← Blaine's Pub /

Financials

MB104066210
Dashboard › Blaine's Pub › Financial Intelligence

Blaine's Pub

10 W HARRIS AVE, San Angelo, TX 76903 · TABC MB104066210

Mixed Beverage San Angelo Market Enriched 2026-06-19
$802,528 Annual gross (L12M) ▲ 9.9% latest MoM Click for monthly detail
$66,877 Avg monthly ▲ 1.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $225,470/yr est. net Click for cost model
$564k–$789k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $1,003,160 – $1,337,547/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blaine's Pub My bars

Executive Summary

Click to expand full narrative

Blaine's Pub is a mixed-beverage licensed establishment at 10 W HARRIS AVE, San Angelo, Texas (TABC MB104066210). Over the most recent 12 months it reported $802,528 in gross alcohol sales, averaging $66,877/month with a best month of $78,205. Sales mix: ~50% liquor · 50% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $225,470 (~28% margin). Acquisition value is estimated at $564k–$789k 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
$802,528
Avg monthly
$66,877
Best month
$78,205
Dec 2025
Sales mix
50% Liq
50% Beer · 0% 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)$7,022/mo
NNN CAM / insurance$1,053/mo
Total occupancy$8,229/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 $802,528 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$802,528
COGS (24%)−$192,607
Labor (14%)−$112,354
Occupancy−$88,876
TX MB gross tax (6.7%)−$53,769
Utilities / ins / mktg (8%)−$64,202
Card surcharge net+$8,828
Net profit $299,548
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$802,528
COGS (27%)−$216,683
Labor (17%)−$136,430
Occupancy−$98,751
TX MB gross tax (6.7%)−$53,769
Utilities / ins / mktg (10%)−$80,253
Card surcharge net+$8,828
Net profit $225,470
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$802,528
COGS (30%)−$240,758
Labor (22%)−$176,556
Occupancy−$108,626
TX MB gross tax (6.7%)−$53,769
Utilities / ins / mktg (12%)−$96,303
Card surcharge net+$8,828
Net profit $135,342
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 Cgs Entertainment LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $225,470/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 (~$225,470 net) estimated

Revenue multiple
$401k–$642k
0.5–0.8× gross
SDE multiple
$564k–$789k
2.5–3.5× earnings
Cap rate
$683k–$902k
25–33%
Suggested range
$564k–$789k
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 2026-07-06

Lookup pending — check back tomorrow

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