← Fuego Mexican Restaurant /

Financials

MB200102322
Dashboard › Fuego Mexican Restaurant › Financial Intelligence

Fuego Mexican Restaurant

1030 E US HIGHWAY 377 STE 100, Granbury, TX 76048 · TABC MB200102322

Mixed Beverage Granbury Market Enriched 2026-09-08
$253,564 Annual gross (L12M) ▲ 8.1% latest MoM Click for monthly detail
$21,130 Avg monthly ▲ 18.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $70,672/yr est. net Click for cost model
$177k–$247k 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 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): $724,469 – $1,267,820/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fuego Mexican Restaurant My bars

Executive Summary

Click to expand full narrative

Fuego Mexican Restaurant is a mixed-beverage licensed establishment at 1030 E US HIGHWAY 377 STE 100, Granbury, Texas (TABC MB200102322). Over the most recent 12 months it reported $253,564 in gross alcohol sales, averaging $21,130/month with a best month of $25,130. Sales mix: ~49% liquor · 50% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $70,672 (~28% margin). Acquisition value is estimated at $177k–$247k 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
$253,564
Avg monthly
$21,130
Best month
$25,130
Jul 2026
Sales mix
49% Liq
50% Beer · 1% 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)$2,219/mo
NNN CAM / insurance$333/mo
Total occupancy$2,647/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 $253,564 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$253,564
COGS (24%)−$60,855
Labor (14%)−$35,499
Occupancy−$28,591
TX MB gross tax (6.7%)−$16,989
Utilities / ins / mktg (8%)−$20,285
Card surcharge net+$2,789
Net profit $94,134
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$253,564
COGS (27%)−$68,462
Labor (17%)−$43,106
Occupancy−$31,768
TX MB gross tax (6.7%)−$16,989
Utilities / ins / mktg (10%)−$25,356
Card surcharge net+$2,789
Net profit $70,672
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$253,564
COGS (30%)−$76,069
Labor (22%)−$55,784
Occupancy−$34,945
TX MB gross tax (6.7%)−$16,989
Utilities / ins / mktg (12%)−$30,428
Card surcharge net+$2,789
Net profit $42,139
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 Fuego Mexican Restaurant LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $70,672/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 (~$70,672 net) estimated

Revenue multiple
$127k–$203k
0.5–0.8× gross
SDE multiple
$177k–$247k
2.5–3.5× earnings
Cap rate
$214k–$283k
25–33%
Suggested range
$177k–$247k
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 $724,469–$1,267,820/yr in total revenue (your liquor portion of $253,564 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
$724k–$1,268k
food + liquor + service
Estimated net (10–15%)
$72k–$190k
restaurant margin
Full-business value
$199k–$697k
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 2026-07-06

No federal lawsuits — past or pending