← El Mala Copa Sports Bar LLC /

Financials

MB200176641
Dashboard › El Mala Copa Sports Bar LLC › Financial Intelligence

El Mala Copa Sports Bar LLC

200 E FLORIDA AVE, Midland, TX 79701 · TABC MB200176641

Mixed Beverage Midland Market Enriched 2026-07-12
$135,540 Annual gross (L12M) ▼ 30.5% latest MoM Click for monthly detail
$33,885 Avg monthly ▼ 32.2% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $37,242/yr est. net Click for cost model
$93k–$130k Est. acquisition range 0.82× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $193,629 – $271,080/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to El Mala Copa Sports Bar LLC My bars

Executive Summary

Click to expand full narrative

El Mala Copa Sports Bar LLC is a mixed-beverage licensed establishment at 200 E FLORIDA AVE, Midland, Texas (TABC MB200176641). Over the most recent 12 months it reported $135,540 in gross alcohol sales, averaging $33,885/month with a best month of $44,776. Sales mix: ~59% liquor · 41% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $37,242 (~27% margin). Acquisition value is estimated at $93k–$130k 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
$135,540
Avg monthly
$33,885
Best month
$44,776
Feb 2026
Sales mix
59% Liq
41% 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)$1,186/mo
NNN CAM / insurance$178/mo
Total occupancy$1,460/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 $135,540 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$135,540
COGS (24%)−$32,530
Labor (14%)−$18,976
Occupancy−$15,765
TX MB gross tax (6.7%)−$9,081
Utilities / ins / mktg (8%)−$10,843
Card surcharge net+$1,491
Net profit $49,837
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$135,540
COGS (27%)−$36,596
Labor (17%)−$23,042
Occupancy−$17,516
TX MB gross tax (6.7%)−$9,081
Utilities / ins / mktg (10%)−$13,554
Card surcharge net+$1,491
Net profit $37,242
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$135,540
COGS (30%)−$40,662
Labor (22%)−$29,819
Occupancy−$19,268
TX MB gross tax (6.7%)−$9,081
Utilities / ins / mktg (12%)−$16,265
Card surcharge net+$1,491
Net profit $21,936
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 Mala Copa Sports Bar LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $37,242/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 (~$37,242 net) estimated

Revenue multiple
$68k–$108k
0.5–0.8× gross
SDE multiple
$93k–$130k
2.5–3.5× earnings
Cap rate
$113k–$149k
25–33%
Suggested range
$93k–$130k
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.