (12%)−$27,454
Card surcharge net+$2,517
Net profit $37,897
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 Crafty Crab Seafood League City LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $63,653/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 (~$63,653 net) estimated

Revenue multiple
$114k–$183k
0.5–0.8× gross
SDE multiple
$159k–$223k
2.5–3.5× earnings
Cap rate
$193k–$255k
25–33%
Suggested range
$159k–$223k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $508,404–$915,128/yr in total revenue (your liquor portion of $228,782 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$508k–$915k
food + liquor + service
Estimated net (10–15%)
$51k–$137k
restaurant margin
Full-business value
$140k–$503k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-07-06

Lookup pending — check back tomorrow

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