← Jinya Ramen Bar /

Financials

MB200113125
Dashboard › Jinya Ramen Bar › Financial Intelligence

Jinya Ramen Bar

7010 W LOOP 1604 N STE 205, San Antonio, TX 78254 · TABC MB200113125

Mixed Beverage San Antonio Market Enriched 2026-07-10
$292,633 Annual gross (L12M) ▼ 2.6% latest MoM Click for monthly detail
$24,386 Avg monthly ▲ 5.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $65,550/yr est. net Click for cost model
$164k–$229k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
← Back to Jinya Ramen Bar My bars

Executive Summary

Click to expand full narrative

Jinya Ramen Bar is a mixed-beverage licensed establishment at 7010 W LOOP 1604 N STE 205, San Antonio, Texas (TABC MB200113125). Over the most recent 12 months it reported $292,633 in gross alcohol sales, averaging $24,386/month with a best month of $29,162. Sales mix: ~66% liquor · 21% beer · 13% wine. The building at this address is owned by NOONER HOLDINGS LTD (40,774 sqft, $13,409,932 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $65,550 (~22% margin). Acquisition value is estimated at $164k–$229k 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
$292,633
Avg monthly
$24,386
Best month
$29,162
Jan 2026
Sales mix
66% Liq
21% Beer · 13% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1320318
Property owner (landlord)NOONER HOLDINGS LTD
Total building SF whole parcel — Jinya Ramen Bar is in STE 20540,774
Jinya Ramen Bar's footprint estimated — suite-level not on file 2,500 sf
Assessed value$13,409,932

Jinya Ramen Bar's share

Est. base rent ~$9/sqft/yr · 2,500 sqft · Class A $1,953/mo
NNN CAM / insurance$293/mo
NNN property tax$1,576/mo
Personal property tax own fixtures · Prop 1327471 $568/mo
Total occupancy $4,389/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $292,633 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$292,633
COGS (24%)−$70,232
Labor (14%)−$40,969
Occupancy−$47,407
TX MB gross tax (6.7%)−$19,606
Utilities / ins / mktg (8%)−$23,411
Card surcharge net+$3,219
Net profit $94,228
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$292,633
COGS (27%)−$79,011
Labor (17%)−$49,748
Occupancy−$52,674
TX MB gross tax (6.7%)−$19,606
Utilities / ins / mktg (10%)−$29,263
Card surcharge net+$3,219
Net profit $65,550
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$292,633
COGS (30%)−$87,790
Labor (22%)−$64,379
Occupancy−$57,941
TX MB gross tax (6.7%)−$19,606
Utilities / ins / mktg (12%)−$35,116
Card surcharge net+$3,219
Net profit $31,019
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 Fu Ching Ramen Culebra LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $65,550/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 (~$65,550 net) estimated

Revenue multiple
$146k–$234k
0.5–0.8× gross
SDE multiple
$164k–$229k
2.5–3.5× earnings
Cap rate
$199k–$262k
25–33%
Suggested range
$164k–$229k
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 2026-07-18

Lookup pending — check back tomorrow

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