← Noah's Ark Restaurant & Palapa Bar /

Financials

MB200167596
Dashboard › Noah's Ark Restaurant & Palapa Bar › Financial Intelligence

Noah's Ark Restaurant & Palapa Bar

4438 BOULEVARD ST, Bacliff, TX 77518 · TABC MB200167596

Mixed Beverage Bacliff Market Enriched 2026-07-10
$629,944 Annual gross (L12M) ▲ 31.2% latest MoM Click for monthly detail
$52,495 Avg monthly ▲ 59.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $176,983/yr est. net Click for cost model
$442k–$619k 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 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): $1,399,876 – $2,519,776/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Noah's Ark Restaurant & Palapa Bar My bars

Executive Summary

Click to expand full narrative

Noah's Ark Restaurant & Palapa Bar is a mixed-beverage licensed establishment at 4438 BOULEVARD ST, Bacliff, Texas (TABC MB200167596). Over the most recent 12 months it reported $629,944 in gross alcohol sales, averaging $52,495/month with a best month of $83,722. Sales mix: ~63% liquor · 32% beer · 5% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $176,983 (~28% margin). Acquisition value is estimated at $442k–$619k 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
$629,944
Avg monthly
$52,495
Best month
$83,722
May 2026
Sales mix
63% Liq
32% Beer · 5% 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)$5,512/mo
NNN CAM / insurance$827/mo
Total occupancy$6,460/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 $629,944 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$629,944
COGS (24%)−$151,187
Labor (14%)−$88,192
Occupancy−$69,763
TX MB gross tax (6.7%)−$42,206
Utilities / ins / mktg (8%)−$50,396
Card surcharge net+$6,929
Net profit $235,130
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$629,944
COGS (27%)−$170,085
Labor (17%)−$107,090
Occupancy−$77,515
TX MB gross tax (6.7%)−$42,206
Utilities / ins / mktg (10%)−$62,994
Card surcharge net+$6,929
Net profit $176,983
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$629,944
COGS (30%)−$188,983
Labor (22%)−$138,588
Occupancy−$85,266
TX MB gross tax (6.7%)−$42,206
Utilities / ins / mktg (12%)−$75,593
Card surcharge net+$6,929
Net profit $106,237
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 Noah's Ark Restaurant LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $176,983/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 (~$176,983 net) estimated

Revenue multiple
$315k–$504k
0.5–0.8× gross
SDE multiple
$442k–$619k
2.5–3.5× earnings
Cap rate
$536k–$708k
25–33%
Suggested range
$442k–$619k
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 $1,399,876–$2,519,776/yr in total revenue (your liquor portion of $629,944 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
$1,400k–$2,520k
food + liquor + service
Estimated net (10–15%)
$140k–$378k
restaurant margin
Full-business value
$385k–$1,386k
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 2026-05-25

Lookup pending — check back tomorrow

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