← Chili's Grill & Bar /

Financials

RM867236
Dashboard › Chili's Grill & Bar › Financial Intelligence

Chili's Grill & Bar

1010 HIGHWAY 96 BYP, Silsbee, TX 77656 · TABC RM867236

Mixed Beverage Silsbee Market Enriched 2026-08-21
$350,816 Annual gross (L12M) ▼ 11.6% latest MoM Click for monthly detail
$29,235 Avg monthly ▼ 20.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $98,219/yr est. net Click for cost model
$246k–$344k 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 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): $779,591 – $1,403,264/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Chili's Grill & Bar My bars

Executive Summary

Click to expand full narrative

Chili's Grill & Bar is a mixed-beverage licensed establishment at 1010 HIGHWAY 96 BYP, Silsbee, Texas (TABC RM867236). Over the most recent 12 months it reported $350,816 in gross alcohol sales, averaging $29,235/month with a best month of $33,703. Sales mix: ~60% liquor · 40% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $98,219 (~28% margin). Acquisition value is estimated at $246k–$344k 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
$350,816
Avg monthly
$29,235
Best month
$33,703
Jul 2025
Sales mix
60% Liq
40% 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)$3,070/mo
NNN CAM / insurance$460/mo
Total occupancy$3,626/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 $350,816 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$350,816
COGS (24%)−$84,196
Labor (14%)−$49,114
Occupancy−$39,160
TX MB gross tax (6.7%)−$23,505
Utilities / ins / mktg (8%)−$28,065
Card surcharge net+$3,859
Net profit $130,635
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$350,816
COGS (27%)−$94,720
Labor (17%)−$59,639
Occupancy−$43,511
TX MB gross tax (6.7%)−$23,505
Utilities / ins / mktg (10%)−$35,082
Card surcharge net+$3,859
Net profit $98,219
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$350,816
COGS (30%)−$105,245
Labor (22%)−$77,180
Occupancy−$47,862
TX MB gross tax (6.7%)−$23,505
Utilities / ins / mktg (12%)−$42,098
Card surcharge net+$3,859
Net profit $58,786
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 Chili's Beverage Company INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $98,219/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 (~$98,219 net) estimated

Revenue multiple
$175k–$281k
0.5–0.8× gross
SDE multiple
$246k–$344k
2.5–3.5× earnings
Cap rate
$298k–$393k
25–33%
Suggested range
$246k–$344k
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 $779,591–$1,403,264/yr in total revenue (your liquor portion of $350,816 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
$780k–$1,403k
food + liquor + service
Estimated net (10–15%)
$78k–$210k
restaurant margin
Full-business value
$214k–$772k
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

Public records · last checked 2026-06-30

Lookup pending — check back tomorrow

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