← Gypsy Sally's /

Financials

N 200074982
Dashboard › Gypsy Sally's › Financial Intelligence

Gypsy Sally's

373 MARKET ST, Leakeyio, TX 78873 · TABC N 200074982

Mixed Beverage Leakeyio Market Enriched 2026-07-11
$566,247 Annual gross (L12M) ▲ 40.1% latest MoM Click for monthly detail
$47,187 Avg monthly ▼ 32.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $159,087/yr est. net Click for cost model
$398k–$557k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $596,049 – $707,809/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Gypsy Sally's My bars

Executive Summary

Click to expand full narrative

Gypsy Sally's is a mixed-beverage licensed establishment at 373 MARKET ST, Leakeyio, Texas (TABC N 200074982). Over the most recent 12 months it reported $566,247 in gross alcohol sales, averaging $47,187/month with a best month of $152,745. Sales mix: ~72% liquor · 17% beer · 11% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $159,087 (~28% margin). Acquisition value is estimated at $398k–$557k 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
$566,247
Avg monthly
$47,187
Best month
$152,745
Mar 2026
Sales mix
72% Liq
17% Beer · 11% 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)$4,955/mo
NNN CAM / insurance$743/mo
Total occupancy$5,806/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 $566,247 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$566,247
COGS (24%)−$135,899
Labor (14%)−$79,275
Occupancy−$62,709
TX MB gross tax (6.7%)−$37,939
Utilities / ins / mktg (8%)−$45,300
Card surcharge net+$6,229
Net profit $211,355
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$566,247
COGS (27%)−$152,887
Labor (17%)−$96,262
Occupancy−$69,677
TX MB gross tax (6.7%)−$37,939
Utilities / ins / mktg (10%)−$56,625
Card surcharge net+$6,229
Net profit $159,087
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$566,247
COGS (30%)−$169,874
Labor (22%)−$124,574
Occupancy−$76,644
TX MB gross tax (6.7%)−$37,939
Utilities / ins / mktg (12%)−$67,950
Card surcharge net+$6,229
Net profit $95,495
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 Gypsy Sally's Leakey Np INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $159,087/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 (~$159,087 net) estimated

Revenue multiple
$283k–$453k
0.5–0.8× gross
SDE multiple
$398k–$557k
2.5–3.5× earnings
Cap rate
$482k–$636k
25–33%
Suggested range
$398k–$557k
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 2026-07-10

Lookup pending — check back tomorrow

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