← Brewingz Sports Bar & Grill /

Financials

MB918905
Dashboard › Brewingz Sports Bar & Grill › Financial Intelligence

Brewingz Sports Bar & Grill

1126 SILBER RD, Houston, TX 77055 · TABC MB918905

Mixed Beverage Houston Market Enriched 2026-07-11
$167,733 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$15,248 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $37,572/yr est. net Click for cost model
$94k–$132k Est. acquisition range 0.67× 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): $372,740 – $670,932/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Brewingz Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Brewingz Sports Bar & Grill is a mixed-beverage licensed establishment at 1126 SILBER RD, Houston, Texas (TABC MB918905). Over the most recent 12 months it reported $167,733 in gross alcohol sales, averaging $15,248/month with a best month of $19,953. Sales mix: ~42% liquor · 58% beer · 0% wine. The building at this address is owned by CHICKENCOOP LLC (9,276 sqft, $3,311,208 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $37,572 (~22% margin). Acquisition value is estimated at $94k–$132k 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
$167,733
Avg monthly
$15,248
Best month
$19,953
Aug 2025
Sales mix
42% Liq
58% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1351580010001
Property owner (landlord)CHICKENCOOP LLC
Total building SF9,276
Assessed value$3,311,208

Brewingz Sports Bar & Grill's share

Est. base rent ~$3/sqft/yr · 2,500 sqft · Class A $549/mo
NNN CAM / insurance$82/mo
NNN property tax$1,785/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $2,516/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $167,733 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$167,733
COGS (24%)−$40,256
Labor (14%)−$23,483
Occupancy−$27,173
TX MB gross tax (6.7%)−$11,238
Utilities / ins / mktg (8%)−$13,419
Card surcharge net+$1,845
Net profit $54,010
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$167,733
COGS (27%)−$45,288
Labor (17%)−$28,515
Occupancy−$30,192
TX MB gross tax (6.7%)−$11,238
Utilities / ins / mktg (10%)−$16,773
Card surcharge net+$1,845
Net profit $37,572
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$167,733
COGS (30%)−$50,320
Labor (22%)−$36,901
Occupancy−$33,211
TX MB gross tax (6.7%)−$11,238
Utilities / ins / mktg (12%)−$20,128
Card surcharge net+$1,845
Net profit $17,780
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 V LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $37,572/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 (~$37,572 net) estimated

Revenue multiple
$84k–$134k
0.5–0.8× gross
SDE multiple
$94k–$132k
2.5–3.5× earnings
Cap rate
$114k–$150k
25–33%
Suggested range
$94k–$132k
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 $372,740–$670,932/yr in total revenue (your liquor portion of $167,733 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
$373k–$671k
food + liquor + service
Estimated net (10–15%)
$37k–$101k
restaurant margin
Full-business value
$103k–$369k
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

1 case on file · public records

1 federal case
1 contract
As defendant in 1 case
Most recent filing
J&J Sports Productions, Inc. v. GSM Wings V, LLC
TXSD · 2017-11-17 · CLOSED
Public records, last checked 2026-05-29