← The Slopper Pub /

Financials

MB200144690
Dashboard › The Slopper Pub › Financial Intelligence

The Slopper Pub

349 FM 1683, Ganado, TX 77962 · TABC MB200144690

Mixed Beverage Ganado Market Enriched 2026-09-12
$174,434 Annual gross (L12M) ▲ 3.3% latest MoM Click for monthly detail
$14,536 Avg monthly ▲ 0.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $48,258/yr est. net Click for cost model
$121k–$169k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $218,042 – $290,723/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Slopper Pub My bars

Executive Summary

Click to expand full narrative

The Slopper Pub is a mixed-beverage licensed establishment at 349 FM 1683, Ganado, Texas (TABC MB200144690). Over the most recent 12 months it reported $174,434 in gross alcohol sales, averaging $14,536/month with a best month of $18,689. Sales mix: ~44% liquor · 56% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $48,258 (~28% margin). Acquisition value is estimated at $121k–$169k 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
$174,434
Avg monthly
$14,536
Best month
$18,689
Jul 2025
Sales mix
44% Liq
56% Beer · 0% 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)$1,526/mo
NNN CAM / insurance$229/mo
Total occupancy$1,851/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 $174,434 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$174,434
COGS (24%)−$41,864
Labor (14%)−$24,421
Occupancy−$19,992
TX MB gross tax (6.7%)−$11,687
Utilities / ins / mktg (8%)−$13,955
Card surcharge net+$1,919
Net profit $64,434
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$174,434
COGS (27%)−$47,097
Labor (17%)−$29,654
Occupancy−$22,213
TX MB gross tax (6.7%)−$11,687
Utilities / ins / mktg (10%)−$17,443
Card surcharge net+$1,919
Net profit $48,258
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$174,434
COGS (30%)−$52,330
Labor (22%)−$38,375
Occupancy−$24,434
TX MB gross tax (6.7%)−$11,687
Utilities / ins / mktg (12%)−$20,932
Card surcharge net+$1,919
Net profit $28,594
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 Bang Hard Fireworks LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $48,258/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 (~$48,258 net) estimated

Revenue multiple
$87k–$140k
0.5–0.8× gross
SDE multiple
$121k–$169k
2.5–3.5× earnings
Cap rate
$146k–$193k
25–33%
Suggested range
$121k–$169k
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 2026-08-26

Lookup pending — check back tomorrow

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