← Pourfection /

Financials

N 200142998
Dashboard › Pourfection › Financial Intelligence

Pourfection

24022 LOOP 494 STE D, Porter, TX 77365 · TABC N 200142998

Mixed Beverage Porter Market Enriched 2026-09-13
$440,787 Annual gross (L12M) ▼ 5.1% latest MoM Click for monthly detail
$36,732 Avg monthly ▲ 31.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $123,753/yr est. net Click for cost model
$309k–$433k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $463,986 – $518,573/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Pourfection My bars

Executive Summary

Click to expand full narrative

Pourfection is a mixed-beverage licensed establishment at 24022 LOOP 494 STE D, Porter, Texas (TABC N 200142998). Over the most recent 12 months it reported $440,787 in gross alcohol sales, averaging $36,732/month with a best month of $50,824. Sales mix: ~61% liquor · 39% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $123,753 (~28% margin). Acquisition value is estimated at $309k–$433k 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
$440,787
Avg monthly
$36,732
Best month
$50,824
Mar 2026
Sales mix
61% Liq
39% 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)$3,857/mo
NNN CAM / insurance$579/mo
Total occupancy$4,527/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 $440,787 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$440,787
COGS (24%)−$105,789
Labor (14%)−$61,710
Occupancy−$48,893
TX MB gross tax (6.7%)−$29,533
Utilities / ins / mktg (8%)−$35,263
Card surcharge net+$4,849
Net profit $164,448
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$440,787
COGS (27%)−$119,012
Labor (17%)−$74,934
Occupancy−$54,325
TX MB gross tax (6.7%)−$29,533
Utilities / ins / mktg (10%)−$44,079
Card surcharge net+$4,849
Net profit $123,753
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$440,787
COGS (30%)−$132,236
Labor (22%)−$96,973
Occupancy−$59,758
TX MB gross tax (6.7%)−$29,533
Utilities / ins / mktg (12%)−$52,894
Card surcharge net+$4,849
Net profit $74,242
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 Pourfection Club INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $123,753/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 (~$123,753 net) estimated

Revenue multiple
$220k–$353k
0.5–0.8× gross
SDE multiple
$309k–$433k
2.5–3.5× earnings
Cap rate
$375k–$495k
25–33%
Suggested range
$309k–$433k
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 2026-06-29

No federal lawsuits — past or pending