← Costa Azul /

Financials

MB200049366
Dashboard › Costa Azul › Financial Intelligence

Costa Azul

107 CHILDERS DR STE 700, Bastrop, TX 78602 · TABC MB200049366

Mixed Beverage Bastrop Market Enriched 2026-09-10
$221,936 Annual gross (L12M) ▼ 5.9% latest MoM Click for monthly detail
$18,495 Avg monthly ▲ 2.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $61,713/yr est. net Click for cost model
$154k–$216k Est. acquisition range 0.83× 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): $634,103 – $1,109,680/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Costa Azul My bars

Executive Summary

Click to expand full narrative

Costa Azul is a mixed-beverage licensed establishment at 107 CHILDERS DR STE 700, Bastrop, Texas (TABC MB200049366). Over the most recent 12 months it reported $221,936 in gross alcohol sales, averaging $18,495/month with a best month of $33,306. Sales mix: ~36% liquor · 64% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $61,713 (~28% margin). Acquisition value is estimated at $154k–$216k 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
$221,936
Avg monthly
$18,495
Best month
$33,306
May 2026
Sales mix
36% Liq
64% 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)$1,942/mo
NNN CAM / insurance$291/mo
Total occupancy$2,329/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 $221,936 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$221,936
COGS (24%)−$53,265
Labor (14%)−$31,071
Occupancy−$25,154
TX MB gross tax (6.7%)−$14,870
Utilities / ins / mktg (8%)−$17,755
Card surcharge net+$2,441
Net profit $82,263
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$221,936
COGS (27%)−$59,923
Labor (17%)−$37,729
Occupancy−$27,949
TX MB gross tax (6.7%)−$14,870
Utilities / ins / mktg (10%)−$22,194
Card surcharge net+$2,441
Net profit $61,713
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$221,936
COGS (30%)−$66,581
Labor (22%)−$48,826
Occupancy−$30,744
TX MB gross tax (6.7%)−$14,870
Utilities / ins / mktg (12%)−$26,632
Card surcharge net+$2,441
Net profit $36,725
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 Costa Azul Authentic Mx Seafood LLC 1 looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $61,713/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 (~$61,713 net) estimated

Revenue multiple
$111k–$178k
0.5–0.8× gross
SDE multiple
$154k–$216k
2.5–3.5× earnings
Cap rate
$187k–$247k
25–33%
Suggested range
$154k–$216k
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 $634,103–$1,109,680/yr in total revenue (your liquor portion of $221,936 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
$634k–$1,110k
food + liquor + service
Estimated net (10–15%)
$63k–$166k
restaurant margin
Full-business value
$174k–$610k
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