← Grumps /

Financials

MB1066682
Dashboard › Grumps › Financial Intelligence

Grumps

3533 N 1ST ST, Abilene, TX 79603 · TABC MB1066682

Mixed Beverage Abilene Market Enriched 2026-07-10
$105,196 Annual gross (L12M) ▲ 14.1% latest MoM Click for monthly detail
$8,766 Avg monthly ▲ 19.2% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $28,647/yr est. net Click for cost model
$72k–$100k Est. acquisition range 0.82× 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): $105,196 – $116,884/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Grumps My bars

Executive Summary

Click to expand full narrative

Grumps is a mixed-beverage licensed establishment at 3533 N 1ST ST, Abilene, Texas (TABC MB1066682). Over the most recent 12 months it reported $105,196 in gross alcohol sales, averaging $8,766/month with a best month of $10,449. Sales mix: ~40% liquor · 60% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $28,647 (~27% margin). Acquisition value is estimated at $72k–$100k 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
$105,196
Avg monthly
$8,766
Best month
$10,449
May 2026
Sales mix
40% Liq
60% Beer · 0% 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)$920/mo
NNN CAM / insurance$138/mo
Total occupancy$1,154/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 $105,196 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$105,196
COGS (24%)−$25,247
Labor (14%)−$14,727
Occupancy−$12,467
TX MB gross tax (6.7%)−$7,048
Utilities / ins / mktg (8%)−$8,416
Card surcharge net+$1,157
Net profit $38,448
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$105,196
COGS (27%)−$28,403
Labor (17%)−$17,883
Occupancy−$13,852
TX MB gross tax (6.7%)−$7,048
Utilities / ins / mktg (10%)−$10,520
Card surcharge net+$1,157
Net profit $28,647
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$105,196
COGS (30%)−$31,559
Labor (22%)−$23,143
Occupancy−$15,238
TX MB gross tax (6.7%)−$7,048
Utilities / ins / mktg (12%)−$12,624
Card surcharge net+$1,157
Net profit $16,742
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 Grumps LTD looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $28,647/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 (~$28,647 net) estimated

Revenue multiple
$53k–$84k
0.5–0.8× gross
SDE multiple
$72k–$100k
2.5–3.5× earnings
Cap rate
$87k–$115k
25–33%
Suggested range
$72k–$100k
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 2026-06-01

No federal lawsuits — past or pending