← Moviehouse & Eatery /

Financials

RM886568
Dashboard › Moviehouse & Eatery › Financial Intelligence

Moviehouse & Eatery

951 LONG PRAIRIE RD, Flower Mound, TX 75022 · TABC RM886568

Mixed Beverage Flower Mound Market Enriched 2026-07-11
$557,131 Annual gross (L12M) ▲ 66.4% latest MoM Click for monthly detail
$46,428 Avg monthly ▲ 63.0% latest vs avg Click for monthly detail
~37% Est. net margin (likely) $206,549/yr est. net Click for cost model
$516k–$557k Est. acquisition range 0.96× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,238,069 – $2,228,524/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Moviehouse & Eatery My bars

Executive Summary

Click to expand full narrative

Moviehouse & Eatery is a mixed-beverage licensed establishment at 951 LONG PRAIRIE RD, Flower Mound, Texas (TABC RM886568). Over the most recent 12 months it reported $557,131 in gross alcohol sales, averaging $46,428/month with a best month of $75,678. Sales mix: ~43% liquor · 24% beer · 33% wine. The building at this address is owned by M&E TEXAS MOVIEHOUSE LP (207,276 sqft, $8,166,483 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $206,549 (~37% margin). Acquisition value is estimated at $516k–$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
$557,131
Avg monthly
$46,428
Best month
$75,678
May 2026
Sales mix
43% Liq
24% Beer · 33% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID647947
Property owner (landlord)M&E TEXAS MOVIEHOUSE LP
Total building SF207,276
Assessed value$8,166,483

Moviehouse & Eatery's share

Est. base rent ~$4/sqft/yr · 3,500 sqft · Class C $1,034/mo
NNN CAM / insurance$155/mo
NNN property tax$253/mo
Personal property tax est — no BPP record $102/mo
Total occupancy $1,544/mo

Occupancy analysis

All-in occupancy cost is 3.3% 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 $557,131 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$557,131
COGS (24%)−$133,711
Labor (14%)−$77,998
Occupancy−$16,679
TX MB gross tax (6.7%)−$37,328
Utilities / ins / mktg (8%)−$44,570
Card surcharge net+$6,128
Net profit $252,973
Most Likely
Typical bar, light food program, full two-shift staffing
~37%
Revenue$557,131
COGS (27%)−$150,425
Labor (17%)−$94,712
Occupancy−$18,532
TX MB gross tax (6.7%)−$37,328
Utilities / ins / mktg (10%)−$55,713
Card surcharge net+$6,128
Net profit $206,549
Stressed
Heavy food, larger crew, higher rent
~27%
Revenue$557,131
COGS (30%)−$167,139
Labor (22%)−$122,569
Occupancy−$20,385
TX MB gross tax (6.7%)−$37,328
Utilities / ins / mktg (12%)−$66,856
Card surcharge net+$6,128
Net profit $148,983
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 Tci Investments LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $206,549/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 (~$206,549 net) estimated

Revenue multiple
$279k–$446k
0.5–0.8× gross
SDE multiple
$516k–$723k
2.5–3.5× earnings
Cap rate
$626k–$826k
25–33%
Suggested range
$516k–$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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,238,069–$2,228,524/yr in total revenue (your liquor portion of $557,131 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,238k–$2,229k
food + liquor + service
Estimated net (10–15%)
$124k–$334k
restaurant margin
Full-business value
$340k–$1,226k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-09-10

No federal lawsuits — past or pending