← The Shack Wings & Brews /

Financials

MB1118309
Dashboard › The Shack Wings & Brews › Financial Intelligence

The Shack Wings & Brews

4726 WOODROW BEAN, El Paso, TX 79924 · TABC MB1118309

Mixed Beverage El Paso Market Enriched 2026-06-15
$1,165,919 Annual gross (L12M) ▼ 10.0% latest MoM Click for monthly detail
$97,160 Avg monthly ▼ 6.8% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $265,148/yr est. net Click for cost model
$663k–$928k Est. acquisition range 0.68× 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): $1,165,919 – $1,295,466/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Shack Wings & Brews My bars

Executive Summary

Click to expand full narrative

The Shack Wings & Brews is a mixed-beverage licensed establishment at 4726 WOODROW BEAN, El Paso, Texas (TABC MB1118309). Over the most recent 12 months it reported $1,165,919 in gross alcohol sales, averaging $97,160/month with a best month of $116,395. Sales mix: ~35% liquor · 65% beer · 0% wine. The building at this address is owned by OGELP INVESTMENTS LLC (10,907 sqft, $2,716,285 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $265,148 (~23% margin). Acquisition value is estimated at $663k–$928k 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
$1,165,919
Avg monthly
$97,160
Best month
$116,395
May 2025
Sales mix
35% Liq
65% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID699478
Property owner (landlord)OGELP INVESTMENTS LLC
Total building SF10,907
Assessed value$2,716,285

The Shack Wings & Brews's share

Est. base rent ~$30/sqft/yr · 5,000 sqft · Class A $12,452/mo
NNN CAM / insurance$1,868/mo
NNN property tax$2,594/mo
Personal property tax est — no BPP record $243/mo
Total occupancy $17,157/mo

Occupancy analysis

All-in occupancy cost is 17.7% 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 $1,165,919 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$1,165,919
COGS (24%)−$279,821
Labor (14%)−$163,229
Occupancy−$185,295
TX MB gross tax (6.7%)−$78,117
Utilities / ins / mktg (8%)−$93,274
Card surcharge net+$12,825
Net profit $379,010
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$1,165,919
COGS (27%)−$314,798
Labor (17%)−$198,206
Occupancy−$205,883
TX MB gross tax (6.7%)−$78,117
Utilities / ins / mktg (10%)−$116,592
Card surcharge net+$12,825
Net profit $265,148
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$1,165,919
COGS (30%)−$349,776
Labor (22%)−$256,502
Occupancy−$226,471
TX MB gross tax (6.7%)−$78,117
Utilities / ins / mktg (12%)−$139,910
Card surcharge net+$12,825
Net profit $127,968
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 The Shack Ne LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $265,148/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 (~$265,148 net) estimated

Revenue multiple
$583k–$933k
0.5–0.8× gross
SDE multiple
$663k–$928k
2.5–3.5× earnings
Cap rate
$803k–$1.06M
25–33%
Suggested range
$663k–$928k
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 2026-06-12

No federal lawsuits — past or pending