← Roots & Roofs INC /

Financials

NT200186565
Dashboard › Roots & Roofs INC › Financial Intelligence

Roots & Roofs INC

11200 BROADWAY ST STE 2751, Pearland, TX 77584 · TABC NT200186565

Mixed Beverage Pearland Market Enriched 2026-09-13
$134,326 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$44,775 Avg monthly — 0.0% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $36,898/yr est. net Click for cost model
$92k–$129k 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): $141,396 – $167,908/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Roots & Roofs INC My bars

Executive Summary

Click to expand full narrative

Roots & Roofs INC is a mixed-beverage licensed establishment at 11200 BROADWAY ST STE 2751, Pearland, Texas (TABC NT200186565). Over the most recent 12 months it reported $134,326 in gross alcohol sales, averaging $44,775/month with a best month of $44,776. Sales mix: ~100% liquor · 0% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $36,898 (~27% margin). Acquisition value is estimated at $92k–$129k 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
$134,326
Avg monthly
$44,775
Best month
$44,776
Sep 2025
Sales mix
100% Liq
0% 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)$1,175/mo
NNN CAM / insurance$176/mo
Total occupancy$1,447/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 $134,326 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$134,326
COGS (24%)−$32,238
Labor (14%)−$18,806
Occupancy−$15,633
TX MB gross tax (6.7%)−$9,000
Utilities / ins / mktg (8%)−$10,746
Card surcharge net+$1,478
Net profit $49,381
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$134,326
COGS (27%)−$36,268
Labor (17%)−$22,835
Occupancy−$17,370
TX MB gross tax (6.7%)−$9,000
Utilities / ins / mktg (10%)−$13,433
Card surcharge net+$1,478
Net profit $36,898
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$134,326
COGS (30%)−$40,298
Labor (22%)−$29,552
Occupancy−$19,107
TX MB gross tax (6.7%)−$9,000
Utilities / ins / mktg (12%)−$16,119
Card surcharge net+$1,478
Net profit $21,728
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 Roots & Roofs INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $36,898/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 (~$36,898 net) estimated

Revenue multiple
$67k–$107k
0.5–0.8× gross
SDE multiple
$92k–$129k
2.5–3.5× earnings
Cap rate
$112k–$148k
25–33%
Suggested range
$92k–$129k
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 2026-05-29

No federal lawsuits — past or pending