← La Diabla Eptx /

Financials

MB1112600
Dashboard › La Diabla Eptx › Financial Intelligence

La Diabla Eptx

1441 N ZARAGOZA RD STE A7, El Paso, TX 79936 · TABC MB1112600

Mixed Beverage El Paso Market Enriched 2026-08-07
$142,831 Annual gross (L12M) ▲ 43.4% latest MoM Click for monthly detail
$12,985 Avg monthly ▲ 24.0% latest vs avg Click for monthly detail
~-121% Est. net margin (likely) $-172,365/yr est. net Click for cost model
$71k–$-603k Est. acquisition range -1.86× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $142,831 – $158,701/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to La Diabla Eptx My bars

Executive Summary

Click to expand full narrative

La Diabla Eptx is a mixed-beverage licensed establishment at 1441 N ZARAGOZA RD STE A7, El Paso, Texas (TABC MB1112600). Over the most recent 12 months it reported $142,831 in gross alcohol sales, averaging $12,985/month with a best month of $18,575. Sales mix: ~52% liquor · 48% beer · 0% wine. The building at this address is owned by AMEX PROPERTIES LLC (8,014 sqft, $4,500,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-172,365 (~-121% margin). Acquisition value is estimated at $71k–$-603k 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
$142,831
Avg monthly
$12,985
Best month
$18,575
Dec 2025
Sales mix
52% Liq
48% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID11156
Property owner (landlord)AMEX PROPERTIES LLC
Total building SF whole parcel — La Diabla Eptx is in STE A78,014
La Diabla Eptx's footprint estimated — suite-level not on file 2,500 sf
Assessed value$4,500,000

La Diabla Eptx's share

Est. base rent ~$67/sqft/yr · 2,500 sqft · Class A $14,038/mo
NNN CAM / insurance$2,106/mo
NNN property tax$2,925/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $19,172/mo

Occupancy analysis

All-in occupancy cost is 161.1% 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 $142,831 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-97%
Revenue$142,831
COGS (24%)−$34,279
Labor (14%)−$19,996
Occupancy−$207,061
TX MB gross tax (6.7%)−$9,570
Utilities / ins / mktg (8%)−$11,426
Card surcharge net+$1,571
Net profit $-137,931
Most Likely
Typical bar, light food program, full two-shift staffing
~-121%
Revenue$142,831
COGS (27%)−$38,564
Labor (17%)−$24,281
Occupancy−$230,068
TX MB gross tax (6.7%)−$9,570
Utilities / ins / mktg (10%)−$14,283
Card surcharge net+$1,571
Net profit $-172,365
Stressed
Heavy food, larger crew, higher rent
~-147%
Revenue$142,831
COGS (30%)−$42,849
Labor (22%)−$31,423
Occupancy−$253,075
TX MB gross tax (6.7%)−$9,570
Utilities / ins / mktg (12%)−$17,140
Card surcharge net+$1,571
Net profit $-209,655
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 Ramirez & Saenz LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-172,365/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 (~$-172,365 net) estimated

Revenue multiple
$71k–$114k
0.5–0.8× gross
SDE multiple
$-431k–$-603k
2.5–3.5× earnings
Cap rate
$-522k–$-689k
25–33%
Suggested range
$71k–$-603k
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 2026-06-09

Lookup pending — check back tomorrow

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