← Woodson's Local Tap + Kitchen /

Financials

MB105870022
Dashboard › Woodson's Local Tap + Kitchen › Financial Intelligence

Woodson's Local Tap + Kitchen

4127 RILEY FUZZEL RD STE 100, Spring, TX 77386 · TABC MB105870022

Mixed Beverage Spring Market Enriched 2026-06-15
$1,498,773 Annual gross (L12M) ▼ 6.1% latest MoM Click for monthly detail
$124,898 Avg monthly ▲ 10.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $421,230/yr est. net Click for cost model
$1,053k–$1,474k 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): $1,498,773 – $1,665,303/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Woodson's Local Tap + Kitchen My bars

Executive Summary

Click to expand full narrative

Woodson's Local Tap + Kitchen is a mixed-beverage licensed establishment at 4127 RILEY FUZZEL RD STE 100, Spring, Texas (TABC MB105870022). Over the most recent 12 months it reported $1,498,773 in gross alcohol sales, averaging $124,898/month with a best month of $146,624. Sales mix: ~49% liquor · 44% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $421,230 (~28% margin). Acquisition value is estimated at $1,053k–$1,474k 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
$1,498,773
Avg monthly
$124,898
Best month
$146,624
Mar 2026
Sales mix
49% Liq
44% Beer · 7% 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)$13,114/mo
NNN CAM / insurance$1,967/mo
Total occupancy$15,356/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 $1,498,773 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,498,773
COGS (24%)−$359,706
Labor (14%)−$209,828
Occupancy−$165,847
TX MB gross tax (6.7%)−$100,418
Utilities / ins / mktg (8%)−$119,902
Card surcharge net+$16,487
Net profit $559,559
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,498,773
COGS (27%)−$404,669
Labor (17%)−$254,791
Occupancy−$184,274
TX MB gross tax (6.7%)−$100,418
Utilities / ins / mktg (10%)−$149,877
Card surcharge net+$16,487
Net profit $421,230
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,498,773
COGS (30%)−$449,632
Labor (22%)−$329,730
Occupancy−$202,702
TX MB gross tax (6.7%)−$100,418
Utilities / ins / mktg (12%)−$179,853
Card surcharge net+$16,487
Net profit $252,925
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 Woodson's Gp LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $421,230/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 (~$421,230 net) estimated

Revenue multiple
$749k–$1.20M
0.5–0.8× gross
SDE multiple
$1.05M–$1.47M
2.5–3.5× earnings
Cap rate
$1.28M–$1.68M
25–33%
Suggested range
$1,053k–$1,474k
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 2026-06-08

Lookup pending — check back tomorrow

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