← Ojos Locos Sports Cantina /

Financials

MB105955556
Dashboard › Ojos Locos Sports Cantina › Financial Intelligence

Ojos Locos Sports Cantina

5809 NW LOOP 410, San Antonio, TX 78238 · TABC MB105955556

Mixed Beverage San Antonio Market Enriched 2026-05-24
$2,806,284 Annual gross (L12M) ▼ 2.6% latest MoM Click for monthly detail
$233,857 Avg monthly ▲ 2.4% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $760,247/yr est. net Click for cost model
$1,901k–$2,661k Est. acquisition range 0.81× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $4,008,977 – $5,612,568/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ojos Locos Sports Cantina My bars

Executive Summary

Click to expand full narrative

Ojos Locos Sports Cantina is a mixed-beverage licensed establishment at 5809 NW LOOP 410, San Antonio, Texas (TABC MB105955556). Over the most recent 12 months it reported $2,806,284 in gross alcohol sales, averaging $233,857/month with a best month of $287,502. Sales mix: ~36% liquor · 64% beer · 0% wine. The building at this address is owned by SVC ABS LLC (7,212 sqft, $2,200,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $760,247 (~27% margin). Acquisition value is estimated at $1,901k–$2,661k 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
$2,806,284
Avg monthly
$233,857
Best month
$287,502
May 2025
Sales mix
36% Liq
64% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID653614
Property owner (landlord)SVC ABS LLC
Total building SF7,212
Assessed value$2,200,000

Ojos Locos Sports Cantina's share

Est. base rent ~$40/sqft/yr · 7,500 sqft · Class A $24,785/mo
NNN CAM / insurance$3,718/mo
NNN property tax$2,108/mo
Personal property tax own fixtures · Prop 1443362 $513/mo
Total occupancy $31,124/mo

Occupancy analysis

All-in occupancy cost is 13.3% 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 $2,806,284 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~36%
Revenue$2,806,284
COGS (24%)−$673,508
Labor (14%)−$392,880
Occupancy−$336,142
TX MB gross tax (6.7%)−$188,021
Utilities / ins / mktg (8%)−$224,503
Card surcharge net+$30,869
Net profit $1,022,099
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$2,806,284
COGS (27%)−$757,697
Labor (17%)−$477,068
Occupancy−$373,491
TX MB gross tax (6.7%)−$188,021
Utilities / ins / mktg (10%)−$280,628
Card surcharge net+$30,869
Net profit $760,247
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$2,806,284
COGS (30%)−$841,885
Labor (22%)−$617,382
Occupancy−$410,841
TX MB gross tax (6.7%)−$188,021
Utilities / ins / mktg (12%)−$336,754
Card surcharge net+$30,869
Net profit $442,270
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 Ol Beverage Holdings LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $760,247/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 (~$760,247 net) estimated

Revenue multiple
$1.40M–$2.25M
0.5–0.8× gross
SDE multiple
$1.90M–$2.66M
2.5–3.5× earnings
Cap rate
$2.30M–$3.04M
25–33%
Suggested range
$1,901k–$2,661k
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 2026-05-22

Lookup pending — check back tomorrow

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