← Casa Azul Restaurant Services LLC /

Financials

MB200159622
Dashboard › Casa Azul Restaurant Services LLC › Financial Intelligence

Casa Azul Restaurant Services LLC

2411 JACAMAN RD, Laredo, TX 78041 · TABC MB200159622

Mixed Beverage Laredo Market Enriched 2026-07-10
$254,890 Annual gross (L12M) ▲ 20.8% latest MoM Click for monthly detail
$23,172 Avg monthly ▲ 35.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $71,048/yr est. net Click for cost model
$178k–$249k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $728,257 – $1,274,450/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Casa Azul Restaurant Services LLC My bars

Executive Summary

Click to expand full narrative

Casa Azul Restaurant Services LLC is a mixed-beverage licensed establishment at 2411 JACAMAN RD, Laredo, Texas (TABC MB200159622). Over the most recent 12 months it reported $254,890 in gross alcohol sales, averaging $23,172/month with a best month of $38,752. Sales mix: ~65% liquor · 22% beer · 13% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $71,048 (~28% margin). Acquisition value is estimated at $178k–$249k 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
$254,890
Avg monthly
$23,172
Best month
$38,752
Aug 2025
Sales mix
65% Liq
22% Beer · 13% 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)$2,230/mo
NNN CAM / insurance$335/mo
Total occupancy$2,661/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 $254,890 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$254,890
COGS (24%)−$61,174
Labor (14%)−$35,685
Occupancy−$28,735
TX MB gross tax (6.7%)−$17,078
Utilities / ins / mktg (8%)−$20,391
Card surcharge net+$2,804
Net profit $94,632
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$254,890
COGS (27%)−$68,820
Labor (17%)−$43,331
Occupancy−$31,928
TX MB gross tax (6.7%)−$17,078
Utilities / ins / mktg (10%)−$25,489
Card surcharge net+$2,804
Net profit $71,048
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$254,890
COGS (30%)−$76,467
Labor (22%)−$56,076
Occupancy−$35,121
TX MB gross tax (6.7%)−$17,078
Utilities / ins / mktg (12%)−$30,587
Card surcharge net+$2,804
Net profit $42,366
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 Casa Azul Restaurant Services LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $71,048/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 (~$71,048 net) estimated

Revenue multiple
$127k–$204k
0.5–0.8× gross
SDE multiple
$178k–$249k
2.5–3.5× earnings
Cap rate
$215k–$284k
25–33%
Suggested range
$178k–$249k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $728,257–$1,274,450/yr in total revenue (your liquor portion of $254,890 is roughly 20–35% 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
$728k–$1,274k
food + liquor + service
Estimated net (10–15%)
$73k–$191k
restaurant margin
Full-business value
$200k–$701k
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.

Federal court history

Public records · last checked 2026-06-21

No federal lawsuits — past or pending