← Iturbide Pool House /

Financials

MB459241
Dashboard › Iturbide Pool House › Financial Intelligence

Iturbide Pool House

320 ITURBIDE ST, Laredo, TX 78040 · TABC MB459241

Mixed Beverage Laredo Market Enriched 2026-09-10
$166,002 Annual gross (L12M) ▲ 11.9% latest MoM Click for monthly detail
$13,834 Avg monthly ▲ 3.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $45,870/yr est. net Click for cost model
$115k–$161k Est. acquisition range 0.83× annual gross (blended) Click for valuation methods
← Back to Iturbide Pool House My bars

Executive Summary

Click to expand full narrative

Iturbide Pool House is a mixed-beverage licensed establishment at 320 ITURBIDE ST, Laredo, Texas (TABC MB459241). Over the most recent 12 months it reported $166,002 in gross alcohol sales, averaging $13,834/month with a best month of $15,806. Sales mix: ~21% liquor · 79% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $45,870 (~28% margin). Acquisition value is estimated at $115k–$161k 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
$166,002
Avg monthly
$13,834
Best month
$15,806
Oct 2025
Sales mix
21% Liq
79% 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)$1,453/mo
NNN CAM / insurance$218/mo
Total occupancy$1,766/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 $166,002 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$166,002
COGS (24%)−$39,840
Labor (14%)−$23,240
Occupancy−$19,075
TX MB gross tax (6.7%)−$11,122
Utilities / ins / mktg (8%)−$13,280
Card surcharge net+$1,826
Net profit $61,270
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$166,002
COGS (27%)−$44,821
Labor (17%)−$28,220
Occupancy−$21,195
TX MB gross tax (6.7%)−$11,122
Utilities / ins / mktg (10%)−$16,600
Card surcharge net+$1,826
Net profit $45,870
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$166,002
COGS (30%)−$49,801
Labor (22%)−$36,520
Occupancy−$23,314
TX MB gross tax (6.7%)−$11,122
Utilities / ins / mktg (12%)−$19,920
Card surcharge net+$1,826
Net profit $27,150
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 Iturbide Laredo Pool LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $45,870/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 (~$45,870 net) estimated

Revenue multiple
$83k–$133k
0.5–0.8× gross
SDE multiple
$115k–$161k
2.5–3.5× earnings
Cap rate
$139k–$183k
25–33%
Suggested range
$115k–$161k
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 2026-07-27

Lookup pending — check back tomorrow

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