← Md Bevco INC /

Financials

MB251209
Dashboard › Md Bevco INC › Financial Intelligence

Md Bevco INC

123 LOSOYA ST STE 19, San Antonio, TX 78205 · TABC MB251209

Mixed Beverage San Antonio Market Enriched 2026-05-24
$3,110,111 Annual gross (L12M) ▼ 31.3% latest MoM Click for monthly detail
$259,176 Avg monthly ▲ 5.9% latest vs avg Click for monthly detail
~36% Est. net margin (likely) $1,117,170/yr est. net Click for cost model
$2,793k–$3,110k Est. acquisition range 0.95× 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $3,887,639 – $5,183,518/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Md Bevco INC My bars

Executive Summary

Click to expand full narrative

Md Bevco INC is a mixed-beverage licensed establishment at 123 LOSOYA ST STE 19, San Antonio, Texas (TABC MB251209). Over the most recent 12 months it reported $3,110,111 in gross alcohol sales, averaging $259,176/month with a best month of $399,084. Sales mix: ~55% liquor · 43% beer · 2% wine. The building at this address is owned by GLM INVESTMENTS LTD (22,890 sqft, $2,694,720 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,117,170 (~36% margin). Acquisition value is estimated at $2,793k–$3,110k 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
$3,110,111
Avg monthly
$259,176
Best month
$399,084
Mar 2026
Sales mix
55% Liq
43% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID104185
Property owner (landlord)GLM INVESTMENTS LTD
Total building SF whole parcel — Md Bevco INC is in STE 1922,890
Md Bevco INC's footprint estimated — suite-level not on file 7,500 sf
Assessed value$2,694,720

Md Bevco INC's share

Est. base rent ~$13/sqft/yr · 7,500 sqft · Class B $8,093/mo
NNN CAM / insurance$1,214/mo
NNN property tax$1,692/mo
Personal property tax own fixtures · Prop 1059120 $610/mo
Total occupancy $11,610/mo

Occupancy analysis

All-in occupancy cost is 4.5% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $3,110,111 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~44%
Revenue$3,110,111
COGS (24%)−$746,427
Labor (14%)−$435,416
Occupancy−$125,383
TX MB gross tax (6.7%)−$208,377
Utilities / ins / mktg (8%)−$248,809
Card surcharge net+$34,211
Net profit $1,379,910
Most Likely
Typical bar, light food program, full two-shift staffing
~36%
Revenue$3,110,111
COGS (27%)−$839,730
Labor (17%)−$528,719
Occupancy−$139,315
TX MB gross tax (6.7%)−$208,377
Utilities / ins / mktg (10%)−$311,011
Card surcharge net+$34,211
Net profit $1,117,170
Stressed
Heavy food, larger crew, higher rent
~25%
Revenue$3,110,111
COGS (30%)−$933,033
Labor (22%)−$684,224
Occupancy−$153,246
TX MB gross tax (6.7%)−$208,377
Utilities / ins / mktg (12%)−$373,213
Card surcharge net+$34,211
Net profit $792,227
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 Md Bevco INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,117,170/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 (~$1,117,170 net) estimated

Revenue multiple
$1.56M–$2.49M
0.5–0.8× gross
SDE multiple
$2.79M–$3.91M
2.5–3.5× earnings
Cap rate
$3.39M–$4.47M
25–33%
Suggested range
$2,793k–$3,110k
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 2026-05-23

Lookup pending — check back tomorrow

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