← Bombshells /

Financials

MB1121487
Dashboard › Bombshells › Financial Intelligence

Bombshells

8410 STATE HIGHWAY 151, San Antonio, TX 78245 · TABC MB1121487

Mixed Beverage San Antonio Market Enriched 2026-06-15
$1,062,898 Annual gross (L12M) ▲ 0.7% latest MoM Click for monthly detail
$88,575 Avg monthly ▼ 19.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $238,089/yr est. net Click for cost model
$595k–$833k Est. acquisition range 0.67× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $1,118,840 – $1,250,468/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombshells My bars

Executive Summary

Click to expand full narrative

Bombshells is a mixed-beverage licensed establishment at 8410 STATE HIGHWAY 151, San Antonio, Texas (TABC MB1121487). Over the most recent 12 months it reported $1,062,898 in gross alcohol sales, averaging $88,575/month with a best month of $120,697. Sales mix: ~49% liquor · 51% beer · 0% wine. The building at this address is owned by SAMP7 LLC (11,310 sqft, $4,500,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $238,089 (~22% margin). Acquisition value is estimated at $595k–$833k 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
$1,062,898
Avg monthly
$88,575
Best month
$120,697
May 2025
Sales mix
49% Liq
51% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1151131
Property owner (landlord)SAMP7 LLC
Total building SF11,310
Assessed value$4,500,000

Bombshells's share

Est. base rent ~$25/sqft/yr · 5,000 sqft · Class A $10,371/mo
NNN CAM / insurance$1,556/mo
NNN property tax$3,813/mo
Personal property tax own fixtures · Prop 1461437 $204/mo
Total occupancy $15,943/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 $1,062,898 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$1,062,898
COGS (24%)−$255,096
Labor (14%)−$148,806
Occupancy−$172,189
TX MB gross tax (6.7%)−$71,214
Utilities / ins / mktg (8%)−$85,032
Card surcharge net+$11,692
Net profit $342,253
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$1,062,898
COGS (27%)−$286,982
Labor (17%)−$180,693
Occupancy−$191,322
TX MB gross tax (6.7%)−$71,214
Utilities / ins / mktg (10%)−$106,290
Card surcharge net+$11,692
Net profit $238,089
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$1,062,898
COGS (30%)−$318,869
Labor (22%)−$233,838
Occupancy−$210,454
TX MB gross tax (6.7%)−$71,214
Utilities / ins / mktg (12%)−$127,548
Card surcharge net+$11,692
Net profit $112,667
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 Bb Lq Prmt San Antonio 1 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $238,089/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 (~$238,089 net) estimated

Revenue multiple
$531k–$850k
0.5–0.8× gross
SDE multiple
$595k–$833k
2.5–3.5× earnings
Cap rate
$721k–$952k
25–33%
Suggested range
$595k–$833k
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 2026-06-24

Lookup pending — check back tomorrow

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