← Sleamond's Ice LLC /

Financials

MB200137154
Dashboard › Sleamond's Ice LLC › Financial Intelligence

Sleamond's Ice LLC

3723 COLONY DR STE 101, San Antonio, TX 78230 · TABC MB200137154

Mixed Beverage San Antonio Market Enriched 2026-07-12
$554,486 Annual gross (L12M) ▲ 18.4% latest MoM Click for monthly detail
$46,207 Avg monthly ▼ 1.3% latest vs avg Click for monthly detail
~30% Est. net margin (likely) $168,445/yr est. net Click for cost model
$421k–$554k Est. acquisition range 0.88× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $554,486 – $616,096/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sleamond's Ice LLC My bars

Executive Summary

Click to expand full narrative

Sleamond's Ice LLC is a mixed-beverage licensed establishment at 3723 COLONY DR STE 101, San Antonio, Texas (TABC MB200137154). Over the most recent 12 months it reported $554,486 in gross alcohol sales, averaging $46,207/month with a best month of $51,549. Sales mix: ~54% liquor · 42% beer · 5% wine. The building at this address is owned by PAE REALTY OF TX LLC (114,919 sqft, $9,400,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $168,445 (~30% margin). Acquisition value is estimated at $421k–$554k 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
$554,486
Avg monthly
$46,207
Best month
$51,549
Oct 2025
Sales mix
54% Liq
42% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID528840
Property owner (landlord)PAE REALTY OF TX LLC
Total building SF whole parcel — Sleamond's Ice LLC is in STE 101114,919
Sleamond's Ice LLC's footprint estimated — suite-level not on file 3,500 sf
Assessed value$9,400,000

Sleamond's Ice LLC's share

Est. base rent ~$7/sqft/yr · 3,500 sqft · Class C $2,147/mo
NNN CAM / insurance$322/mo
NNN property tax$549/mo
Personal property tax own fixtures · Prop 1440409 $904/mo
Total occupancy $3,922/mo

Occupancy analysis

All-in occupancy cost is 8.5% 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 $554,486 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~39%
Revenue$554,486
COGS (24%)−$133,077
Labor (14%)−$77,628
Occupancy−$42,361
TX MB gross tax (6.7%)−$37,151
Utilities / ins / mktg (8%)−$44,359
Music licensingASCAP + BMI + SESAC + GMR combined−$8,500
Card surcharge net+$6,099
Net profit $217,510
Most Likely
Typical bar, light food program, full two-shift staffing
~30%
Revenue$554,486
COGS (27%)−$149,711
Labor (17%)−$94,263
Occupancy−$47,068
TX MB gross tax (6.7%)−$37,151
Utilities / ins / mktg (10%)−$55,449
Music licensingASCAP + BMI + SESAC + GMR combined−$8,500
Card surcharge net+$6,099
Net profit $168,445
Stressed
Heavy food, larger crew, higher rent
~20%
Revenue$554,486
COGS (30%)−$166,346
Labor (22%)−$121,987
Occupancy−$51,775
TX MB gross tax (6.7%)−$37,151
Utilities / ins / mktg (12%)−$66,538
Music licensingASCAP + BMI + SESAC + GMR combined−$8,500
Card surcharge net+$6,099
Net profit $108,289
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 Sleamond's Ice LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $168,445/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 (~$168,445 net) estimated

Revenue multiple
$277k–$444k
0.5–0.8× gross
SDE multiple
$421k–$590k
2.5–3.5× earnings
Cap rate
$510k–$674k
25–33%
Suggested range
$421k–$554k
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.