← Ryan Sanders Sports Services LLC /

Financials

MB920292
Dashboard › Ryan Sanders Sports Services LLC › Financial Intelligence

Ryan Sanders Sports Services LLC

2100 AVENUE OF THE STARS, Cedar Park, TX 78613 · TABC MB920292

Mixed Beverage Cedar Park Market Enriched 2026-06-15
$1,242,710 Annual gross (L12M) ▼ 26.1% latest MoM Click for monthly detail
$103,559 Avg monthly ▲ 14.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $349,388/yr est. net Click for cost model
$873k–$1,223k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,775,300 – $2,485,420/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ryan Sanders Sports Services LLC My bars

Executive Summary

Click to expand full narrative

Ryan Sanders Sports Services LLC is a mixed-beverage licensed establishment at 2100 AVENUE OF THE STARS, Cedar Park, Texas (TABC MB920292). Over the most recent 12 months it reported $1,242,710 in gross alcohol sales, averaging $103,559/month with a best month of $170,571. Sales mix: ~54% liquor · 38% beer · 8% wine. The building at this address is owned by CITY OF CEDAR PARK $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $349,388 (~28% margin). Acquisition value is estimated at $873k–$1,223k 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
$1,242,710
Avg monthly
$103,559
Best month
$170,571
Jan 2026
Sales mix
54% Liq
38% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record IDR349071
Property owner (landlord)CITY OF CEDAR PARK
Assessed value$0

Ryan Sanders Sports Services LLC's share

Est. base rent ~$26/sqft/yr · 5,000 sqft $10,874/mo
NNN CAM / insurance$1,631/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $217/mo
Total occupancy $12,722/mo

Occupancy analysis

All-in occupancy cost is 12.3% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $1,242,710 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,242,710
COGS (24%)−$298,250
Labor (14%)−$173,979
Occupancy−$137,400
TX MB gross tax (6.7%)−$83,262
Utilities / ins / mktg (8%)−$99,417
Card surcharge net+$13,670
Net profit $464,071
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,242,710
COGS (27%)−$335,532
Labor (17%)−$211,261
Occupancy−$152,667
TX MB gross tax (6.7%)−$83,262
Utilities / ins / mktg (10%)−$124,271
Card surcharge net+$13,670
Net profit $349,388
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,242,710
COGS (30%)−$372,813
Labor (22%)−$273,396
Occupancy−$167,934
TX MB gross tax (6.7%)−$83,262
Utilities / ins / mktg (12%)−$149,125
Card surcharge net+$13,670
Net profit $209,850
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 Ryan Sanders Sports Services LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $349,388/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 (~$349,388 net) estimated

Revenue multiple
$621k–$994k
0.5–0.8× gross
SDE multiple
$873k–$1.22M
2.5–3.5× earnings
Cap rate
$1.06M–$1.40M
25–33%
Suggested range
$873k–$1,223k
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 2026-05-22

Lookup pending — check back tomorrow

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