← Taqueria La Estrella /

Financials

MB1083597
Dashboard › Taqueria La Estrella › Financial Intelligence

Taqueria La Estrella

200 NE 27TH AVE, Mineral Wells, TX 76067 · TABC MB1083597

Mixed Beverage Mineral Wells Market Enriched 2026-07-12
$341,153 Annual gross (L12M) ▲ 16.9% latest MoM Click for monthly detail
$28,429 Avg monthly ▲ 19.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $95,482/yr est. net Click for cost model
$239k–$334k 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 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): $974,723 – $1,705,765/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Taqueria La Estrella My bars

Executive Summary

Click to expand full narrative

Taqueria La Estrella is a mixed-beverage licensed establishment at 200 NE 27TH AVE, Mineral Wells, Texas (TABC MB1083597). Over the most recent 12 months it reported $341,153 in gross alcohol sales, averaging $28,429/month with a best month of $33,937. Sales mix: ~72% liquor · 28% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $95,482 (~28% margin). Acquisition value is estimated at $239k–$334k 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
$341,153
Avg monthly
$28,429
Best month
$33,937
May 2026
Sales mix
72% Liq
28% 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)$2,985/mo
NNN CAM / insurance$448/mo
Total occupancy$3,529/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 $341,153 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$341,153
COGS (24%)−$81,877
Labor (14%)−$47,761
Occupancy−$38,110
TX MB gross tax (6.7%)−$22,857
Utilities / ins / mktg (8%)−$27,292
Card surcharge net+$3,753
Net profit $127,008
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$341,153
COGS (27%)−$92,111
Labor (17%)−$57,996
Occupancy−$42,344
TX MB gross tax (6.7%)−$22,857
Utilities / ins / mktg (10%)−$34,115
Card surcharge net+$3,753
Net profit $95,482
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$341,153
COGS (30%)−$102,346
Labor (22%)−$75,054
Occupancy−$46,579
TX MB gross tax (6.7%)−$22,857
Utilities / ins / mktg (12%)−$40,938
Card surcharge net+$3,753
Net profit $57,132
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 Taqueria La Estrella LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $95,482/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 (~$95,482 net) estimated

Revenue multiple
$171k–$273k
0.5–0.8× gross
SDE multiple
$239k–$334k
2.5–3.5× earnings
Cap rate
$289k–$382k
25–33%
Suggested range
$239k–$334k
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 $974,723–$1,705,765/yr in total revenue (your liquor portion of $341,153 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
$975k–$1,706k
food + liquor + service
Estimated net (10–15%)
$97k–$256k
restaurant margin
Full-business value
$268k–$938k
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

Public records · last checked 2026-07-12

No federal lawsuits — past or pending