← Madison's On Dowlen /

Financials

MB100055854
Dashboard › Madison's On Dowlen › Financial Intelligence

Madison's On Dowlen

4020 DOWLEN RD, Beaumont, TX 77706 · TABC MB100055854

Mixed Beverage Beaumont Market Enriched 2026-06-19
$813,488 Annual gross (L12M) ▼ 14.7% latest MoM Click for monthly detail
$67,791 Avg monthly ▲ 8.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $228,549/yr est. net Click for cost model
$571k–$800k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $856,303 – $957,045/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Madison's On Dowlen My bars

Executive Summary

Click to expand full narrative

Madison's On Dowlen is a mixed-beverage licensed establishment at 4020 DOWLEN RD, Beaumont, Texas (TABC MB100055854). Over the most recent 12 months it reported $813,488 in gross alcohol sales, averaging $67,791/month with a best month of $86,029. Sales mix: ~60% liquor · 38% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $228,549 (~28% margin). Acquisition value is estimated at $571k–$800k 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
$813,488
Avg monthly
$67,791
Best month
$86,029
Mar 2026
Sales mix
60% Liq
38% Beer · 2% 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)$7,118/mo
NNN CAM / insurance$1,068/mo
Total occupancy$8,342/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 $813,488 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$813,488
COGS (24%)−$195,237
Labor (14%)−$113,888
Occupancy−$90,090
TX MB gross tax (6.7%)−$54,504
Utilities / ins / mktg (8%)−$65,079
Card surcharge net+$8,948
Net profit $303,638
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$813,488
COGS (27%)−$219,642
Labor (17%)−$138,293
Occupancy−$100,100
TX MB gross tax (6.7%)−$54,504
Utilities / ins / mktg (10%)−$81,349
Card surcharge net+$8,948
Net profit $228,549
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$813,488
COGS (30%)−$244,046
Labor (22%)−$178,967
Occupancy−$110,110
TX MB gross tax (6.7%)−$54,504
Utilities / ins / mktg (12%)−$97,619
Card surcharge net+$8,948
Net profit $137,191
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 Madison's Restaurants LP looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $228,549/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 (~$228,549 net) estimated

Revenue multiple
$407k–$651k
0.5–0.8× gross
SDE multiple
$571k–$800k
2.5–3.5× earnings
Cap rate
$693k–$914k
25–33%
Suggested range
$571k–$800k
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 2026-06-09

Lookup pending — check back tomorrow

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