← Murdock's /

Financials

MB1077433
Dashboard › Murdock's › Financial Intelligence

Murdock's

2033 AIRLINE RD STE J6, Corpus Christi, TX 78412 · TABC MB1077433

Mixed Beverage Corpus Christi Market Enriched 2026-08-26
$553,358 Annual gross (L12M) ▼ 5.0% latest MoM Click for monthly detail
$46,113 Avg monthly ▲ 49.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $155,466/yr est. net Click for cost model
$389k–$544k 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 Dive Bar, liquor is typically only 85–98% of total business revenue. Almost entirely liquor. Estimated total revenue (rough): $564,651 – $651,009/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Murdock's My bars

Executive Summary

Click to expand full narrative

Murdock's is a mixed-beverage licensed establishment at 2033 AIRLINE RD STE J6, Corpus Christi, Texas (TABC MB1077433). Over the most recent 12 months it reported $553,358 in gross alcohol sales, averaging $46,113/month with a best month of $81,405. Sales mix: ~58% liquor · 42% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $155,466 (~28% margin). Acquisition value is estimated at $389k–$544k 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
$553,358
Avg monthly
$46,113
Best month
$81,405
May 2026
Sales mix
58% Liq
42% 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)$4,842/mo
NNN CAM / insurance$726/mo
Total occupancy$5,674/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 $553,358 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$553,358
COGS (24%)−$132,806
Labor (14%)−$77,470
Occupancy−$61,282
TX MB gross tax (6.7%)−$37,075
Utilities / ins / mktg (8%)−$44,269
Card surcharge net+$6,087
Net profit $206,544
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$553,358
COGS (27%)−$149,407
Labor (17%)−$94,071
Occupancy−$68,091
TX MB gross tax (6.7%)−$37,075
Utilities / ins / mktg (10%)−$55,336
Card surcharge net+$6,087
Net profit $155,466
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$553,358
COGS (30%)−$166,007
Labor (22%)−$121,739
Occupancy−$74,900
TX MB gross tax (6.7%)−$37,075
Utilities / ins / mktg (12%)−$66,403
Card surcharge net+$6,087
Net profit $93,321
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 Bmam LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $155,466/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 (~$155,466 net) estimated

Revenue multiple
$277k–$443k
0.5–0.8× gross
SDE multiple
$389k–$544k
2.5–3.5× earnings
Cap rate
$471k–$622k
25–33%
Suggested range
$389k–$544k
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 2026-07-14

Lookup pending — check back tomorrow

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