← Blue Agave Bar And Kitchen 2 /

Financials

MB200098537
Dashboard › Blue Agave Bar And Kitchen 2 › Financial Intelligence

Blue Agave Bar And Kitchen 2

3703 COLLEGE AVE, Snyder, TX 79549 · TABC MB200098537

Mixed Beverage Snyder Market Enriched 2026-07-10
$279,267 Annual gross (L12M) ▲ 12.6% latest MoM Click for monthly detail
$23,272 Avg monthly ▲ 13.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $77,952/yr est. net Click for cost model
$195k–$273k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $620,593 – $1,117,068/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blue Agave Bar And Kitchen 2 My bars

Executive Summary

Click to expand full narrative

Blue Agave Bar And Kitchen 2 is a mixed-beverage licensed establishment at 3703 COLLEGE AVE, Snyder, Texas (TABC MB200098537). Over the most recent 12 months it reported $279,267 in gross alcohol sales, averaging $23,272/month with a best month of $27,623. Sales mix: ~53% liquor · 44% beer · 3% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $77,952 (~28% margin). Acquisition value is estimated at $195k–$273k 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
$279,267
Avg monthly
$23,272
Best month
$27,623
Mar 2026
Sales mix
53% Liq
44% Beer · 3% 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)$2,444/mo
NNN CAM / insurance$367/mo
Total occupancy$2,906/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 $279,267 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$279,267
COGS (24%)−$67,024
Labor (14%)−$39,097
Occupancy−$31,384
TX MB gross tax (6.7%)−$18,711
Utilities / ins / mktg (8%)−$22,341
Card surcharge net+$3,072
Net profit $103,781
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$279,267
COGS (27%)−$75,402
Labor (17%)−$47,475
Occupancy−$34,871
TX MB gross tax (6.7%)−$18,711
Utilities / ins / mktg (10%)−$27,927
Card surcharge net+$3,072
Net profit $77,952
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$279,267
COGS (30%)−$83,780
Labor (22%)−$61,439
Occupancy−$38,359
TX MB gross tax (6.7%)−$18,711
Utilities / ins / mktg (12%)−$33,512
Card surcharge net+$3,072
Net profit $46,539
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 Blue Agave Snyder LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $77,952/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 (~$77,952 net) estimated

Revenue multiple
$140k–$223k
0.5–0.8× gross
SDE multiple
$195k–$273k
2.5–3.5× earnings
Cap rate
$236k–$312k
25–33%
Suggested range
$195k–$273k
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 · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $620,593–$1,117,068/yr in total revenue (your liquor portion of $279,267 is roughly 25–45% 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
$621k–$1,117k
food + liquor + service
Estimated net (10–15%)
$62k–$168k
restaurant margin
Full-business value
$171k–$614k
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 2026-07-03

Lookup pending — check back tomorrow

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