← Cosmic Cowboy Lounge /

Financials

MB200039808
Dashboard › Cosmic Cowboy Lounge › Financial Intelligence

Cosmic Cowboy Lounge

3555 RAYFORD RD STE 10, Spring, TX 77386 · TABC MB200039808

Mixed Beverage Spring Market Enriched 2026-07-12
$162,692 Annual gross (L12M) ▲ 7.6% latest MoM Click for monthly detail
$13,558 Avg monthly ▲ 2.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $44,983/yr est. net Click for cost model
$112k–$157k 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $180,769 – $216,923/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cosmic Cowboy Lounge My bars

Executive Summary

Click to expand full narrative

Cosmic Cowboy Lounge is a mixed-beverage licensed establishment at 3555 RAYFORD RD STE 10, Spring, Texas (TABC MB200039808). Over the most recent 12 months it reported $162,692 in gross alcohol sales, averaging $13,558/month with a best month of $17,207. Sales mix: ~47% liquor · 19% beer · 34% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $44,983 (~28% margin). Acquisition value is estimated at $112k–$157k 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
$162,692
Avg monthly
$13,558
Best month
$17,207
Aug 2025
Sales mix
47% Liq
19% Beer · 34% 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)$1,424/mo
NNN CAM / insurance$214/mo
Total occupancy$1,729/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 $162,692 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$162,692
COGS (24%)−$39,046
Labor (14%)−$22,777
Occupancy−$18,671
TX MB gross tax (6.7%)−$10,900
Utilities / ins / mktg (8%)−$13,015
Card surcharge net+$1,790
Net profit $60,072
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$162,692
COGS (27%)−$43,927
Labor (17%)−$27,658
Occupancy−$20,745
TX MB gross tax (6.7%)−$10,900
Utilities / ins / mktg (10%)−$16,269
Card surcharge net+$1,790
Net profit $44,983
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$162,692
COGS (30%)−$48,808
Labor (22%)−$35,792
Occupancy−$22,820
TX MB gross tax (6.7%)−$10,900
Utilities / ins / mktg (12%)−$19,523
Card surcharge net+$1,790
Net profit $26,639
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 Cosmic Cowboy Lounge LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $44,983/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 (~$44,983 net) estimated

Revenue multiple
$81k–$130k
0.5–0.8× gross
SDE multiple
$112k–$157k
2.5–3.5× earnings
Cap rate
$136k–$180k
25–33%
Suggested range
$112k–$157k
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.