Torchy's Tacos

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): $1,230,146 – $2,152,755/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.

Executive Summary

Click to expand full narrative

Torchy's Tacos is a mixed-beverage licensed establishment at 18817 LIMESTONE COMMERCIAL DR STE 100, Pflugerville, Texas (TABC MB106079414). Over the most recent 12 months it reported $430,551 in gross alcohol sales, averaging $35,879/month with a best month of $41,834. Sales mix: ~74% liquor · 4% beer · 22% wine. The building at this address is owned by A-S 93 SH 130-SH 45 LP (151,748 sqft, $37,709,980 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $96,443 (~22% margin). Acquisition value is estimated at $241k–$338k 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

$430,551

Avg monthly

$35,879

Best month

$41,834

Mar 2026

Sales mix

74% Liq

4% Beer · 22% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID753695

Property owner (landlord)A-S 93 SH 130-SH 45 LP

Total building SF whole parcel — Torchy's Tacos is in STE 100151,748

Torchy's Tacos's footprint estimated — suite-level not on file 2,500 sf

Assessed value$37,709,980

Torchy's Tacos's share

Est. base rent ~$22/sqft/yr · 2,500 sqft · Class A $4,643/mo

NNN CAM / insurance$696/mo

NNN property tax$1,035/mo

Personal property tax est — no BPP record $83/mo

Total occupancy $6,458/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $430,551 gross revenue estimated

Best Case

No kitchen, efficient staffing, favorable lease

~32%

Revenue$430,551

COGS (24%)−$103,332

Labor (14%)−$60,277

Occupancy−$69,749

TX MB gross tax (6.7%)−$28,847

Utilities / ins / mktg (8%)−$34,444

Card surcharge net+$4,736

Net profit $138,637

Most Likely

Typical bar, light food program, full two-shift staffing

~22%

Revenue$430,551

COGS (27%)−$116,249

Labor (17%)−$73,194

Occupancy−$77,499

TX MB gross tax (6.7%)−$28,847

Utilities / ins / mktg (10%)−$43,055

Card surcharge net+$4,736

Net profit $96,443

Stressed

Heavy food, larger crew, higher rent

~11%

Revenue$430,551

COGS (30%)−$129,165

Labor (22%)−$94,721

Occupancy−$85,249

TX MB gross tax (6.7%)−$28,847

Utilities / ins / mktg (12%)−$51,666

Card surcharge net+$4,736

Net profit $45,638

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 Success Foods Management Group LLC looking up officers…

Number of owners

Ownership split

Equal split (50% each)

Based on the "Most Likely" scenario net profit of $96,443/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 (~$96,443 net) estimated

Revenue multiple

$215k–$344k

0.5–0.8× gross

SDE multiple

$241k–$338k

2.5–3.5× earnings

Cap rate

$292k–$386k

25–33%

Suggested range

$241k–$338k

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 $1,230,146–$2,152,755/yr in total revenue (your liquor portion of $430,551 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

$1,230k–$2,153k

food + liquor + service

Estimated net (10–15%)

$123k–$323k

restaurant margin

Full-business value

$338k–$1,184k

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

11 cases on file · 3 currently open · public records

11 federal cases

3 currently open

4 bankruptcy

As defendant in 3 cases · As plaintiff in 2

Most recent filing

VB Assets, LLC, d/b/a Voicebox Tech v. Success Foods Management Group, LLC d/b/a Torchy's Tacos

TXED · 2025-06-11 · OPEN

Public records, last checked 2026-05-22

Financials

Executive Summary

Sales performance · last 12 months

Property & occupancy

Occupancy analysis

Profit scenarios

Owner income estimator

Acquisition value estimate

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

Federal court history