← City Of Hidalgo Entertainment Arena /

Financials

MB200111809
Dashboard › City Of Hidalgo Entertainment Arena › Financial Intelligence

City Of Hidalgo Entertainment Arena

2600 N STATE HIGHWAY 336, Hidalgo, TX 78557 · TABC MB200111809

Mixed Beverage Hidalgo Market Enriched 2026-05-24
$1,907,234 Annual gross (L12M) ▼ 97.9% latest MoM Click for monthly detail
$158,936 Avg monthly ▼ 98.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $535,837/yr est. net Click for cost model
$1,340k–$1,875k 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 Stadium / Arena, liquor is typically only 50–75% of total business revenue. Concessions liquor + food. Estimated total revenue (rough): $2,542,979 – $3,814,468/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to City Of Hidalgo Entertainment Arena My bars

Executive Summary

Click to expand full narrative

City Of Hidalgo Entertainment Arena is a mixed-beverage licensed establishment at 2600 N STATE HIGHWAY 336, Hidalgo, Texas (TABC MB200111809). Over the most recent 12 months it reported $1,907,234 in gross alcohol sales, averaging $158,936/month with a best month of $944,663. Sales mix: ~42% liquor · 58% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $535,837 (~28% margin). Acquisition value is estimated at $1,340k–$1,875k 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
$1,907,234
Avg monthly
$158,936
Best month
$944,663
Nov 2025
Sales mix
42% Liq
58% 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)$16,688/mo
NNN CAM / insurance$2,503/mo
Total occupancy$19,557/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 $1,907,234 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,907,234
COGS (24%)−$457,736
Labor (14%)−$267,013
Occupancy−$211,217
TX MB gross tax (6.7%)−$127,785
Utilities / ins / mktg (8%)−$152,579
Card surcharge net+$20,980
Net profit $711,885
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,907,234
COGS (27%)−$514,953
Labor (17%)−$324,230
Occupancy−$234,685
TX MB gross tax (6.7%)−$127,785
Utilities / ins / mktg (10%)−$190,723
Card surcharge net+$20,980
Net profit $535,837
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,907,234
COGS (30%)−$572,170
Labor (22%)−$419,591
Occupancy−$258,154
TX MB gross tax (6.7%)−$127,785
Utilities / ins / mktg (12%)−$228,868
Card surcharge net+$20,980
Net profit $321,645
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 City Of Hidalgo looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $535,837/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 (~$535,837 net) estimated

Revenue multiple
$954k–$1.53M
0.5–0.8× gross
SDE multiple
$1.34M–$1.88M
2.5–3.5× earnings
Cap rate
$1.62M–$2.14M
25–33%
Suggested range
$1,340k–$1,875k
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.