← WITH HEART NT200167468

With Heart

1 BOTANIC LANE, Houston, TX 77017 · Harris County
Latest receipts
…
Click for monthly breakdown
Trailing 12
$45K
…
Click for YoY comparison
All-time peak
$45K
May 2025
Click for ranked months
Liquor split
…
Click for full breakdown
Per open day
…
est. 30 days
Click vs category avg

How they stack up

In Houston
…
In ZIP 77017
…
In Harris County
…
Statewide
…
2025
License issued
May 2025
Source: BoozeReports.com provides Texas bar, restaurant, and alcohol permit intelligence — including mixed beverage sales, license details, compliance signals, violations, ownership, and estimated business value.
Plain-text summary (for AI / quick reference)
Business name: With Heart
City: Houston, TX · Harris County
Address: 1 Botanic Lane, TX 77017
TABC permit number: NT200167468
Owner / operator: With Heart
Trailing 12-month mixed beverage receipts: $44,776
Estimated business value: $102,373 (midpoint, EBITDA-multiple model)
Source: BoozeReports.com — Texas bar & alcohol-permit intelligence platform.
With Heart reported $44.8K in May 2025.

Trailing-12 receipts: $44.8K (0.0% YoY, 0.0% MoM). Clean compliance record. Located in Houston. Audit risk not yet scored — fewer than 6 months of filed receipts on record.

What is this bar worth?

Back-of-envelope · Pro only
Low (-5% margin)
$90K
2.25× EBITDA
Mid (14% margin)Likely
$102K
3.0× EBITDA
High (32% margin)
$135K
3.75× EBITDA
Pro · valuation
Acquisition-grade estimate.
Start free trial →

Based on trailing-12-month gross of $44,776, applying contribution margins of -5–32% and EBITDA multiples of 2.25–3.75×. Confidence: low. Not a formal appraisal — anchor for diligence conversations.

Unlock full analysis →

Sales history · monthly gross receipts

Monthly filings · last 12

Download JSON ↓
Month Total Liquor Beer Wine MoM
Loading monthly filings…

About this establishment

WITH HEART is a Temporary Private Club located in HOUSTON, Texas. In May 2025, it reported $44,776 in total mixed beverage sales. The establishment currently holds an Active TABC license. Its BoozeReports audit risk score is not yet rated — this bar has fewer than 6 months of filed mixed beverage receipts, so the sales-pattern signals the score relies on are not yet meaningful.

ZIP 77017 performance

See full rankings →
Loading nearby bars…

Location

1 BOTANIC LANE
HOUSTON, TX 77017
Open in Maps

License

Permit typeTemporary Private Club
NumberNT200167468
Status ● Active
First filing2025-05-31
Renewed2025-05-27
Expires2025-05-30
Sales tax filingCurrent
Entity registeredActive
Franchise tax Below No Tax Due threshold
Officers With Heart Owner

Audit risk

N/A
INSUFFICIENT HISTORY
Need at least 6 months of filed receipts before scoring patterns.
  • Only 1 month of filed receipts on record — need at least 6 to score sales-pattern signals reliably
View methodology →

Peer comparison

Houston
Loading peers…

Location · WITH HEART

1 BOTANIC LANE, HOUSTON, TX 77017

Heatmap · ZIP 77017

Loading nearby receipts…

Comparative gross-receipt heatmap for permits within ~1 mile. Brighter = higher monthly receipts.

ZIP 77017 rankings

Loading…