← Bluejack National Golf Club /

Financials

MB105793724
Dashboard › Bluejack National Golf Club › Financial Intelligence

Bluejack National Golf Club

26300 BLUEJACK NATIONAL BLVD, Montgomery, TX 77316 · TABC MB105793724

Mixed Beverage Montgomery Market Enriched 2026-05-24
$2,091,458 Annual gross (L12M) ▲ 29.0% latest MoM Click for monthly detail
$174,288 Avg monthly ▲ 51.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $587,804/yr est. net Click for cost model
$1,470k–$2,057k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $2,614,322 – $3,485,763/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bluejack National Golf Club My bars

Executive Summary

Click to expand full narrative

Bluejack National Golf Club is a mixed-beverage licensed establishment at 26300 BLUEJACK NATIONAL BLVD, Montgomery, Texas (TABC MB105793724). Over the most recent 12 months it reported $2,091,458 in gross alcohol sales, averaging $174,288/month with a best month of $263,789. Sales mix: ~66% liquor · 11% beer · 23% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $587,804 (~28% margin). Acquisition value is estimated at $1,470k–$2,057k 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
$2,091,458
Avg monthly
$174,288
Best month
$263,789
Apr 2026
Sales mix
66% Liq
11% Beer · 23% 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)$18,300/mo
NNN CAM / insurance$2,745/mo
Total occupancy$21,429/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 $2,091,458 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$2,091,458
COGS (24%)−$501,950
Labor (14%)−$292,804
Occupancy−$231,430
TX MB gross tax (6.7%)−$140,128
Utilities / ins / mktg (8%)−$167,317
Card surcharge net+$23,006
Net profit $780,835
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$2,091,458
COGS (27%)−$564,694
Labor (17%)−$355,548
Occupancy−$257,145
TX MB gross tax (6.7%)−$140,128
Utilities / ins / mktg (10%)−$209,146
Card surcharge net+$23,006
Net profit $587,804
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$2,091,458
COGS (30%)−$627,437
Labor (22%)−$460,121
Occupancy−$282,859
TX MB gross tax (6.7%)−$140,128
Utilities / ins / mktg (12%)−$250,975
Card surcharge net+$23,006
Net profit $352,944
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 Bluejack National Club INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $587,804/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 (~$587,804 net) estimated

Revenue multiple
$1.05M–$1.67M
0.5–0.8× gross
SDE multiple
$1.47M–$2.06M
2.5–3.5× earnings
Cap rate
$1.78M–$2.35M
25–33%
Suggested range
$1,470k–$2,057k
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 2026-06-01

Lookup pending — check back tomorrow

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