501 N FM 2353, Graford, TX 76449 · TABC MB1115502
Click to expand full narrative
Boondocks Bar And Grill is a mixed-beverage licensed establishment at 501 N FM 2353, Graford, Texas (TABC MB1115502). Over the most recent 12 months it reported $425,406 in gross alcohol sales, averaging $38,673/month with a best month of $60,440. Sales mix: ~57% liquor · 41% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $119,346 (~28% margin). Acquisition value is estimated at $298k–$418k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Estimated occupancy heuristic
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.
Texas bar cost model applied to $425,406 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$119,346 net) estimated
We estimate this restaurant / bar pulls $945,347–$1,701,624/yr in total revenue (your liquor portion of $425,406 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).
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.
Public records · last checked 2026-07-02
—