← Pt's Showclub /

Financials

MB200063331
Dashboard › Pt's Showclub › Financial Intelligence

Pt's Showclub

3306 NW LOOP 338, Odessa, TX 79764 · TABC MB200063331

Mixed Beverage Odessa Market Enriched 2026-07-10
$748,886 Annual gross (L12M) ▲ 7.6% latest MoM Click for monthly detail
$62,407 Avg monthly ▲ 22.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $210,400/yr est. net Click for cost model
$526k–$736k 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 Adult Entertainment, liquor is typically only 80–95% of total business revenue. Liquor + cover; little food. Estimated total revenue (rough): $788,301 – $936,108/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Pt's Showclub My bars

Executive Summary

Click to expand full narrative

Pt's Showclub is a mixed-beverage licensed establishment at 3306 NW LOOP 338, Odessa, Texas (TABC MB200063331). Over the most recent 12 months it reported $748,886 in gross alcohol sales, averaging $62,407/month with a best month of $76,518. Sales mix: ~52% liquor · 41% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $210,400 (~28% margin). Acquisition value is estimated at $526k–$736k 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
$748,886
Avg monthly
$62,407
Best month
$76,518
May 2026
Sales mix
52% Liq
41% Beer · 7% 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)$6,553/mo
NNN CAM / insurance$983/mo
Total occupancy$7,679/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 $748,886 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$748,886
COGS (24%)−$179,733
Labor (14%)−$104,844
Occupancy−$82,935
TX MB gross tax (6.7%)−$50,175
Utilities / ins / mktg (8%)−$59,911
Card surcharge net+$8,238
Net profit $279,525
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$748,886
COGS (27%)−$202,199
Labor (17%)−$127,311
Occupancy−$92,150
TX MB gross tax (6.7%)−$50,175
Utilities / ins / mktg (10%)−$74,889
Card surcharge net+$8,238
Net profit $210,400
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$748,886
COGS (30%)−$224,666
Labor (22%)−$164,755
Occupancy−$101,365
TX MB gross tax (6.7%)−$50,175
Utilities / ins / mktg (12%)−$89,866
Card surcharge net+$8,238
Net profit $126,296
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 Rci Dining Services (Odessa) INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $210,400/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 (~$210,400 net) estimated

Revenue multiple
$374k–$599k
0.5–0.8× gross
SDE multiple
$526k–$736k
2.5–3.5× earnings
Cap rate
$638k–$842k
25–33%
Suggested range
$526k–$736k
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 2026-07-07

Lookup pending — check back tomorrow

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