← Sam's Table /

Financials

MB200108250
Dashboard › Sam's Table › Financial Intelligence

Sam's Table

1115 UNIVERSITY AVE, Huntsville, TX 77340 · TABC MB200108250

Mixed Beverage Huntsville Market Enriched 2026-07-11
$248,184 Annual gross (L12M) ▲ 19.8% latest MoM Click for monthly detail
$20,682 Avg monthly ▲ 16.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $69,148/yr est. net Click for cost model
$173k–$242k 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 Dive Bar, liquor is typically only 85–98% of total business revenue. Almost entirely liquor. Estimated total revenue (rough): $253,249 – $291,981/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sam's Table My bars

Executive Summary

Click to expand full narrative

Sam's Table is a mixed-beverage licensed establishment at 1115 UNIVERSITY AVE, Huntsville, Texas (TABC MB200108250). Over the most recent 12 months it reported $248,184 in gross alcohol sales, averaging $20,682/month with a best month of $28,393. Sales mix: ~48% liquor · 25% beer · 26% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $69,148 (~28% margin). Acquisition value is estimated at $173k–$242k 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
$248,184
Avg monthly
$20,682
Best month
$28,393
Oct 2025
Sales mix
48% Liq
25% Beer · 26% 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)$2,172/mo
NNN CAM / insurance$326/mo
Total occupancy$2,593/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 $248,184 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$248,184
COGS (24%)−$59,564
Labor (14%)−$34,746
Occupancy−$28,006
TX MB gross tax (6.7%)−$16,628
Utilities / ins / mktg (8%)−$19,855
Card surcharge net+$2,730
Net profit $92,115
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$248,184
COGS (27%)−$67,010
Labor (17%)−$42,191
Occupancy−$31,118
TX MB gross tax (6.7%)−$16,628
Utilities / ins / mktg (10%)−$24,818
Card surcharge net+$2,730
Net profit $69,148
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$248,184
COGS (30%)−$74,455
Labor (22%)−$54,600
Occupancy−$34,230
TX MB gross tax (6.7%)−$16,628
Utilities / ins / mktg (12%)−$29,782
Card surcharge net+$2,730
Net profit $41,218
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 Sam's Table LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $69,148/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 (~$69,148 net) estimated

Revenue multiple
$124k–$199k
0.5–0.8× gross
SDE multiple
$173k–$242k
2.5–3.5× earnings
Cap rate
$210k–$277k
25–33%
Suggested range
$173k–$242k
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 2026-06-25

No federal lawsuits — past or pending