← Omar's Mexican Cuisine /

Financials

MB200128380
Dashboard › Omar's Mexican Cuisine › Financial Intelligence

Omar's Mexican Cuisine

208 W FRANKLIN ST, Waxahachie, TX 75165 · TABC MB200128380

Mixed Beverage Waxahachie Market Enriched 2026-09-11
$158,845 Annual gross (L12M) ▼ 38.0% latest MoM Click for monthly detail
$13,237 Avg monthly ▼ 44.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $43,843/yr est. net Click for cost model
$110k–$153k 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 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): $453,843 – $794,225/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Omar's Mexican Cuisine My bars

Executive Summary

Click to expand full narrative

Omar's Mexican Cuisine is a mixed-beverage licensed establishment at 208 W FRANKLIN ST, Waxahachie, Texas (TABC MB200128380). Over the most recent 12 months it reported $158,845 in gross alcohol sales, averaging $13,237/month with a best month of $25,713. Sales mix: ~61% liquor · 36% beer · 3% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $43,843 (~28% margin). Acquisition value is estimated at $110k–$153k 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
$158,845
Avg monthly
$13,237
Best month
$25,713
Mar 2026
Sales mix
61% Liq
36% Beer · 3% 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)$1,390/mo
NNN CAM / insurance$208/mo
Total occupancy$1,694/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 $158,845 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$158,845
COGS (24%)−$38,123
Labor (14%)−$22,238
Occupancy−$18,297
TX MB gross tax (6.7%)−$10,643
Utilities / ins / mktg (8%)−$12,708
Card surcharge net+$1,747
Net profit $58,583
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$158,845
COGS (27%)−$42,888
Labor (17%)−$27,004
Occupancy−$20,331
TX MB gross tax (6.7%)−$10,643
Utilities / ins / mktg (10%)−$15,884
Card surcharge net+$1,747
Net profit $43,843
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$158,845
COGS (30%)−$47,654
Labor (22%)−$34,946
Occupancy−$22,364
TX MB gross tax (6.7%)−$10,643
Utilities / ins / mktg (12%)−$19,061
Card surcharge net+$1,747
Net profit $25,925
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 Omar's Tacos & Bar LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $43,843/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 (~$43,843 net) estimated

Revenue multiple
$79k–$127k
0.5–0.8× gross
SDE multiple
$110k–$153k
2.5–3.5× earnings
Cap rate
$133k–$175k
25–33%
Suggested range
$110k–$153k
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 $453,843–$794,225/yr in total revenue (your liquor portion of $158,845 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
$454k–$794k
food + liquor + service
Estimated net (10–15%)
$45k–$119k
restaurant margin
Full-business value
$125k–$437k
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 2026-06-24

Lookup pending — check back tomorrow

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