← Tewbeleaux's Sports Bar & Grill /

Financials

MB200117763
Dashboard › Tewbeleaux's Sports Bar & Grill › Financial Intelligence

Tewbeleaux's Sports Bar & Grill

2907 RAYFORD RD STE 101, Spring, TX 77386 · TABC MB200117763

Mixed Beverage Spring Market Enriched 2026-07-12
$358,608 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$29,884 Avg monthly ▲ 10.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $100,476/yr est. net Click for cost model
$251k–$352k 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): $358,608 – $398,453/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Tewbeleaux's Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Tewbeleaux's Sports Bar & Grill is a mixed-beverage licensed establishment at 2907 RAYFORD RD STE 101, Spring, Texas (TABC MB200117763). Over the most recent 12 months it reported $358,608 in gross alcohol sales, averaging $29,884/month with a best month of $33,015. Sales mix: ~53% liquor · 46% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $100,476 (~28% margin). Acquisition value is estimated at $251k–$352k 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
$358,608
Avg monthly
$29,884
Best month
$33,015
Feb 2026
Sales mix
53% Liq
46% Beer · 1% 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)$3,138/mo
NNN CAM / insurance$471/mo
Total occupancy$3,700/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 $358,608 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$358,608
COGS (24%)−$86,066
Labor (14%)−$50,205
Occupancy−$39,962
TX MB gross tax (6.7%)−$24,027
Utilities / ins / mktg (8%)−$28,689
Card surcharge net+$3,945
Net profit $133,605
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$358,608
COGS (27%)−$96,824
Labor (17%)−$60,963
Occupancy−$44,402
TX MB gross tax (6.7%)−$24,027
Utilities / ins / mktg (10%)−$35,861
Card surcharge net+$3,945
Net profit $100,476
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$358,608
COGS (30%)−$107,582
Labor (22%)−$78,894
Occupancy−$48,842
TX MB gross tax (6.7%)−$24,027
Utilities / ins / mktg (12%)−$43,033
Card surcharge net+$3,945
Net profit $60,175
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 Tewbella's LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $100,476/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 (~$100,476 net) estimated

Revenue multiple
$179k–$287k
0.5–0.8× gross
SDE multiple
$251k–$352k
2.5–3.5× earnings
Cap rate
$304k–$402k
25–33%
Suggested range
$251k–$352k
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 2026-07-09

Lookup pending — check back tomorrow

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