← Bubba's 33 /

Financials

MB931180
Dashboard › Bubba's 33 › Financial Intelligence

Bubba's 33

2813 W INTERSTATE 40, Amarillo, TX 79109 · TABC MB931180

Mixed Beverage Amarillo Market Enriched 2026-05-24
$1,921,976 Annual gross (L12M) ▼ 23.6% latest MoM Click for monthly detail
$160,165 Avg monthly ▼ 3.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $539,979/yr est. net Click for cost model
$1,350k–$1,890k 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 Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $2,023,133 – $2,402,470/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bubba's 33 My bars

Executive Summary

Click to expand full narrative

Bubba's 33 is a mixed-beverage licensed establishment at 2813 W INTERSTATE 40, Amarillo, Texas (TABC MB931180). Over the most recent 12 months it reported $1,921,976 in gross alcohol sales, averaging $160,165/month with a best month of $201,547. Sales mix: ~41% liquor · 57% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $539,979 (~28% margin). Acquisition value is estimated at $1,350k–$1,890k 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
$1,921,976
Avg monthly
$160,165
Best month
$201,547
Mar 2026
Sales mix
41% Liq
57% Beer · 1% 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)$16,817/mo
NNN CAM / insurance$2,523/mo
Total occupancy$19,708/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 $1,921,976 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,921,976
COGS (24%)−$461,274
Labor (14%)−$269,077
Occupancy−$212,849
TX MB gross tax (6.7%)−$128,772
Utilities / ins / mktg (8%)−$153,758
Card surcharge net+$21,142
Net profit $717,387
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,921,976
COGS (27%)−$518,934
Labor (17%)−$326,736
Occupancy−$236,499
TX MB gross tax (6.7%)−$128,772
Utilities / ins / mktg (10%)−$192,198
Card surcharge net+$21,142
Net profit $539,979
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,921,976
COGS (30%)−$576,593
Labor (22%)−$422,835
Occupancy−$260,149
TX MB gross tax (6.7%)−$128,772
Utilities / ins / mktg (12%)−$230,637
Card surcharge net+$21,142
Net profit $324,132
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 Strategic Restaurant Enterprises INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $539,979/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 (~$539,979 net) estimated

Revenue multiple
$961k–$1.54M
0.5–0.8× gross
SDE multiple
$1.35M–$1.89M
2.5–3.5× earnings
Cap rate
$1.64M–$2.16M
25–33%
Suggested range
$1,350k–$1,890k
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 2026-05-22

Lookup pending — check back tomorrow

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