← Cinergy Entertainment Odessa INC /

Financials

MB953481
Dashboard › Cinergy Entertainment Odessa INC › Financial Intelligence

Cinergy Entertainment Odessa INC

8250 E HIGHWAY 191, Odessa, TX 79765 · TABC MB953481

Mixed Beverage Odessa Market Enriched 2026-05-24
$1,736,406 Annual gross (L12M) ▼ 10.5% latest MoM Click for monthly detail
$144,700 Avg monthly ▼ 11.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $487,843/yr est. net Click for cost model
$1,220k–$1,707k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $2,480,580 – $3,472,812/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cinergy Entertainment Odessa INC My bars

Executive Summary

Click to expand full narrative

Cinergy Entertainment Odessa INC is a mixed-beverage licensed establishment at 8250 E HIGHWAY 191, Odessa, Texas (TABC MB953481). Over the most recent 12 months it reported $1,736,406 in gross alcohol sales, averaging $144,700/month with a best month of $174,977. Sales mix: ~66% liquor · 33% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $487,843 (~28% margin). Acquisition value is estimated at $1,220k–$1,707k 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
$1,736,406
Avg monthly
$144,700
Best month
$174,977
Dec 2025
Sales mix
66% Liq
33% 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)$15,194/mo
NNN CAM / insurance$2,279/mo
Total occupancy$17,805/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 $1,736,406 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,736,406
COGS (24%)−$416,737
Labor (14%)−$243,097
Occupancy−$192,298
TX MB gross tax (6.7%)−$116,339
Utilities / ins / mktg (8%)−$138,912
Card surcharge net+$19,100
Net profit $648,122
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,736,406
COGS (27%)−$468,830
Labor (17%)−$295,189
Occupancy−$213,665
TX MB gross tax (6.7%)−$116,339
Utilities / ins / mktg (10%)−$173,641
Card surcharge net+$19,100
Net profit $487,843
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,736,406
COGS (30%)−$520,922
Labor (22%)−$382,009
Occupancy−$235,031
TX MB gross tax (6.7%)−$116,339
Utilities / ins / mktg (12%)−$208,369
Card surcharge net+$19,100
Net profit $292,836
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 Odessa INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $487,843/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 (~$487,843 net) estimated

Revenue multiple
$868k–$1.39M
0.5–0.8× gross
SDE multiple
$1.22M–$1.71M
2.5–3.5× earnings
Cap rate
$1.48M–$1.95M
25–33%
Suggested range
$1,220k–$1,707k
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 2026-06-04

Lookup pending — check back tomorrow

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