← Bourbon & Brews Bar & Grille /

Financials

MB102565748
Dashboard › Bourbon & Brews Bar & Grille › Financial Intelligence

Bourbon & Brews Bar & Grille

2931 GEORGE DIETER DR STE I, El Paso, TX 79936 · TABC MB102565748

Mixed Beverage El Paso Market Enriched 2026-07-11
$748,944 Annual gross (L12M) ▼ 6.1% latest MoM Click for monthly detail
$62,412 Avg monthly ▼ 3.9% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $181,817/yr est. net Click for cost model
$455k–$636k Est. acquisition range 0.73× 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 Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $788,362 – $936,180/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bourbon & Brews Bar & Grille My bars

Executive Summary

Click to expand full narrative

Bourbon & Brews Bar & Grille is a mixed-beverage licensed establishment at 2931 GEORGE DIETER DR STE I, El Paso, Texas (TABC MB102565748). Over the most recent 12 months it reported $748,944 in gross alcohol sales, averaging $62,412/month with a best month of $69,368. Sales mix: ~53% liquor · 47% beer · 0% wine. The building at this address is owned by 4 - GD LLC (10,807 sqft, $2,252,025 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $181,817 (~24% margin). Acquisition value is estimated at $455k–$636k 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
$748,944
Avg monthly
$62,412
Best month
$69,368
Aug 2025
Sales mix
53% Liq
47% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID654904
Property owner (landlord)4 - GD LLC
Total building SF whole parcel — Bourbon & Brews Bar & Grille is in STE I10,807
Bourbon & Brews Bar & Grille's footprint estimated — suite-level not on file 3,500 sf
Assessed value$2,252,025

Bourbon & Brews Bar & Grille's share

Est. base rent ~$25/sqft/yr · 3,500 sqft · Class A $7,294/mo
NNN CAM / insurance$1,094/mo
NNN property tax$1,519/mo
Personal property tax est — no BPP record $156/mo
Total occupancy $10,063/mo

Occupancy analysis

All-in occupancy cost is 16.1% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $748,944 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$748,944
COGS (24%)−$179,747
Labor (14%)−$104,852
Occupancy−$108,681
TX MB gross tax (6.7%)−$50,179
Utilities / ins / mktg (8%)−$59,916
Card surcharge net+$8,238
Net profit $253,808
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$748,944
COGS (27%)−$202,215
Labor (17%)−$127,320
Occupancy−$120,756
TX MB gross tax (6.7%)−$50,179
Utilities / ins / mktg (10%)−$74,894
Card surcharge net+$8,238
Net profit $181,817
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$748,944
COGS (30%)−$224,683
Labor (22%)−$164,768
Occupancy−$132,832
TX MB gross tax (6.7%)−$50,179
Utilities / ins / mktg (12%)−$89,873
Card surcharge net+$8,238
Net profit $94,847
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 Coconuts Grill And Bar LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $181,817/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 (~$181,817 net) estimated

Revenue multiple
$374k–$599k
0.5–0.8× gross
SDE multiple
$455k–$636k
2.5–3.5× earnings
Cap rate
$551k–$727k
25–33%
Suggested range
$455k–$636k
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 2026-07-07

Lookup pending — check back tomorrow

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