← Texadelphia Eastland /

Financials

MB200107125
Dashboard › Texadelphia Eastland › Financial Intelligence

Texadelphia Eastland

1500 E MAIN ST, Eastland, TX 76448 · TABC MB200107125

Mixed Beverage Eastland Market Enriched 2026-07-09
$156,002 Annual gross (L12M) ▲ 8.1% latest MoM Click for monthly detail
$13,000 Avg monthly ▲ 3.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $43,038/yr est. net Click for cost model
$108k–$151k Est. acquisition range 0.83× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $164,213 – $183,532/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Texadelphia Eastland My bars

Executive Summary

Click to expand full narrative

Texadelphia Eastland is a mixed-beverage licensed establishment at 1500 E MAIN ST, Eastland, Texas (TABC MB200107125). Over the most recent 12 months it reported $156,002 in gross alcohol sales, averaging $13,000/month with a best month of $15,357. Sales mix: ~40% liquor · 60% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $43,038 (~28% margin). Acquisition value is estimated at $108k–$151k 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
$156,002
Avg monthly
$13,000
Best month
$15,357
Aug 2025
Sales mix
40% Liq
60% 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)$1,365/mo
NNN CAM / insurance$205/mo
Total occupancy$1,666/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 $156,002 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$156,002
COGS (24%)−$37,440
Labor (14%)−$21,840
Occupancy−$17,989
TX MB gross tax (6.7%)−$10,452
Utilities / ins / mktg (8%)−$12,480
Card surcharge net+$1,716
Net profit $57,516
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$156,002
COGS (27%)−$42,121
Labor (17%)−$26,520
Occupancy−$19,987
TX MB gross tax (6.7%)−$10,452
Utilities / ins / mktg (10%)−$15,600
Card surcharge net+$1,716
Net profit $43,038
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$156,002
COGS (30%)−$46,801
Labor (22%)−$34,320
Occupancy−$21,986
TX MB gross tax (6.7%)−$10,452
Utilities / ins / mktg (12%)−$18,720
Card surcharge net+$1,716
Net profit $25,439
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 Lenpar Beverage LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $43,038/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 (~$43,038 net) estimated

Revenue multiple
$78k–$125k
0.5–0.8× gross
SDE multiple
$108k–$151k
2.5–3.5× earnings
Cap rate
$130k–$172k
25–33%
Suggested range
$108k–$151k
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 2026-05-30

Lookup pending — check back tomorrow

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