← Mcintyre's North Star /

Financials

MB200067905
Dashboard › Mcintyre's North Star › Financial Intelligence

Mcintyre's North Star

90 NE LOOP 410, San Antonio, TX 78216 · TABC MB200067905

Mixed Beverage San Antonio Market Enriched 2026-05-24
$3,635,939 Annual gross (L12M) ▼ 9.0% latest MoM Click for monthly detail
$302,995 Avg monthly ▼ 6.4% latest vs avg Click for monthly detail
~31% Est. net margin (likely) $1,142,876/yr est. net Click for cost model
$2,857k–$3,636k Est. acquisition range 0.89× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $5,194,199 – $7,271,878/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mcintyre's North Star My bars

Executive Summary

Click to expand full narrative

Mcintyre's North Star is a mixed-beverage licensed establishment at 90 NE LOOP 410, San Antonio, Texas (TABC MB200067905). Over the most recent 12 months it reported $3,635,939 in gross alcohol sales, averaging $302,995/month with a best month of $374,512. Sales mix: ~50% liquor · 49% beer · 1% wine. The building at this address is owned by 84 LOOP 410 REALTY & 300 W 20TH REALTY & 7340 WASHINGTON REALTY $7,382,937 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,142,876 (~31% margin). Acquisition value is estimated at $2,857k–$3,636k 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
$3,635,939
Avg monthly
$302,995
Best month
$374,512
Sep 2025
Sales mix
50% Liq
49% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID497286
Property owner (landlord)84 LOOP 410 REALTY & 300 W 20TH REALTY & 7340 WASHINGTON REALTY
Assessed value$7,382,937

Mcintyre's North Star's share

Est. base rent ~$33/sqft/yr · 7,500 sqft · Class A $20,313/mo
NNN CAM / insurance$3,047/mo
NNN property tax$3,594/mo
Personal property tax own fixtures · Prop 1416798 $216/mo
Total occupancy $27,170/mo

Occupancy analysis

All-in occupancy cost is 9.0% 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 $3,635,939 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~40%
Revenue$3,635,939
COGS (24%)−$872,625
Labor (14%)−$509,031
Occupancy−$293,439
TX MB gross tax (6.7%)−$243,608
Utilities / ins / mktg (8%)−$290,875
Card surcharge net+$39,995
Net profit $1,466,355
Most Likely
Typical bar, light food program, full two-shift staffing
~31%
Revenue$3,635,939
COGS (27%)−$981,704
Labor (17%)−$618,110
Occupancy−$326,043
TX MB gross tax (6.7%)−$243,608
Utilities / ins / mktg (10%)−$363,594
Card surcharge net+$39,995
Net profit $1,142,876
Stressed
Heavy food, larger crew, higher rent
~21%
Revenue$3,635,939
COGS (30%)−$1,090,782
Labor (22%)−$799,907
Occupancy−$358,648
TX MB gross tax (6.7%)−$243,608
Utilities / ins / mktg (12%)−$436,313
Card surcharge net+$39,995
Net profit $746,678
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 Mcsa Century LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,142,876/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 (~$1,142,876 net) estimated

Revenue multiple
$1.82M–$2.91M
0.5–0.8× gross
SDE multiple
$2.86M–$4.00M
2.5–3.5× earnings
Cap rate
$3.46M–$4.57M
25–33%
Suggested range
$2,857k–$3,636k
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 2026-05-26

Lookup pending — check back tomorrow

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