← Suxico /

Financials

MB200138953
Dashboard › Suxico › Financial Intelligence

Suxico

588 SAWDUST RD, Spring, TX 77380 · TABC MB200138953

Mixed Beverage Spring Market Enriched 2026-07-11
$579,587 Annual gross (L12M) ▲ 5.4% latest MoM Click for monthly detail
$48,299 Avg monthly ▲ 23.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $162,893/yr est. net Click for cost model
$407k–$570k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $579,587 – $643,986/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Suxico My bars

Executive Summary

Click to expand full narrative

Suxico is a mixed-beverage licensed establishment at 588 SAWDUST RD, Spring, Texas (TABC MB200138953). Over the most recent 12 months it reported $579,587 in gross alcohol sales, averaging $48,299/month with a best month of $59,705. Sales mix: ~68% liquor · 10% beer · 22% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $162,893 (~28% margin). Acquisition value is estimated at $407k–$570k 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
$579,587
Avg monthly
$48,299
Best month
$59,705
May 2026
Sales mix
68% Liq
10% Beer · 22% 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)$5,071/mo
NNN CAM / insurance$761/mo
Total occupancy$5,938/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 $579,587 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$579,587
COGS (24%)−$139,101
Labor (14%)−$81,142
Occupancy−$64,134
TX MB gross tax (6.7%)−$38,832
Utilities / ins / mktg (8%)−$46,367
Card surcharge net+$6,375
Net profit $216,386
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$579,587
COGS (27%)−$156,488
Labor (17%)−$98,530
Occupancy−$71,260
TX MB gross tax (6.7%)−$38,832
Utilities / ins / mktg (10%)−$57,959
Card surcharge net+$6,375
Net profit $162,893
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$579,587
COGS (30%)−$173,876
Labor (22%)−$127,509
Occupancy−$78,386
TX MB gross tax (6.7%)−$38,832
Utilities / ins / mktg (12%)−$69,550
Card surcharge net+$6,375
Net profit $97,808
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 Sushimilco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $162,893/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 (~$162,893 net) estimated

Revenue multiple
$290k–$464k
0.5–0.8× gross
SDE multiple
$407k–$570k
2.5–3.5× earnings
Cap rate
$494k–$652k
25–33%
Suggested range
$407k–$570k
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 2026-07-09

Lookup pending — check back tomorrow

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