← Cinergy Entertainment Amarillo /

Financials

MB105728631
Dashboard › Cinergy Entertainment Amarillo › Financial Intelligence

Cinergy Entertainment Amarillo

9201 CINERGY SQ, Amarillo, TX 79119 · TABC MB105728631

Mixed Beverage Amarillo Market Enriched 2026-06-15
$1,186,898 Annual gross (L12M) ▼ 11.9% latest MoM Click for monthly detail
$98,908 Avg monthly ▼ 3.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $333,459/yr est. net Click for cost model
$834k–$1,167k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $1,186,898 – $1,318,776/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cinergy Entertainment Amarillo My bars

Executive Summary

Click to expand full narrative

Cinergy Entertainment Amarillo is a mixed-beverage licensed establishment at 9201 CINERGY SQ, Amarillo, Texas (TABC MB105728631). Over the most recent 12 months it reported $1,186,898 in gross alcohol sales, averaging $98,908/month with a best month of $129,966. Sales mix: ~64% liquor · 34% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $333,459 (~28% margin). Acquisition value is estimated at $834k–$1,167k 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
$1,186,898
Avg monthly
$98,908
Best month
$129,966
Dec 2025
Sales mix
64% Liq
34% Beer · 2% 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)$10,385/mo
NNN CAM / insurance$1,558/mo
Total occupancy$12,171/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 $1,186,898 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,186,898
COGS (24%)−$284,856
Labor (14%)−$166,166
Occupancy−$131,443
TX MB gross tax (6.7%)−$79,522
Utilities / ins / mktg (8%)−$94,952
Card surcharge net+$13,056
Net profit $443,016
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,186,898
COGS (27%)−$320,462
Labor (17%)−$201,773
Occupancy−$146,048
TX MB gross tax (6.7%)−$79,522
Utilities / ins / mktg (10%)−$118,690
Card surcharge net+$13,056
Net profit $333,459
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,186,898
COGS (30%)−$356,069
Labor (22%)−$261,118
Occupancy−$160,653
TX MB gross tax (6.7%)−$79,522
Utilities / ins / mktg (12%)−$142,428
Card surcharge net+$13,056
Net profit $200,164
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 Cinergy Entertainment Amarillo INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $333,459/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 (~$333,459 net) estimated

Revenue multiple
$593k–$950k
0.5–0.8× gross
SDE multiple
$834k–$1.17M
2.5–3.5× earnings
Cap rate
$1.01M–$1.33M
25–33%
Suggested range
$834k–$1,167k
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 2026-06-16

Lookup pending — check back tomorrow

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