← Oneal's Sports Bar & Grill /

Financials

MB105795196
Dashboard › Oneal's Sports Bar & Grill › Financial Intelligence

Oneal's Sports Bar & Grill

2651 S HIGHWAY 146 STE A, Baytown, TX 77520 · TABC MB105795196

Mixed Beverage Baytown Market Enriched 2026-06-17
$925,208 Annual gross (L12M) ▼ 16.0% latest MoM Click for monthly detail
$77,101 Avg monthly ▼ 1.5% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $229,813/yr est. net Click for cost model
$575k–$804k Est. acquisition range 0.75× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,321,726 – $1,850,416/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Oneal's Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Oneal's Sports Bar & Grill is a mixed-beverage licensed establishment at 2651 S HIGHWAY 146 STE A, Baytown, Texas (TABC MB105795196). Over the most recent 12 months it reported $925,208 in gross alcohol sales, averaging $77,101/month with a best month of $121,180. Sales mix: ~39% liquor · 58% beer · 2% wine. The building at this address is owned by EXXON CORP 03034 (52,529 sqft, $13,132,294 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $229,813 (~25% margin). Acquisition value is estimated at $575k–$804k 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
$925,208
Avg monthly
$77,101
Best month
$121,180
May 2025
Sales mix
39% Liq
58% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0410220010348
Property owner (landlord)EXXON CORP 03034
Total building SF whole parcel — Oneal's Sports Bar & Grill is in STE A52,529
Oneal's Sports Bar & Grill's footprint estimated — suite-level not on file 3,500 sf
Assessed value$13,132,294

Oneal's Sports Bar & Grill's share

Est. base rent ~$30/sqft/yr · 3,500 sqft · Class A $8,750/mo
NNN CAM / insurance$1,313/mo
NNN property tax$1,750/mo
Personal property tax est — no BPP record $185/mo
Total occupancy $11,998/mo

Occupancy analysis

All-in occupancy cost is 15.6% 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 $925,208 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$925,208
COGS (24%)−$222,050
Labor (14%)−$129,529
Occupancy−$129,574
TX MB gross tax (6.7%)−$61,989
Utilities / ins / mktg (8%)−$74,017
Card surcharge net+$10,177
Net profit $318,227
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$925,208
COGS (27%)−$249,806
Labor (17%)−$157,285
Occupancy−$143,971
TX MB gross tax (6.7%)−$61,989
Utilities / ins / mktg (10%)−$92,521
Card surcharge net+$10,177
Net profit $229,813
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$925,208
COGS (30%)−$277,562
Labor (22%)−$203,546
Occupancy−$158,368
TX MB gross tax (6.7%)−$61,989
Utilities / ins / mktg (12%)−$111,025
Card surcharge net+$10,177
Net profit $122,895
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 Bay Entertainment INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $229,813/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 (~$229,813 net) estimated

Revenue multiple
$463k–$740k
0.5–0.8× gross
SDE multiple
$575k–$804k
2.5–3.5× earnings
Cap rate
$696k–$919k
25–33%
Suggested range
$575k–$804k
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 2026-06-18

No federal lawsuits — past or pending