← Grille 5115 /

Financials

MB419523
Dashboard › Grille 5115 › Financial Intelligence

Grille 5115

5175 WESTHEIMER RD, Houston, TX 77056 · TABC MB419523

Mixed Beverage Houston Market Enriched 2026-06-15
$1,132,527 Annual gross (L12M) ▼ 20.2% latest MoM Click for monthly detail
$94,377 Avg monthly ▼ 7.3% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $329,723/yr est. net Click for cost model
$824k–$1,133k Est. acquisition range 0.86× 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): $1,132,527 – $1,258,363/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Grille 5115 My bars

Executive Summary

Click to expand full narrative

Grille 5115 is a mixed-beverage licensed establishment at 5175 WESTHEIMER RD, Houston, Texas (TABC MB419523). Over the most recent 12 months it reported $1,132,527 in gross alcohol sales, averaging $94,377/month with a best month of $189,683. Sales mix: ~71% liquor · 3% beer · 26% wine. The building at this address is owned by THE MAY DEPT STORE CO (430,890 sqft, $77,560,312 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $329,723 (~29% margin). Acquisition value is estimated at $824k–$1,133k 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
$1,132,527
Avg monthly
$94,377
Best month
$189,683
Dec 2025
Sales mix
71% Liq
3% Beer · 26% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1205380000012
Property owner (landlord)THE MAY DEPT STORE CO
Total building SF430,890
Assessed value$77,560,312

Grille 5115's share

Est. base rent ~$18/sqft/yr · 5,000 sqft · Class B $7,500/mo
NNN CAM / insurance$1,125/mo
NNN property tax$1,800/mo
Personal property tax est — no BPP record $227/mo
Total occupancy $10,652/mo

Occupancy analysis

All-in occupancy cost is 11.3% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $1,132,527 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$1,132,527
COGS (24%)−$271,806
Labor (14%)−$158,554
Occupancy−$115,036
TX MB gross tax (6.7%)−$75,879
Utilities / ins / mktg (8%)−$90,602
Card surcharge net+$12,458
Net profit $433,107
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$1,132,527
COGS (27%)−$305,782
Labor (17%)−$192,530
Occupancy−$127,818
TX MB gross tax (6.7%)−$75,879
Utilities / ins / mktg (10%)−$113,253
Card surcharge net+$12,458
Net profit $329,723
Stressed
Heavy food, larger crew, higher rent
~18%
Revenue$1,132,527
COGS (30%)−$339,758
Labor (22%)−$249,156
Occupancy−$140,600
TX MB gross tax (6.7%)−$75,879
Utilities / ins / mktg (12%)−$135,903
Card surcharge net+$12,458
Net profit $203,688
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 Sosa INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $329,723/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 (~$329,723 net) estimated

Revenue multiple
$566k–$906k
0.5–0.8× gross
SDE multiple
$824k–$1.15M
2.5–3.5× earnings
Cap rate
$999k–$1.32M
25–33%
Suggested range
$824k–$1,133k
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 2026-06-15

Lookup pending — check back tomorrow

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