← Mamitas Sports Cantina /

Financials

MB200164547
Dashboard › Mamitas Sports Cantina › Financial Intelligence

Mamitas Sports Cantina

501 E MOORE AVE, Terrell, TX 75160 · TABC MB200164547

Mixed Beverage Terrell Market Enriched 2026-07-10
$673,774 Annual gross (L12M) Click for monthly detail
$74,864 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $189,297/yr est. net Click for cost model
$473k–$663k 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): $1,925,069 – $3,368,870/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mamitas Sports Cantina My bars

Executive Summary

Click to expand full narrative

Mamitas Sports Cantina is a mixed-beverage licensed establishment at 501 E MOORE AVE, Terrell, Texas (TABC MB200164547). Over the most recent 12 months it reported $673,774 in gross alcohol sales, averaging $74,864/month with a best month of $177,856. Sales mix: ~75% liquor · 16% beer · 9% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $189,297 (~28% margin). Acquisition value is estimated at $473k–$663k 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
$673,774
Avg monthly
$74,864
Best month
$177,856
Aug 2025
Sales mix
75% Liq
16% Beer · 9% 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)$5,896/mo
NNN CAM / insurance$884/mo
Total occupancy$6,909/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 $673,774 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$673,774
COGS (24%)−$161,706
Labor (14%)−$94,328
Occupancy−$74,617
TX MB gross tax (6.7%)−$45,143
Utilities / ins / mktg (8%)−$53,902
Card surcharge net+$7,412
Net profit $251,490
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$673,774
COGS (27%)−$181,919
Labor (17%)−$114,542
Occupancy−$82,908
TX MB gross tax (6.7%)−$45,143
Utilities / ins / mktg (10%)−$67,377
Card surcharge net+$7,412
Net profit $189,297
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$673,774
COGS (30%)−$202,132
Labor (22%)−$148,230
Occupancy−$91,199
TX MB gross tax (6.7%)−$45,143
Utilities / ins / mktg (12%)−$80,853
Card surcharge net+$7,412
Net profit $113,629
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 Mamitas Sport Cantina INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $189,297/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 (~$189,297 net) estimated

Revenue multiple
$337k–$539k
0.5–0.8× gross
SDE multiple
$473k–$663k
2.5–3.5× earnings
Cap rate
$574k–$757k
25–33%
Suggested range
$473k–$663k
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 $1,925,069–$3,368,870/yr in total revenue (your liquor portion of $673,774 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
$1,925k–$3,369k
food + liquor + service
Estimated net (10–15%)
$193k–$505k
restaurant margin
Full-business value
$529k–$1,853k
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 2026-07-08

Lookup pending — check back tomorrow

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