← The Toasted Yolk Cafe /

Financials

RM1127453
Dashboard › The Toasted Yolk Cafe › Financial Intelligence

The Toasted Yolk Cafe

7675 MEMORIAL BLVD STE 900, Port Arthur, TX 77640 · TABC RM1127453

Mixed Beverage Port Arthur Market Enriched 2026-08-27
$288,039 Annual gross (L12M) ▲ 5.1% latest MoM Click for monthly detail
$24,003 Avg monthly ▼ 19.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $80,437/yr est. net Click for cost model
$201k–$282k 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 Coffee Shop, liquor is typically only 10–25% of total business revenue. Mostly non-alcohol; small bar program. Estimated total revenue (rough): $1,152,156 – $2,880,390/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Toasted Yolk Cafe My bars

Executive Summary

Click to expand full narrative

The Toasted Yolk Cafe is a mixed-beverage licensed establishment at 7675 MEMORIAL BLVD STE 900, Port Arthur, Texas (TABC RM1127453). Over the most recent 12 months it reported $288,039 in gross alcohol sales, averaging $24,003/month with a best month of $33,897. Sales mix: ~50% liquor · 4% beer · 46% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $80,437 (~28% margin). Acquisition value is estimated at $201k–$282k 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
$288,039
Avg monthly
$24,003
Best month
$33,897
May 2026
Sales mix
50% Liq
4% Beer · 46% 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)$2,520/mo
NNN CAM / insurance$378/mo
Total occupancy$2,994/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 $288,039 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$288,039
COGS (24%)−$69,129
Labor (14%)−$40,325
Occupancy−$32,338
TX MB gross tax (6.7%)−$19,299
Utilities / ins / mktg (8%)−$23,043
Card surcharge net+$3,168
Net profit $107,073
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$288,039
COGS (27%)−$77,771
Labor (17%)−$48,967
Occupancy−$35,931
TX MB gross tax (6.7%)−$19,299
Utilities / ins / mktg (10%)−$28,804
Card surcharge net+$3,168
Net profit $80,437
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$288,039
COGS (30%)−$86,412
Labor (22%)−$63,369
Occupancy−$39,524
TX MB gross tax (6.7%)−$19,299
Utilities / ins / mktg (12%)−$34,565
Card surcharge net+$3,168
Net profit $48,040
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 T.Y.C.B.B. INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $80,437/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 (~$80,437 net) estimated

Revenue multiple
$144k–$230k
0.5–0.8× gross
SDE multiple
$201k–$282k
2.5–3.5× earnings
Cap rate
$244k–$322k
25–33%
Suggested range
$201k–$282k
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 · Coffee Shop

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

We estimate this coffee shop pulls $1,152,156–$2,880,390/yr in total revenue (your liquor portion of $288,039 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
$1,152k–$2,880k
food + liquor + service
Estimated net (10–15%)
$115k–$432k
restaurant margin
Full-business value
$317k–$1,584k
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 2026-05-27

Lookup pending — check back tomorrow

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