← Shorty's /

Financials

MB106073137
Dashboard › Shorty's › Financial Intelligence

Shorty's

1701 S BRAHMA BLVD STE C, Kingsville, TX 78363 · TABC MB106073137

Mixed Beverage Kingsville Market Enriched 2026-09-11
$458,793 Annual gross (L12M) ▲ 7.1% latest MoM Click for monthly detail
$38,233 Avg monthly ▲ 8.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $128,803/yr est. net Click for cost model
$322k–$451k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $458,793 – $509,770/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Shorty's My bars

Executive Summary

Click to expand full narrative

Shorty's is a mixed-beverage licensed establishment at 1701 S BRAHMA BLVD STE C, Kingsville, Texas (TABC MB106073137). Over the most recent 12 months it reported $458,793 in gross alcohol sales, averaging $38,233/month with a best month of $44,361. Sales mix: ~59% liquor · 41% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $128,803 (~28% margin). Acquisition value is estimated at $322k–$451k 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
$458,793
Avg monthly
$38,233
Best month
$44,361
Oct 2025
Sales mix
59% Liq
41% 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)$4,014/mo
NNN CAM / insurance$602/mo
Total occupancy$4,712/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 $458,793 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$458,793
COGS (24%)−$110,110
Labor (14%)−$64,231
Occupancy−$50,894
TX MB gross tax (6.7%)−$30,739
Utilities / ins / mktg (8%)−$36,703
Card surcharge net+$5,047
Net profit $171,161
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$458,793
COGS (27%)−$123,874
Labor (17%)−$77,995
Occupancy−$56,549
TX MB gross tax (6.7%)−$30,739
Utilities / ins / mktg (10%)−$45,879
Card surcharge net+$5,047
Net profit $128,803
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$458,793
COGS (30%)−$137,638
Labor (22%)−$100,934
Occupancy−$62,204
TX MB gross tax (6.7%)−$30,739
Utilities / ins / mktg (12%)−$55,055
Card surcharge net+$5,047
Net profit $77,269
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 Shorty's LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $128,803/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 (~$128,803 net) estimated

Revenue multiple
$229k–$367k
0.5–0.8× gross
SDE multiple
$322k–$451k
2.5–3.5× earnings
Cap rate
$390k–$515k
25–33%
Suggested range
$322k–$451k
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 2026-06-10

No federal lawsuits — past or pending