← The Public House /

Financials

MB794655
Dashboard › The Public House › Financial Intelligence

The Public House

22758 WESTHEIMER PKWY STE 270, Katy, TX 77450 · TABC MB794655

Mixed Beverage Katy Market Enriched 2026-07-11
$711,818 Annual gross (L12M) ▲ 6.4% latest MoM Click for monthly detail
$59,318 Avg monthly ▲ 18.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $199,914/yr est. net Click for cost model
$500k–$700k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $889,772 – $1,186,363/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Public House My bars

Executive Summary

Click to expand full narrative

The Public House is a mixed-beverage licensed establishment at 22758 WESTHEIMER PKWY STE 270, Katy, Texas (TABC MB794655). Over the most recent 12 months it reported $711,818 in gross alcohol sales, averaging $59,318/month with a best month of $70,223. Sales mix: ~52% liquor · 38% beer · 10% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $199,914 (~28% margin). Acquisition value is estimated at $500k–$700k 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
$711,818
Avg monthly
$59,318
Best month
$70,223
May 2026
Sales mix
52% Liq
38% Beer · 10% 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)$6,228/mo
NNN CAM / insurance$934/mo
Total occupancy$7,305/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 $711,818 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$711,818
COGS (24%)−$170,836
Labor (14%)−$99,655
Occupancy−$78,894
TX MB gross tax (6.7%)−$47,692
Utilities / ins / mktg (8%)−$56,945
Card surcharge net+$7,830
Net profit $265,626
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$711,818
COGS (27%)−$192,191
Labor (17%)−$121,009
Occupancy−$87,660
TX MB gross tax (6.7%)−$47,692
Utilities / ins / mktg (10%)−$71,182
Card surcharge net+$7,830
Net profit $199,914
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$711,818
COGS (30%)−$213,545
Labor (22%)−$156,600
Occupancy−$96,426
TX MB gross tax (6.7%)−$47,692
Utilities / ins / mktg (12%)−$85,418
Card surcharge net+$7,830
Net profit $119,966
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 Thirst Quencher Corporation looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $199,914/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 (~$199,914 net) estimated

Revenue multiple
$356k–$569k
0.5–0.8× gross
SDE multiple
$500k–$700k
2.5–3.5× earnings
Cap rate
$606k–$800k
25–33%
Suggested range
$500k–$700k
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 2026-07-08

Lookup pending — check back tomorrow

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