← Bubba's 33 /

Financials

MB1086791
Dashboard › Bubba's 33 › Financial Intelligence

Bubba's 33

4025 STATE HWY 121, The Colony, TX 75056 · TABC MB1086791

Mixed Beverage The Colony Market Enriched 2026-07-12
$524,536 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$43,711 Avg monthly ▼ 7.8% latest vs avg Click for monthly detail
~32% Est. net margin (likely) $169,814/yr est. net Click for cost model
$425k–$525k Est. acquisition range 0.90× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $524,536 – $582,818/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 4025 STATE HWY 121, The Colony, Texas (TABC MB1086791). Over the most recent 12 months it reported $524,536 in gross alcohol sales, averaging $43,711/month with a best month of $55,133. Sales mix: ~47% liquor · 50% beer · 3% wine. The building at this address is owned by RGR 121 LLC (122,436 sqft, $11,412,887 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $169,814 (~32% margin). Acquisition value is estimated at $425k–$525k 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
$524,536
Avg monthly
$43,711
Best month
$55,133
Jun 2025
Sales mix
47% Liq
50% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID752011
Property owner (landlord)RGR 121 LLC
Total building SF122,436
Assessed value$11,412,887

Bubba's 33's share

Est. base rent ~$8/sqft/yr · 3,500 sqft · Class C $2,447/mo
NNN CAM / insurance$367/mo
NNN property tax$598/mo
Personal property tax est — no BPP record $96/mo
Total occupancy $3,508/mo

Occupancy analysis

All-in occupancy cost is 8.0% 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 $524,536 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~41%
Revenue$524,536
COGS (24%)−$125,889
Labor (14%)−$73,435
Occupancy−$37,889
TX MB gross tax (6.7%)−$35,144
Utilities / ins / mktg (8%)−$41,963
Card surcharge net+$5,770
Net profit $215,987
Most Likely
Typical bar, light food program, full two-shift staffing
~32%
Revenue$524,536
COGS (27%)−$141,625
Labor (17%)−$89,171
Occupancy−$42,099
TX MB gross tax (6.7%)−$35,144
Utilities / ins / mktg (10%)−$52,454
Card surcharge net+$5,770
Net profit $169,814
Stressed
Heavy food, larger crew, higher rent
~22%
Revenue$524,536
COGS (30%)−$157,361
Labor (22%)−$115,398
Occupancy−$46,309
TX MB gross tax (6.7%)−$35,144
Utilities / ins / mktg (12%)−$62,944
Card surcharge net+$5,770
Net profit $113,150
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 $169,814/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 (~$169,814 net) estimated

Revenue multiple
$262k–$420k
0.5–0.8× gross
SDE multiple
$425k–$594k
2.5–3.5× earnings
Cap rate
$515k–$679k
25–33%
Suggested range
$425k–$525k
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.