← Flip's /

Financials

MB105634018
Dashboard › Flip's › Financial Intelligence

Flip's

1071 COUNTRY CLUB RD STE A, El Paso, TX 79932 · TABC MB105634018

Mixed Beverage El Paso Market Enriched 2026-06-27
$793,501 Annual gross (L12M) ▲ 24.0% latest MoM Click for monthly detail
$66,125 Avg monthly ▲ 16.9% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $189,125/yr est. net Click for cost model
$473k–$662k Est. acquisition range 0.72× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $793,501 – $881,668/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Flip's My bars

Executive Summary

Click to expand full narrative

Flip's is a mixed-beverage licensed establishment at 1071 COUNTRY CLUB RD STE A, El Paso, Texas (TABC MB105634018). Over the most recent 12 months it reported $793,501 in gross alcohol sales, averaging $66,125/month with a best month of $77,286. Sales mix: ~49% liquor · 49% beer · 3% wine. The building at this address is owned by UPPER VALLEY INVESTMENT CORP (9,952 sqft, $2,258,440 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $189,125 (~24% margin). Acquisition value is estimated at $473k–$662k 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
$793,501
Avg monthly
$66,125
Best month
$77,286
May 2026
Sales mix
49% Liq
49% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID229307
Property owner (landlord)UPPER VALLEY INVESTMENT CORP
Total building SF whole parcel — Flip's is in STE A9,952
Flip's's footprint estimated — suite-level not on file 3,500 sf
Assessed value$2,258,440

Flip's's share

Est. base rent ~$27/sqft/yr · 3,500 sqft · Class A $7,943/mo
NNN CAM / insurance$1,191/mo
NNN property tax$1,655/mo
Personal property tax est — no BPP record $165/mo
Total occupancy $10,954/mo

Occupancy analysis

All-in occupancy cost is 16.6% 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 $793,501 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$793,501
COGS (24%)−$190,440
Labor (14%)−$111,090
Occupancy−$118,304
TX MB gross tax (6.7%)−$53,165
Utilities / ins / mktg (8%)−$63,480
Card surcharge net+$8,729
Net profit $265,750
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$793,501
COGS (27%)−$214,245
Labor (17%)−$134,895
Occupancy−$131,449
TX MB gross tax (6.7%)−$53,165
Utilities / ins / mktg (10%)−$79,350
Card surcharge net+$8,729
Net profit $189,125
Stressed
Heavy food, larger crew, higher rent
~12%
Revenue$793,501
COGS (30%)−$238,050
Labor (22%)−$174,570
Occupancy−$144,594
TX MB gross tax (6.7%)−$53,165
Utilities / ins / mktg (12%)−$95,220
Card surcharge net+$8,729
Net profit $96,630
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 Flipbauergeske LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $189,125/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 (~$189,125 net) estimated

Revenue multiple
$397k–$635k
0.5–0.8× gross
SDE multiple
$473k–$662k
2.5–3.5× earnings
Cap rate
$573k–$757k
25–33%
Suggested range
$473k–$662k
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 2026-06-11

Lookup pending — check back tomorrow

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