← Wt Chop House /

Financials

MB200100165
Dashboard › Wt Chop House › Financial Intelligence

Wt Chop House

1135 AIRWAY BLVD STE B, El Paso, TX 79925 · TABC MB200100165

Mixed Beverage El Paso Market Enriched 2026-06-18
$876,851 Annual gross (L12M) ▲ 1.9% latest MoM Click for monthly detail
$73,071 Avg monthly ▲ 6.7% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $206,869/yr est. net Click for cost model
$517k–$724k Est. acquisition range 0.71× 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): $876,851 – $974,279/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wt Chop House My bars

Executive Summary

Click to expand full narrative

Wt Chop House is a mixed-beverage licensed establishment at 1135 AIRWAY BLVD STE B, El Paso, Texas (TABC MB200100165). Over the most recent 12 months it reported $876,851 in gross alcohol sales, averaging $73,071/month with a best month of $94,238. Sales mix: ~52% liquor · 27% beer · 21% wine. The building at this address is owned by DANCING ON MARS INVESTMENTS LLC (9,242 sqft, $2,352,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $206,869 (~24% margin). Acquisition value is estimated at $517k–$724k 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
$876,851
Avg monthly
$73,071
Best month
$94,238
Dec 2025
Sales mix
52% Liq
27% Beer · 21% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID65169
Property owner (landlord)DANCING ON MARS INVESTMENTS LLC
Total building SF whole parcel — Wt Chop House is in STE B9,242
Wt Chop House's footprint estimated — suite-level not on file 3,500 sf
Assessed value$2,352,000

Wt Chop House's share

Est. base rent ~$31/sqft/yr · 3,500 sqft · Class A $8,907/mo
NNN CAM / insurance$1,336/mo
NNN property tax$1,856/mo
Personal property tax est — no BPP record $183/mo
Total occupancy $12,282/mo

Occupancy analysis

All-in occupancy cost is 16.8% 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 $876,851 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$876,851
COGS (24%)−$210,444
Labor (14%)−$122,759
Occupancy−$132,641
TX MB gross tax (6.7%)−$58,749
Utilities / ins / mktg (8%)−$70,148
Card surcharge net+$9,645
Net profit $291,755
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$876,851
COGS (27%)−$236,750
Labor (17%)−$149,065
Occupancy−$147,379
TX MB gross tax (6.7%)−$58,749
Utilities / ins / mktg (10%)−$87,685
Card surcharge net+$9,645
Net profit $206,869
Stressed
Heavy food, larger crew, higher rent
~12%
Revenue$876,851
COGS (30%)−$263,055
Labor (22%)−$192,907
Occupancy−$162,117
TX MB gross tax (6.7%)−$58,749
Utilities / ins / mktg (12%)−$105,222
Card surcharge net+$9,645
Net profit $104,446
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 Wt Chop House LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $206,869/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 (~$206,869 net) estimated

Revenue multiple
$438k–$701k
0.5–0.8× gross
SDE multiple
$517k–$724k
2.5–3.5× earnings
Cap rate
$627k–$827k
25–33%
Suggested range
$517k–$724k
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 2026-06-26

Lookup pending — check back tomorrow

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