← Brewingz /

Financials

MB842367
Dashboard › Brewingz › Financial Intelligence

Brewingz

9717 FM 1960 RD W, Humble, TX 77338 · TABC MB842367

Mixed Beverage Humble Market Enriched 2026-09-12
$233,009 Annual gross (L12M) ▼ 10.0% latest MoM Click for monthly detail
$19,417 Avg monthly ▼ 35.3% latest vs avg Click for monthly detail
~34% Est. net margin (likely) $78,629/yr est. net Click for cost model
$197k–$233k Est. acquisition range 0.92× 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 Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $245,273 – $291,261/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Brewingz My bars

Executive Summary

Click to expand full narrative

Brewingz is a mixed-beverage licensed establishment at 9717 FM 1960 RD W, Humble, Texas (TABC MB842367). Over the most recent 12 months it reported $233,009 in gross alcohol sales, averaging $19,417/month with a best month of $23,739. Sales mix: ~46% liquor · 54% beer · 0% wine. The building at this address is owned by ANKUR HOSPITALITY INC (5,000 sqft, $246,672 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $78,629 (~34% margin). Acquisition value is estimated at $197k–$233k 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
$233,009
Avg monthly
$19,417
Best month
$23,739
Jul 2025
Sales mix
46% Liq
54% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1251630010001
Property owner (landlord)ANKUR HOSPITALITY INC
Total building SF5,000
Assessed value$246,672

Brewingz's share

Est. base rent ~$4/sqft/yr · 2,500 sqft · Class C $822/mo
NNN CAM / insurance$123/mo
NNN property tax$247/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $1,292/mo

Occupancy analysis

All-in occupancy cost is 6.7% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $233,009 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~42%
Revenue$233,009
COGS (24%)−$55,922
Labor (14%)−$32,621
Occupancy−$13,956
TX MB gross tax (6.7%)−$15,612
Utilities / ins / mktg (8%)−$18,641
Card surcharge net+$2,563
Net profit $98,820
Most Likely
Typical bar, light food program, full two-shift staffing
~34%
Revenue$233,009
COGS (27%)−$62,912
Labor (17%)−$39,612
Occupancy−$15,507
TX MB gross tax (6.7%)−$15,612
Utilities / ins / mktg (10%)−$23,301
Card surcharge net+$2,563
Net profit $78,629
Stressed
Heavy food, larger crew, higher rent
~23%
Revenue$233,009
COGS (30%)−$69,903
Labor (22%)−$51,262
Occupancy−$17,058
TX MB gross tax (6.7%)−$15,612
Utilities / ins / mktg (12%)−$27,961
Card surcharge net+$2,563
Net profit $53,777
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 Gsm Wings Vi LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $78,629/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 (~$78,629 net) estimated

Revenue multiple
$117k–$186k
0.5–0.8× gross
SDE multiple
$197k–$275k
2.5–3.5× earnings
Cap rate
$238k–$315k
25–33%
Suggested range
$197k–$233k
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 2026-06-06

No federal lawsuits — past or pending