← Logans Roadhouse #420 /

Financials

MB200185288
Dashboard › Logans Roadhouse #420 › Financial Intelligence

Logans Roadhouse #420

7612 N 10TH ST, Mcallen, TX 78504 · TABC MB200185288

Mixed Beverage Mcallen Market Enriched 2026-09-11
$108,612 Annual gross (L12M) ▼ 11.8% latest MoM Click for monthly detail
$15,516 Avg monthly ▼ 27.4% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $29,614/yr est. net Click for cost model
$74k–$104k 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $271,530 – $434,448/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Logans Roadhouse #420 My bars

Executive Summary

Click to expand full narrative

Logans Roadhouse #420 is a mixed-beverage licensed establishment at 7612 N 10TH ST, Mcallen, Texas (TABC MB200185288). Over the most recent 12 months it reported $108,612 in gross alcohol sales, averaging $15,516/month with a best month of $28,604. Sales mix: ~42% liquor · 56% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $29,614 (~27% margin). Acquisition value is estimated at $74k–$104k 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
$108,612
Avg monthly
$15,516
Best month
$28,604
Jan 2026
Sales mix
42% Liq
56% Beer · 2% 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)$950/mo
NNN CAM / insurance$143/mo
Total occupancy$1,189/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 $108,612 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$108,612
COGS (24%)−$26,067
Labor (14%)−$15,206
Occupancy−$12,838
TX MB gross tax (6.7%)−$7,277
Utilities / ins / mktg (8%)−$8,689
Card surcharge net+$1,195
Net profit $39,730
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$108,612
COGS (27%)−$29,325
Labor (17%)−$18,464
Occupancy−$14,265
TX MB gross tax (6.7%)−$7,277
Utilities / ins / mktg (10%)−$10,861
Card surcharge net+$1,195
Net profit $29,614
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$108,612
COGS (30%)−$32,584
Labor (22%)−$23,895
Occupancy−$15,691
TX MB gross tax (6.7%)−$7,277
Utilities / ins / mktg (12%)−$13,033
Card surcharge net+$1,195
Net profit $17,327
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 Logans Roadhouse Enterprises LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $29,614/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 (~$29,614 net) estimated

Revenue multiple
$54k–$87k
0.5–0.8× gross
SDE multiple
$74k–$104k
2.5–3.5× earnings
Cap rate
$90k–$118k
25–33%
Suggested range
$74k–$104k
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 · Steakhouse

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

We estimate this steakhouse pulls $271,530–$434,448/yr in total revenue (your liquor portion of $108,612 is roughly 25–40% 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
$272k–$434k
food + liquor + service
Estimated net (10–15%)
$27k–$65k
restaurant margin
Full-business value
$75k–$239k
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 2026-06-15

Lookup pending — check back tomorrow

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