← Jorge's Cantina /

Financials

MB200129047
Dashboard › Jorge's Cantina › Financial Intelligence

Jorge's Cantina

4225 FRANKLIN AVE, Waco, TX 76710 · TABC MB200129047

Mixed Beverage Waco Market Enriched 2026-06-15
$995,583 Annual gross (L12M) ▲ 58.7% latest MoM Click for monthly detail
$82,965 Avg monthly ▲ 35.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $279,709/yr est. net Click for cost model
$699k–$979k 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 Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $1,047,982 – $1,244,479/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Jorge's Cantina My bars

Executive Summary

Click to expand full narrative

Jorge's Cantina is a mixed-beverage licensed establishment at 4225 FRANKLIN AVE, Waco, Texas (TABC MB200129047). Over the most recent 12 months it reported $995,583 in gross alcohol sales, averaging $82,965/month with a best month of $112,048. Sales mix: ~84% liquor · 14% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $279,709 (~28% margin). Acquisition value is estimated at $699k–$979k 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
$995,583
Avg monthly
$82,965
Best month
$112,048
Apr 2026
Sales mix
84% Liq
14% Beer · 2% 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)$8,711/mo
NNN CAM / insurance$1,307/mo
Total occupancy$10,209/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 $995,583 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$995,583
COGS (24%)−$238,940
Labor (14%)−$139,382
Occupancy−$110,256
TX MB gross tax (6.7%)−$66,704
Utilities / ins / mktg (8%)−$79,647
Card surcharge net+$10,951
Net profit $371,606
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$995,583
COGS (27%)−$268,807
Labor (17%)−$169,249
Occupancy−$122,506
TX MB gross tax (6.7%)−$66,704
Utilities / ins / mktg (10%)−$99,558
Card surcharge net+$10,951
Net profit $279,709
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$995,583
COGS (30%)−$298,675
Labor (22%)−$219,028
Occupancy−$134,757
TX MB gross tax (6.7%)−$66,704
Utilities / ins / mktg (12%)−$119,470
Card surcharge net+$10,951
Net profit $167,900
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 C&C Restaurant Group LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $279,709/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 (~$279,709 net) estimated

Revenue multiple
$498k–$796k
0.5–0.8× gross
SDE multiple
$699k–$979k
2.5–3.5× earnings
Cap rate
$848k–$1.12M
25–33%
Suggested range
$699k–$979k
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 2026-06-18

Lookup pending — check back tomorrow

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