← Razzoo's /

Financials

MB200191772
Dashboard › Razzoo's › Financial Intelligence

Razzoo's

201 E CENTRAL TEXAS EXPY, Harker Heights, TX 76548 · TABC MB200191772

Mixed Beverage Harker Heights Market Enriched 2026-07-12
$109,797 Annual gross (L12M) ▲ 20.2% latest MoM Click for monthly detail
$36,599 Avg monthly ▲ 4.5% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $29,950/yr est. net Click for cost model
$75k–$105k Est. acquisition range 0.82× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $115,576 – $137,246/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Razzoo's My bars

Executive Summary

Click to expand full narrative

Razzoo's is a mixed-beverage licensed establishment at 201 E CENTRAL TEXAS EXPY, Harker Heights, Texas (TABC MB200191772). Over the most recent 12 months it reported $109,797 in gross alcohol sales, averaging $36,599/month with a best month of $39,711. Sales mix: ~77% liquor · 22% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $29,950 (~27% margin). Acquisition value is estimated at $75k–$105k 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
$109,797
Avg monthly
$36,599
Best month
$39,711
Mar 2026
Sales mix
77% Liq
22% Beer · 1% 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)$961/mo
NNN CAM / insurance$144/mo
Total occupancy$1,201/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 $109,797 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$109,797
COGS (24%)−$26,351
Labor (14%)−$15,372
Occupancy−$12,967
TX MB gross tax (6.7%)−$7,356
Utilities / ins / mktg (8%)−$8,784
Card surcharge net+$1,208
Net profit $40,175
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$109,797
COGS (27%)−$29,645
Labor (17%)−$18,665
Occupancy−$14,408
TX MB gross tax (6.7%)−$7,356
Utilities / ins / mktg (10%)−$10,980
Card surcharge net+$1,208
Net profit $29,950
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$109,797
COGS (30%)−$32,939
Labor (22%)−$24,155
Occupancy−$15,849
TX MB gross tax (6.7%)−$7,356
Utilities / ins / mktg (12%)−$13,176
Card surcharge net+$1,208
Net profit $17,530
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 M Crowd Razzoos LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $29,950/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 (~$29,950 net) estimated

Revenue multiple
$55k–$88k
0.5–0.8× gross
SDE multiple
$75k–$105k
2.5–3.5× earnings
Cap rate
$91k–$120k
25–33%
Suggested range
$75k–$105k
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 2026-06-03

Lookup pending — check back tomorrow

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