**NDA Required for address**
Asking Price: $1,729,000
- Business: $399,000
- Real Estate: $1,330,000
Financial Overview
• Gross Revenue (2025): $807,344
Seller's Discretionary Earnings (SDE)
- Net Income: -$92,186
- Interest: $21,000
- Rent: $115,560
- Contracted Labor (One-Time Renovations): $209,000
- Total SDE: $253,374
Annual Expenses (FY 2025)
- Payroll: $120,563
- Rent: $115,560 (paid to seller-related entity; eliminated post-close as real estate is included in the sale)
- Utilities: $32,396
- Internet/Cable: $11,034
- Insurance: $10,438
- Supplies: $2,509
- Marketing/Advertising: $51,846
- Repairs & Maintenance: $10,329
- Professional Fees: $13,806
Business Summary
This established full-service restaurant and bar offers four distinct Asian cuisines under one roof—Japanese (sushi and hibachi), Indian, Nepali, and Bhutanese—alongside premium steaks, handcrafted cocktails, and a curated wine selection. Operating from a 10,792-square-foot mixed-use building situated on 1.53 acres (real estate included in the sale), the business utilizes a semi-absentee operating model supported by dine-in, takeout, delivery, catering services, a branded mobile ordering platform, and a customer loyalty program. Following approximately $209,000 in renovations and facility improvements, including the addition of a second-level bar and lounge, revenue increased by 58% in 2025, surpassing $807,000. The facility features 11 hibachi tables, a sushi bar, private dining rooms, two full-service bars, outdoor patio seating, and event hosting capabilities, creating multiple revenue streams and expansion opportunities.
Business Highlights
- Established in November 2022
- Real estate included in the sale:
- 10,792 SF Building
- 1.53 Acres
- Team of 10 employees
- Owner oversees operations and management
- 4 Chefs
- 4 Servers
- 1 Dishwasher
- Semi-Absentee Ownership Structure
- Multiple revenue channels including dine-in, takeout, delivery, catering, and events
- Significant recent facility upgrades and renovations completed
Growth Opportunities
- Expand operating hours by adding lunch service and opening on currently closed days
- Utilize the newly constructed upstairs bar and lounge for private events, corporate gatherings, and nightlife programming
- Increase profitability through owner-operator management while benefiting from the elimination of related-party rent expenses
- Further leverage existing marketing initiatives and customer loyalty programs to drive additional traffic and repeat business
Reason for Sale:
Family health considerations.
