← The Heights Pizzeria & Drafthouse /

Financials

MB724585
Dashboard › The Heights Pizzeria & Drafthouse › Financial Intelligence

The Heights Pizzeria & Drafthouse

201 E CENTRAL TEXAS EXPY STE 1460, Harker Heights, TX 76548 · TABC MB724585

Mixed Beverage Harker Heights Market Enriched 2026-07-11
$348,040 Annual gross (L12M) ▲ 13.5% latest MoM Click for monthly detail
$29,003 Avg monthly ▲ 14.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $97,432/yr est. net Click for cost model
$244k–$341k 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 Pizza Restaurant, liquor is typically only 10–25% of total business revenue. Pizza-forward; liquor a side program. Total revenue 4–10× this number. Estimated total revenue (rough): $1,392,160 – $3,480,400/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Heights Pizzeria & Drafthouse My bars

Executive Summary

Click to expand full narrative

The Heights Pizzeria & Drafthouse is a mixed-beverage licensed establishment at 201 E CENTRAL TEXAS EXPY STE 1460, Harker Heights, Texas (TABC MB724585). Over the most recent 12 months it reported $348,040 in gross alcohol sales, averaging $29,003/month with a best month of $33,102. Sales mix: ~52% liquor · 44% beer · 3% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $97,432 (~28% margin). Acquisition value is estimated at $244k–$341k 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
$348,040
Avg monthly
$29,003
Best month
$33,102
May 2026
Sales mix
52% Liq
44% Beer · 3% 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)$3,045/mo
NNN CAM / insurance$457/mo
Total occupancy$3,598/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 $348,040 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$348,040
COGS (24%)−$83,530
Labor (14%)−$48,726
Occupancy−$38,858
TX MB gross tax (6.7%)−$23,319
Utilities / ins / mktg (8%)−$27,843
Card surcharge net+$3,828
Net profit $129,593
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$348,040
COGS (27%)−$93,971
Labor (17%)−$59,167
Occupancy−$43,176
TX MB gross tax (6.7%)−$23,319
Utilities / ins / mktg (10%)−$34,804
Card surcharge net+$3,828
Net profit $97,432
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$348,040
COGS (30%)−$104,412
Labor (22%)−$76,569
Occupancy−$47,493
TX MB gross tax (6.7%)−$23,319
Utilities / ins / mktg (12%)−$41,765
Card surcharge net+$3,828
Net profit $58,311
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 Jc Platinum LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $97,432/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 (~$97,432 net) estimated

Revenue multiple
$174k–$278k
0.5–0.8× gross
SDE multiple
$244k–$341k
2.5–3.5× earnings
Cap rate
$295k–$390k
25–33%
Suggested range
$244k–$341k
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.
Full-business estimate · Pizza Restaurant

If you're buying the whole restaurant, not just the bar program

We estimate this pizza restaurant pulls $1,392,160–$3,480,400/yr in total revenue (your liquor portion of $348,040 is roughly 10–25% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,392k–$3,480k
food + liquor + service
Estimated net (10–15%)
$139k–$522k
restaurant margin
Full-business value
$383k–$1,914k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-07-03

Lookup pending — check back tomorrow

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