← Black Creek Bar And Grill /

Financials

MB200061294
Dashboard › Black Creek Bar And Grill › Financial Intelligence

Black Creek Bar And Grill

1721 STATE HIGHWAY 173 S, Devine, TX 78016 · TABC MB200061294

Mixed Beverage Devine Market Enriched 2026-07-12
$118,000 Annual gross (L12M) ▼ 0.9% latest MoM Click for monthly detail
$9,833 Avg monthly ▼ 7.6% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $32,274/yr est. net Click for cost model
$81k–$113k 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 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): $262,222 – $472,000/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Black Creek Bar And Grill My bars

Executive Summary

Click to expand full narrative

Black Creek Bar And Grill is a mixed-beverage licensed establishment at 1721 STATE HIGHWAY 173 S, Devine, Texas (TABC MB200061294). Over the most recent 12 months it reported $118,000 in gross alcohol sales, averaging $9,833/month with a best month of $10,785. Sales mix: ~55% liquor · 38% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $32,274 (~27% margin). Acquisition value is estimated at $81k–$113k 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
$118,000
Avg monthly
$9,833
Best month
$10,785
Nov 2025
Sales mix
55% Liq
38% Beer · 7% 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)$1,032/mo
NNN CAM / insurance$155/mo
Total occupancy$1,283/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 $118,000 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$118,000
COGS (24%)−$28,320
Labor (14%)−$16,520
Occupancy−$13,859
TX MB gross tax (6.7%)−$7,906
Utilities / ins / mktg (8%)−$9,440
Card surcharge net+$1,298
Net profit $43,253
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$118,000
COGS (27%)−$31,860
Labor (17%)−$20,060
Occupancy−$15,398
TX MB gross tax (6.7%)−$7,906
Utilities / ins / mktg (10%)−$11,800
Card surcharge net+$1,298
Net profit $32,274
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$118,000
COGS (30%)−$35,400
Labor (22%)−$25,960
Occupancy−$16,938
TX MB gross tax (6.7%)−$7,906
Utilities / ins / mktg (12%)−$14,160
Card surcharge net+$1,298
Net profit $18,934
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 Black Creek Bar And Grill LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $32,274/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 (~$32,274 net) estimated

Revenue multiple
$59k–$94k
0.5–0.8× gross
SDE multiple
$81k–$113k
2.5–3.5× earnings
Cap rate
$98k–$129k
25–33%
Suggested range
$81k–$113k
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 $262,222–$472,000/yr in total revenue (your liquor portion of $118,000 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
$262k–$472k
food + liquor + service
Estimated net (10–15%)
$26k–$71k
restaurant margin
Full-business value
$72k–$260k
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 2026-07-04

Lookup pending — check back tomorrow

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