← Blue Moon Country Bar & Patio /

Financials

MB106003258
Dashboard › Blue Moon Country Bar & Patio › Financial Intelligence

Blue Moon Country Bar & Patio

9802 MCPHERSON RD STE 100, Laredo, TX 78045 · TABC MB106003258

Mixed Beverage Laredo Market Enriched 2026-06-15
$1,051,262 Annual gross (L12M) ▲ 0.6% latest MoM Click for monthly detail
$87,605 Avg monthly ▼ 1.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $295,352/yr est. net Click for cost model
$738k–$1,034k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $1,106,592 – $1,314,078/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blue Moon Country Bar & Patio My bars

Executive Summary

Click to expand full narrative

Blue Moon Country Bar & Patio is a mixed-beverage licensed establishment at 9802 MCPHERSON RD STE 100, Laredo, Texas (TABC MB106003258). Over the most recent 12 months it reported $1,051,262 in gross alcohol sales, averaging $87,605/month with a best month of $91,500. Sales mix: ~55% liquor · 45% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $295,352 (~28% margin). Acquisition value is estimated at $738k–$1,034k 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
$1,051,262
Avg monthly
$87,605
Best month
$91,500
Nov 2025
Sales mix
55% Liq
45% 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)$9,199/mo
NNN CAM / insurance$1,380/mo
Total occupancy$10,780/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 $1,051,262 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,051,262
COGS (24%)−$252,303
Labor (14%)−$147,177
Occupancy−$116,422
TX MB gross tax (6.7%)−$70,435
Utilities / ins / mktg (8%)−$84,101
Card surcharge net+$11,564
Net profit $392,389
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,051,262
COGS (27%)−$283,841
Labor (17%)−$178,715
Occupancy−$129,358
TX MB gross tax (6.7%)−$70,435
Utilities / ins / mktg (10%)−$105,126
Card surcharge net+$11,564
Net profit $295,352
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,051,262
COGS (30%)−$315,379
Labor (22%)−$231,278
Occupancy−$142,294
TX MB gross tax (6.7%)−$70,435
Utilities / ins / mktg (12%)−$126,151
Card surcharge net+$11,564
Net profit $177,290
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 Blue Moon Country Bar & Patio LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $295,352/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 (~$295,352 net) estimated

Revenue multiple
$526k–$841k
0.5–0.8× gross
SDE multiple
$738k–$1.03M
2.5–3.5× earnings
Cap rate
$895k–$1.18M
25–33%
Suggested range
$738k–$1,034k
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 2026-06-19

Lookup pending — check back tomorrow

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