← Camp Hosea /

Financials

MB200180000
Dashboard › Camp Hosea › Financial Intelligence

Camp Hosea

17476 FM 3090 RD, Anderson, TX 77830 · TABC MB200180000

Mixed Beverage Anderson Market Enriched 2026-07-10
$227,881 Annual gross (L12M) ▲ 142.8% latest MoM Click for monthly detail
$32,554 Avg monthly ▲ 19.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $63,397/yr est. net Click for cost model
$158k–$222k Est. acquisition range 0.83× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $239,875 – $284,851/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Camp Hosea My bars

Executive Summary

Click to expand full narrative

Camp Hosea is a mixed-beverage licensed establishment at 17476 FM 3090 RD, Anderson, Texas (TABC MB200180000). Over the most recent 12 months it reported $227,881 in gross alcohol sales, averaging $32,554/month with a best month of $39,396. Sales mix: ~55% liquor · 15% beer · 30% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $63,397 (~28% margin). Acquisition value is estimated at $158k–$222k 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
$227,881
Avg monthly
$32,554
Best month
$39,396
Nov 2025
Sales mix
55% Liq
15% Beer · 30% 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)$1,994/mo
NNN CAM / insurance$299/mo
Total occupancy$2,389/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 $227,881 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$227,881
COGS (24%)−$54,691
Labor (14%)−$31,903
Occupancy−$25,800
TX MB gross tax (6.7%)−$15,268
Utilities / ins / mktg (8%)−$18,230
Card surcharge net+$2,507
Net profit $84,494
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$227,881
COGS (27%)−$61,528
Labor (17%)−$38,740
Occupancy−$28,667
TX MB gross tax (6.7%)−$15,268
Utilities / ins / mktg (10%)−$22,788
Card surcharge net+$2,507
Net profit $63,397
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$227,881
COGS (30%)−$68,364
Labor (22%)−$50,134
Occupancy−$31,533
TX MB gross tax (6.7%)−$15,268
Utilities / ins / mktg (12%)−$27,346
Card surcharge net+$2,507
Net profit $37,743
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 Aristide LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $63,397/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 (~$63,397 net) estimated

Revenue multiple
$114k–$182k
0.5–0.8× gross
SDE multiple
$158k–$222k
2.5–3.5× earnings
Cap rate
$192k–$254k
25–33%
Suggested range
$158k–$222k
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 2026-05-25

Lookup pending — check back tomorrow

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