← Tipsy Tavern Bar & Grill /

Financials

MB200085305
Dashboard › Tipsy Tavern Bar & Grill › Financial Intelligence

Tipsy Tavern Bar & Grill

2230 S 77 SUNSHINESTRIP STE 210, Harlingen, TX 78550 · TABC MB200085305

Mixed Beverage Harlingen Market Enriched 2026-05-24
$1,848,340 Annual gross (L12M) ▲ 0.8% latest MoM Click for monthly detail
$154,028 Avg monthly ▲ 7.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $519,291/yr est. net Click for cost model
$1,298k–$1,818k Est. acquisition range 0.84× 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): $1,848,340 – $2,053,711/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Tipsy Tavern Bar & Grill My bars

Executive Summary

Click to expand full narrative

Tipsy Tavern Bar & Grill is a mixed-beverage licensed establishment at 2230 S 77 SUNSHINESTRIP STE 210, Harlingen, Texas (TABC MB200085305). Over the most recent 12 months it reported $1,848,340 in gross alcohol sales, averaging $154,028/month with a best month of $176,992. Sales mix: ~57% liquor · 42% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $519,291 (~28% margin). Acquisition value is estimated at $1,298k–$1,818k 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
$1,848,340
Avg monthly
$154,028
Best month
$176,992
May 2025
Sales mix
57% Liq
42% 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)$16,173/mo
NNN CAM / insurance$2,426/mo
Total occupancy$18,953/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 $1,848,340 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,848,340
COGS (24%)−$443,602
Labor (14%)−$258,768
Occupancy−$204,694
TX MB gross tax (6.7%)−$123,839
Utilities / ins / mktg (8%)−$147,867
Card surcharge net+$20,332
Net profit $689,902
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,848,340
COGS (27%)−$499,052
Labor (17%)−$314,218
Occupancy−$227,438
TX MB gross tax (6.7%)−$123,839
Utilities / ins / mktg (10%)−$184,834
Card surcharge net+$20,332
Net profit $519,291
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,848,340
COGS (30%)−$554,502
Labor (22%)−$406,635
Occupancy−$250,182
TX MB gross tax (6.7%)−$123,839
Utilities / ins / mktg (12%)−$221,801
Card surcharge net+$20,332
Net profit $311,713
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 Tipsy Tavern LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $519,291/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 (~$519,291 net) estimated

Revenue multiple
$924k–$1.48M
0.5–0.8× gross
SDE multiple
$1.30M–$1.82M
2.5–3.5× earnings
Cap rate
$1.57M–$2.08M
25–33%
Suggested range
$1,298k–$1,818k
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 2026-06-20

Lookup pending — check back tomorrow

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