← Rosaria's Of Marshall /

Financials

MB200146985
Dashboard › Rosaria's Of Marshall › Financial Intelligence

Rosaria's Of Marshall

105 E HOUSTON ST, Marshall, TX 75670 · TABC MB200146985

Mixed Beverage Marshall Market Enriched 2026-07-11
$348,467 Annual gross (L12M) ▼ 18.5% latest MoM Click for monthly detail
$29,039 Avg monthly ▼ 79.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $97,553/yr est. net Click for cost model
$244k–$341k 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): $348,467 – $387,186/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rosaria's Of Marshall My bars

Executive Summary

Click to expand full narrative

Rosaria's Of Marshall is a mixed-beverage licensed establishment at 105 E HOUSTON ST, Marshall, Texas (TABC MB200146985). Over the most recent 12 months it reported $348,467 in gross alcohol sales, averaging $29,039/month with a best month of $44,775. Sales mix: ~84% liquor · 8% beer · 8% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $97,553 (~28% margin). Acquisition value is estimated at $244k–$341k 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
$348,467
Avg monthly
$29,039
Best month
$44,775
Dec 2025
Sales mix
84% Liq
8% Beer · 8% 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)$3,049/mo
NNN CAM / insurance$457/mo
Total occupancy$3,602/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 $348,467 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$348,467
COGS (24%)−$83,632
Labor (14%)−$48,785
Occupancy−$38,905
TX MB gross tax (6.7%)−$23,347
Utilities / ins / mktg (8%)−$27,877
Card surcharge net+$3,833
Net profit $129,753
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$348,467
COGS (27%)−$94,086
Labor (17%)−$59,239
Occupancy−$43,227
TX MB gross tax (6.7%)−$23,347
Utilities / ins / mktg (10%)−$34,847
Card surcharge net+$3,833
Net profit $97,553
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$348,467
COGS (30%)−$104,540
Labor (22%)−$76,663
Occupancy−$47,550
TX MB gross tax (6.7%)−$23,347
Utilities / ins / mktg (12%)−$41,816
Card surcharge net+$3,833
Net profit $58,384
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 Rosaria's Of Marshall LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $97,553/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 (~$97,553 net) estimated

Revenue multiple
$174k–$279k
0.5–0.8× gross
SDE multiple
$244k–$341k
2.5–3.5× earnings
Cap rate
$296k–$390k
25–33%
Suggested range
$244k–$341k
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 2026-06-20

Lookup pending — check back tomorrow

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