← El Catrin Bar & Grill /

Financials

MB200145942
Dashboard › El Catrin Bar & Grill › Financial Intelligence

El Catrin Bar & Grill

2774 INDEPENDENCE DR, Copperas Cove, TX 76522 · TABC MB200145942

Mixed Beverage Copperas Cove Market Enriched 2026-07-12
$240,756 Annual gross (L12M) ▲ 32.9% latest MoM Click for monthly detail
$20,063 Avg monthly ▲ 36.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $67,044/yr est. net Click for cost model
$168k–$235k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $535,013 – $963,024/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to El Catrin Bar & Grill My bars

Executive Summary

Click to expand full narrative

El Catrin Bar & Grill is a mixed-beverage licensed establishment at 2774 INDEPENDENCE DR, Copperas Cove, Texas (TABC MB200145942). Over the most recent 12 months it reported $240,756 in gross alcohol sales, averaging $20,063/month with a best month of $27,412. Sales mix: ~74% liquor · 25% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $67,044 (~28% margin). Acquisition value is estimated at $168k–$235k 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
$240,756
Avg monthly
$20,063
Best month
$27,412
May 2026
Sales mix
74% Liq
25% 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)$2,107/mo
NNN CAM / insurance$316/mo
Total occupancy$2,518/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 $240,756 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$240,756
COGS (24%)−$57,781
Labor (14%)−$33,706
Occupancy−$27,199
TX MB gross tax (6.7%)−$16,131
Utilities / ins / mktg (8%)−$19,260
Card surcharge net+$2,648
Net profit $89,327
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$240,756
COGS (27%)−$65,004
Labor (17%)−$40,929
Occupancy−$30,221
TX MB gross tax (6.7%)−$16,131
Utilities / ins / mktg (10%)−$24,076
Card surcharge net+$2,648
Net profit $67,044
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$240,756
COGS (30%)−$72,227
Labor (22%)−$52,966
Occupancy−$33,243
TX MB gross tax (6.7%)−$16,131
Utilities / ins / mktg (12%)−$28,891
Card surcharge net+$2,648
Net profit $39,946
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 El Catrin Bar & Grill LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $67,044/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 (~$67,044 net) estimated

Revenue multiple
$120k–$193k
0.5–0.8× gross
SDE multiple
$168k–$235k
2.5–3.5× earnings
Cap rate
$203k–$268k
25–33%
Suggested range
$168k–$235k
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 · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $535,013–$963,024/yr in total revenue (your liquor portion of $240,756 is roughly 25–45% 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
$535k–$963k
food + liquor + service
Estimated net (10–15%)
$54k–$144k
restaurant margin
Full-business value
$147k–$530k
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.