← Rum Runners LLC /

Financials

MB107265957
Dashboard › Rum Runners LLC › Financial Intelligence

Rum Runners LLC

107 OLD RIVER RD STE H, Montgomery, TX 77356 · TABC MB107265957

Mixed Beverage Montgomery Market Enriched 2026-09-10
$287,435 Annual gross (L12M) ▼ 20.4% latest MoM Click for monthly detail
$23,953 Avg monthly ▼ 22.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $80,316/yr est. net Click for cost model
$201k–$281k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $302,563 – $359,294/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rum Runners LLC My bars

Executive Summary

Click to expand full narrative

Rum Runners LLC is a mixed-beverage licensed establishment at 107 OLD RIVER RD STE H, Montgomery, Texas (TABC MB107265957). Over the most recent 12 months it reported $287,435 in gross alcohol sales, averaging $23,953/month with a best month of $32,396. Sales mix: ~83% liquor · 3% beer · 14% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $80,316 (~28% margin). Acquisition value is estimated at $201k–$281k 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
$287,435
Avg monthly
$23,953
Best month
$32,396
Dec 2025
Sales mix
83% Liq
3% Beer · 14% 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)$2,515/mo
NNN CAM / insurance$377/mo
Total occupancy$2,984/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 $287,435 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$287,435
COGS (24%)−$68,984
Labor (14%)−$40,241
Occupancy−$32,227
TX MB gross tax (6.7%)−$19,258
Utilities / ins / mktg (8%)−$22,995
Card surcharge net+$3,162
Net profit $106,892
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$287,435
COGS (27%)−$77,607
Labor (17%)−$48,864
Occupancy−$35,808
TX MB gross tax (6.7%)−$19,258
Utilities / ins / mktg (10%)−$28,744
Card surcharge net+$3,162
Net profit $80,316
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$287,435
COGS (30%)−$86,230
Labor (22%)−$63,236
Occupancy−$39,389
TX MB gross tax (6.7%)−$19,258
Utilities / ins / mktg (12%)−$34,492
Card surcharge net+$3,162
Net profit $47,992
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 Rum Runners LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $80,316/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 (~$80,316 net) estimated

Revenue multiple
$144k–$230k
0.5–0.8× gross
SDE multiple
$201k–$281k
2.5–3.5× earnings
Cap rate
$243k–$321k
25–33%
Suggested range
$201k–$281k
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 2026-06-17

Lookup pending — check back tomorrow

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