← Nomad Reserve /

Financials

MB200152448
Dashboard › Nomad Reserve › Financial Intelligence

Nomad Reserve

12970 WESTHEIMER RD STE 100 & 105, Houston, TX 77077 · TABC MB200152448

Mixed Beverage Houston Market Enriched 2026-07-11
$642,978 Annual gross (L12M) ▼ 30.7% latest MoM Click for monthly detail
$53,582 Avg monthly ▼ 35.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $144,027/yr est. net Click for cost model
$360k–$504k Est. acquisition range 0.67× 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 Wine Bar, liquor is typically only 80–95% of total business revenue. Wine + spirits dominant. Estimated total revenue (rough): $676,819 – $803,722/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Nomad Reserve My bars

Executive Summary

Click to expand full narrative

Nomad Reserve is a mixed-beverage licensed establishment at 12970 WESTHEIMER RD STE 100 & 105, Houston, Texas (TABC MB200152448). Over the most recent 12 months it reported $642,978 in gross alcohol sales, averaging $53,582/month with a best month of $78,914. Sales mix: ~95% liquor · 2% beer · 3% wine. The building at this address is owned by ROALTY 1 PROPERTIES LTD (7,607 sqft, $3,783,808 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $144,027 (~22% margin). Acquisition value is estimated at $360k–$504k 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
$642,978
Avg monthly
$53,582
Best month
$78,914
Aug 2025
Sales mix
95% Liq
2% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1075110000002
Property owner (landlord)ROALTY 1 PROPERTIES LTD
Total building SF whole parcel — Nomad Reserve is in STE 1007,607
Nomad Reserve's footprint estimated — suite-level not on file 3,500 sf
Assessed value$3,783,808

Nomad Reserve's share

Est. base rent ~$18/sqft/yr · 3,500 sqft · Class A $5,247/mo
NNN CAM / insurance$787/mo
NNN property tax$3,482/mo
Personal property tax est — no BPP record $129/mo
Total occupancy $9,645/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $642,978 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$642,978
COGS (24%)−$154,315
Labor (14%)−$90,017
Occupancy−$104,162
TX MB gross tax (6.7%)−$43,080
Utilities / ins / mktg (8%)−$51,438
Card surcharge net+$7,073
Net profit $207,039
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$642,978
COGS (27%)−$173,604
Labor (17%)−$109,306
Occupancy−$115,736
TX MB gross tax (6.7%)−$43,080
Utilities / ins / mktg (10%)−$64,298
Card surcharge net+$7,073
Net profit $144,027
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$642,978
COGS (30%)−$192,893
Labor (22%)−$141,455
Occupancy−$127,310
TX MB gross tax (6.7%)−$43,080
Utilities / ins / mktg (12%)−$77,157
Card surcharge net+$7,073
Net profit $68,156
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 Monolith Enterprises LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $144,027/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 (~$144,027 net) estimated

Revenue multiple
$321k–$514k
0.5–0.8× gross
SDE multiple
$360k–$504k
2.5–3.5× earnings
Cap rate
$436k–$576k
25–33%
Suggested range
$360k–$504k
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 2026-06-21

No federal lawsuits — past or pending