← La Tequila Jalisco Mexican Restaurant /

Financials

MB105556167
Dashboard › La Tequila Jalisco Mexican Restaurant › Financial Intelligence

La Tequila Jalisco Mexican Restaurant

14124 W FM 1431, Kingsland, TX 78639 · TABC MB105556167

Mixed Beverage Kingsland Market Enriched 2026-06-27
$754,402 Annual gross (L12M) ▲ 32.7% latest MoM Click for monthly detail
$62,867 Avg monthly ▲ 20.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $211,949/yr est. net Click for cost model
$530k–$742k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $2,155,434 – $3,772,010/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to La Tequila Jalisco Mexican Restaurant My bars

Executive Summary

Click to expand full narrative

La Tequila Jalisco Mexican Restaurant is a mixed-beverage licensed establishment at 14124 W FM 1431, Kingsland, Texas (TABC MB105556167). Over the most recent 12 months it reported $754,402 in gross alcohol sales, averaging $62,867/month with a best month of $83,137. Sales mix: ~81% liquor · 17% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $211,949 (~28% margin). Acquisition value is estimated at $530k–$742k 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
$754,402
Avg monthly
$62,867
Best month
$83,137
Jul 2025
Sales mix
81% Liq
17% Beer · 1% 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)$6,601/mo
NNN CAM / insurance$990/mo
Total occupancy$7,736/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 $754,402 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$754,402
COGS (24%)−$181,056
Labor (14%)−$105,616
Occupancy−$83,546
TX MB gross tax (6.7%)−$50,545
Utilities / ins / mktg (8%)−$60,352
Card surcharge net+$8,298
Net profit $281,584
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$754,402
COGS (27%)−$203,689
Labor (17%)−$128,248
Occupancy−$92,829
TX MB gross tax (6.7%)−$50,545
Utilities / ins / mktg (10%)−$75,440
Card surcharge net+$8,298
Net profit $211,949
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$754,402
COGS (30%)−$226,321
Labor (22%)−$165,968
Occupancy−$102,112
TX MB gross tax (6.7%)−$50,545
Utilities / ins / mktg (12%)−$90,528
Card surcharge net+$8,298
Net profit $127,226
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 Kingsland Tequila Mexican Restaurant INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $211,949/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 (~$211,949 net) estimated

Revenue multiple
$377k–$604k
0.5–0.8× gross
SDE multiple
$530k–$742k
2.5–3.5× earnings
Cap rate
$642k–$848k
25–33%
Suggested range
$530k–$742k
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.
Full-business estimate · Mexican Restaurant

If you're buying the whole restaurant, not just the bar program

We estimate this mexican restaurant pulls $2,155,434–$3,772,010/yr in total revenue (your liquor portion of $754,402 is roughly 20–35% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$2,155k–$3,772k
food + liquor + service
Estimated net (10–15%)
$216k–$566k
restaurant margin
Full-business value
$593k–$2,075k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

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.