← Olive Garden Of Texas #1665 /

Financials

RM677936
Dashboard › Olive Garden Of Texas #1665 › Financial Intelligence

Olive Garden Of Texas #1665

2808 SMITH RANCH RD, Pearland, TX 77584 · TABC RM677936

Mixed Beverage Pearland Market Enriched 2026-07-10
$174,878 Annual gross (L12M) ▲ 33.7% latest MoM Click for monthly detail
$14,573 Avg monthly ▲ 23.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $48,384/yr est. net Click for cost model
$121k–$169k 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): $388,618 – $699,512/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Olive Garden Of Texas #1665 My bars

Executive Summary

Click to expand full narrative

Olive Garden Of Texas #1665 is a mixed-beverage licensed establishment at 2808 SMITH RANCH RD, Pearland, Texas (TABC RM677936). Over the most recent 12 months it reported $174,878 in gross alcohol sales, averaging $14,573/month with a best month of $18,626. Sales mix: ~51% liquor · 12% beer · 37% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $48,384 (~28% margin). Acquisition value is estimated at $121k–$169k 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
$174,878
Avg monthly
$14,573
Best month
$18,626
Mar 2026
Sales mix
51% Liq
12% Beer · 37% 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)$1,530/mo
NNN CAM / insurance$230/mo
Total occupancy$1,856/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 $174,878 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$174,878
COGS (24%)−$41,971
Labor (14%)−$24,483
Occupancy−$20,040
TX MB gross tax (6.7%)−$11,717
Utilities / ins / mktg (8%)−$13,990
Card surcharge net+$1,924
Net profit $64,601
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$174,878
COGS (27%)−$47,217
Labor (17%)−$29,729
Occupancy−$22,267
TX MB gross tax (6.7%)−$11,717
Utilities / ins / mktg (10%)−$17,488
Card surcharge net+$1,924
Net profit $48,384
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$174,878
COGS (30%)−$52,463
Labor (22%)−$38,473
Occupancy−$24,493
TX MB gross tax (6.7%)−$11,717
Utilities / ins / mktg (12%)−$20,985
Card surcharge net+$1,924
Net profit $28,670
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 Olive Garden Of Texas LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $48,384/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 (~$48,384 net) estimated

Revenue multiple
$87k–$140k
0.5–0.8× gross
SDE multiple
$121k–$169k
2.5–3.5× earnings
Cap rate
$147k–$194k
25–33%
Suggested range
$121k–$169k
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 $388,618–$699,512/yr in total revenue (your liquor portion of $174,878 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
$389k–$700k
food + liquor + service
Estimated net (10–15%)
$39k–$105k
restaurant margin
Full-business value
$107k–$385k
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

7 cases on file · 4 currently open · public records

7 federal cases
4 currently open
2 bankruptcy
1 wage-and-hour
As defendant in 2 cases
Most recent filing
Guzman v. Olive Garden of Texas, LLC
TXSD · 2025-11-17 · OPEN
Public records, last checked 2026-05-22