← The Heights Jazz Rb Lounge LLC /

Financials

MB200165614
Dashboard › The Heights Jazz Rb Lounge LLC › Financial Intelligence

The Heights Jazz Rb Lounge LLC

1507 E VETERANS MEMORIAL BLVD, Harker Heights, TX 76548 · TABC MB200165614

Mixed Beverage Harker Heights Market Enriched 2026-07-12
$358,201 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$44,775 Avg monthly — 0.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $100,310/yr est. net Click for cost model
$251k–$351k 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $398,001 – $477,601/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Heights Jazz Rb Lounge LLC My bars

Executive Summary

Click to expand full narrative

The Heights Jazz Rb Lounge LLC is a mixed-beverage licensed establishment at 1507 E VETERANS MEMORIAL BLVD, Harker Heights, Texas (TABC MB200165614). Over the most recent 12 months it reported $358,201 in gross alcohol sales, averaging $44,775/month with a best month of $44,776. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $100,310 (~28% margin). Acquisition value is estimated at $251k–$351k 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
$358,201
Avg monthly
$44,775
Best month
$44,776
Oct 2025
Sales mix
—

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)$3,134/mo
NNN CAM / insurance$470/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 $358,201 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$358,201
COGS (24%)−$85,968
Labor (14%)−$50,148
Occupancy−$39,962
TX MB gross tax (6.7%)−$23,999
Utilities / ins / mktg (8%)−$28,656
Card surcharge net+$3,940
Net profit $133,407
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$358,201
COGS (27%)−$96,714
Labor (17%)−$60,894
Occupancy−$44,403
TX MB gross tax (6.7%)−$23,999
Utilities / ins / mktg (10%)−$35,820
Card surcharge net+$3,940
Net profit $100,310
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$358,201
COGS (30%)−$107,460
Labor (22%)−$78,804
Occupancy−$48,843
TX MB gross tax (6.7%)−$23,999
Utilities / ins / mktg (12%)−$42,984
Card surcharge net+$3,940
Net profit $60,050
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 The Heights Jazz Rb Lounge LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $100,310/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 (~$100,310 net) estimated

Revenue multiple
$179k–$287k
0.5–0.8× gross
SDE multiple
$251k–$351k
2.5–3.5× earnings
Cap rate
$304k–$401k
25–33%
Suggested range
$251k–$351k
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 2026-06-13

No federal lawsuits — past or pending