← Applebee's Neighborhood Grill & Bar /

Financials

RM792193
Dashboard › Applebee's Neighborhood Grill & Bar › Financial Intelligence

Applebee's Neighborhood Grill & Bar

1110 E TYLER ST, Athens, TX 75751 · TABC RM792193

Mixed Beverage Athens Market Enriched 2026-07-10
$376,444 Annual gross (L12M) ▲ 0.3% latest MoM Click for monthly detail
$31,370 Avg monthly ▲ 5.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $105,478/yr est. net Click for cost model
$264k–$369k 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 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): $836,542 – $1,505,776/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applebee's Neighborhood Grill & Bar My bars

Executive Summary

Click to expand full narrative

Applebee's Neighborhood Grill & Bar is a mixed-beverage licensed establishment at 1110 E TYLER ST, Athens, Texas (TABC RM792193). Over the most recent 12 months it reported $376,444 in gross alcohol sales, averaging $31,370/month with a best month of $36,643. Sales mix: ~64% liquor · 34% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $105,478 (~28% margin). Acquisition value is estimated at $264k–$369k 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
$376,444
Avg monthly
$31,370
Best month
$36,643
Dec 2025
Sales mix
64% Liq
34% Beer · 2% 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)$3,294/mo
NNN CAM / insurance$494/mo
Total occupancy$3,884/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 $376,444 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$376,444
COGS (24%)−$90,347
Labor (14%)−$52,702
Occupancy−$41,945
TX MB gross tax (6.7%)−$25,222
Utilities / ins / mktg (8%)−$30,116
Card surcharge net+$4,141
Net profit $140,254
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$376,444
COGS (27%)−$101,640
Labor (17%)−$63,995
Occupancy−$46,606
TX MB gross tax (6.7%)−$25,222
Utilities / ins / mktg (10%)−$37,644
Card surcharge net+$4,141
Net profit $105,478
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$376,444
COGS (30%)−$112,933
Labor (22%)−$82,818
Occupancy−$51,266
TX MB gross tax (6.7%)−$25,222
Utilities / ins / mktg (12%)−$45,173
Card surcharge net+$4,141
Net profit $63,173
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 Synergy Restaurant Management L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $105,478/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 (~$105,478 net) estimated

Revenue multiple
$188k–$301k
0.5–0.8× gross
SDE multiple
$264k–$369k
2.5–3.5× earnings
Cap rate
$320k–$422k
25–33%
Suggested range
$264k–$369k
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 $836,542–$1,505,776/yr in total revenue (your liquor portion of $376,444 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
$837k–$1,506k
food + liquor + service
Estimated net (10–15%)
$84k–$226k
restaurant margin
Full-business value
$230k–$828k
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

1 case on file · public records

1 federal case
1 ADA
1 civil rights
Most recent filing
Cairns v. Lansden, Co-Trustee of the Lansden Family Trust dated January 5, 1996
TXED · 2022-05-27 · CLOSED
Public records, last checked 2026-05-22