← Back Porch /

Financials

MB200064115
Dashboard › Back Porch › Financial Intelligence

Back Porch

904 BROADWAY BLVD, Kilgore, TX 75662 · TABC MB200064115

Mixed Beverage Kilgore Market Enriched 2026-07-12
$745,047 Annual gross (L12M) ▲ 8.2% latest MoM Click for monthly detail
$62,087 Avg monthly ▲ 0.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $209,321/yr est. net Click for cost model
$523k–$733k 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): $745,047 – $827,830/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Back Porch My bars

Executive Summary

Click to expand full narrative

Back Porch is a mixed-beverage licensed establishment at 904 BROADWAY BLVD, Kilgore, Texas (TABC MB200064115). Over the most recent 12 months it reported $745,047 in gross alcohol sales, averaging $62,087/month with a best month of $70,988. Sales mix: ~47% liquor · 51% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $209,321 (~28% margin). Acquisition value is estimated at $523k–$733k 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
$745,047
Avg monthly
$62,087
Best month
$70,988
Oct 2025
Sales mix
47% Liq
51% 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)$6,519/mo
NNN CAM / insurance$978/mo
Total occupancy$7,640/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 $745,047 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$745,047
COGS (24%)−$178,811
Labor (14%)−$104,307
Occupancy−$82,510
TX MB gross tax (6.7%)−$49,918
Utilities / ins / mktg (8%)−$59,604
Card surcharge net+$8,196
Net profit $278,093
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$745,047
COGS (27%)−$201,163
Labor (17%)−$126,658
Occupancy−$91,678
TX MB gross tax (6.7%)−$49,918
Utilities / ins / mktg (10%)−$74,505
Card surcharge net+$8,196
Net profit $209,321
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$745,047
COGS (30%)−$223,514
Labor (22%)−$163,910
Occupancy−$100,846
TX MB gross tax (6.7%)−$49,918
Utilities / ins / mktg (12%)−$89,406
Card surcharge net+$8,196
Net profit $125,648
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 Back Porch Kilgore LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $209,321/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 (~$209,321 net) estimated

Revenue multiple
$373k–$596k
0.5–0.8× gross
SDE multiple
$523k–$733k
2.5–3.5× earnings
Cap rate
$634k–$837k
25–33%
Suggested range
$523k–$733k
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 2026-07-08

No federal lawsuits — past or pending