Dashboard › Shogun Japanese Grill And Sushi Bar › Financial Intelligence

Shogun Japanese Grill And Sushi Bar

2955 TOWN CENTER DR STE 600, New Braunfels, TX 78130 · TABC MB874223

Mixed Beverage New Braunfels Market Enriched 2026-08-10
$148,924 Annual gross (L12M) ▼ 16.9% latest MoM Click for monthly detail
$12,410 Avg monthly ▼ 13.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $41,183/yr est. net Click for cost model
$103k–$144k Est. acquisition range 0.83× annual gross (blended) Click for valuation methods
← Back to Shogun Japanese Grill And Sushi Bar My bars

Executive Summary

Click to expand full narrative

Shogun Japanese Grill And Sushi Bar is a mixed-beverage licensed establishment at 2955 TOWN CENTER DR STE 600, New Braunfels, Texas (TABC MB874223). Over the most recent 12 months it reported $148,924 in gross alcohol sales, averaging $12,410/month with a best month of $15,199. Sales mix: ~55% liquor · 28% beer · 17% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $41,183 (~28% margin). Acquisition value is estimated at $103k–$144k 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
$148,924
Avg monthly
$12,410
Best month
$15,199
Dec 2025
Sales mix
55% Liq
28% Beer · 17% 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)$1,303/mo
NNN CAM / insurance$195/mo
Total occupancy$1,582/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 $148,924 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$148,924
COGS (24%)−$35,742
Labor (14%)−$20,849
Occupancy−$17,084
TX MB gross tax (6.7%)−$9,978
Utilities / ins / mktg (8%)−$11,914
Card surcharge net+$1,638
Net profit $54,995
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$148,924
COGS (27%)−$40,209
Labor (17%)−$25,317
Occupancy−$18,983
TX MB gross tax (6.7%)−$9,978
Utilities / ins / mktg (10%)−$14,892
Card surcharge net+$1,638
Net profit $41,183
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$148,924
COGS (30%)−$44,677
Labor (22%)−$32,763
Occupancy−$20,881
TX MB gross tax (6.7%)−$9,978
Utilities / ins / mktg (12%)−$17,871
Card surcharge net+$1,638
Net profit $24,392
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 New Memorial Enterprises Company looking up officers…
5
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $41,183/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 (~$41,183 net) estimated

Revenue multiple
$74k–$119k
0.5–0.8× gross
SDE multiple
$103k–$144k
2.5–3.5× earnings
Cap rate
$125k–$165k
25–33%
Suggested range
$103k–$144k
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 2026-07-20

Lookup pending — check back tomorrow

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