← Original Pine Shed /

Financials

MB722397
Dashboard › Original Pine Shed › Financial Intelligence

Original Pine Shed

5342 CANYON DR, Amarillo, TX 79109 · TABC MB722397

Mixed Beverage Amarillo Market Enriched 2026-07-12
$452,275 Annual gross (L12M) ▲ 6.2% latest MoM Click for monthly detail
$37,690 Avg monthly ▼ 3.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $126,957/yr est. net Click for cost model
$317k–$444k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $452,275 – $502,528/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Original Pine Shed My bars

Executive Summary

Click to expand full narrative

Original Pine Shed is a mixed-beverage licensed establishment at 5342 CANYON DR, Amarillo, Texas (TABC MB722397). Over the most recent 12 months it reported $452,275 in gross alcohol sales, averaging $37,690/month with a best month of $43,496. Sales mix: ~43% liquor · 57% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $126,957 (~28% margin). Acquisition value is estimated at $317k–$444k 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
$452,275
Avg monthly
$37,690
Best month
$43,496
Dec 2025
Sales mix
43% Liq
57% Beer · 0% 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)$3,957/mo
NNN CAM / insurance$594/mo
Total occupancy$4,647/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 $452,275 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$452,275
COGS (24%)−$108,546
Labor (14%)−$63,319
Occupancy−$50,186
TX MB gross tax (6.7%)−$30,302
Utilities / ins / mktg (8%)−$36,182
Card surcharge net+$4,975
Net profit $168,715
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$452,275
COGS (27%)−$122,114
Labor (17%)−$76,887
Occupancy−$55,762
TX MB gross tax (6.7%)−$30,302
Utilities / ins / mktg (10%)−$45,228
Card surcharge net+$4,975
Net profit $126,957
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$452,275
COGS (30%)−$135,682
Labor (22%)−$99,500
Occupancy−$61,338
TX MB gross tax (6.7%)−$30,302
Utilities / ins / mktg (12%)−$54,273
Card surcharge net+$4,975
Net profit $76,153
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 C And D Nuss LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $126,957/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 (~$126,957 net) estimated

Revenue multiple
$226k–$362k
0.5–0.8× gross
SDE multiple
$317k–$444k
2.5–3.5× earnings
Cap rate
$385k–$508k
25–33%
Suggested range
$317k–$444k
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 2026-08-22

Lookup pending — check back tomorrow

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