← Texas Ssa Group LLC /

Financials

MB466391
Dashboard › Texas Ssa Group LLC › Financial Intelligence

Texas Ssa Group LLC

4001 E PAISANO DR, El Paso, TX 79905 · TABC MB466391

Mixed Beverage El Paso Market Enriched 2026-07-10
$155,193 Annual gross (L12M) ▼ 8.8% latest MoM Click for monthly detail
$12,933 Avg monthly ▲ 52.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $34,763/yr est. net Click for cost model
$87k–$122k Est. acquisition range 0.67× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $163,361 – $193,991/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Texas Ssa Group LLC My bars

Executive Summary

Click to expand full narrative

Texas Ssa Group LLC is a mixed-beverage licensed establishment at 4001 E PAISANO DR, El Paso, Texas (TABC MB466391). Over the most recent 12 months it reported $155,193 in gross alcohol sales, averaging $12,933/month with a best month of $30,745. Sales mix: ~25% liquor · 71% beer · 4% wine. The building at this address is owned by EL PASO HOUSING AUTHORITY (21,282 sqft, $3,933,940 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $34,763 (~22% margin). Acquisition value is estimated at $87k–$122k 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
$155,193
Avg monthly
$12,933
Best month
$30,745
Oct 2025
Sales mix
25% Liq
71% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID625347
Property owner (landlord)EL PASO HOUSING AUTHORITY
Total building SF21,282
Assessed value$3,933,940

Texas Ssa Group LLC's share

Est. base rent ~$5/sqft/yr · 2,500 sqft · Class B $1,097/mo
NNN CAM / insurance$164/mo
NNN property tax$963/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $2,328/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $155,193 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$155,193
COGS (24%)−$37,246
Labor (14%)−$21,727
Occupancy−$25,141
TX MB gross tax (6.7%)−$10,398
Utilities / ins / mktg (8%)−$12,415
Card surcharge net+$1,707
Net profit $49,972
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$155,193
COGS (27%)−$41,902
Labor (17%)−$26,383
Occupancy−$27,935
TX MB gross tax (6.7%)−$10,398
Utilities / ins / mktg (10%)−$15,519
Card surcharge net+$1,707
Net profit $34,763
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$155,193
COGS (30%)−$46,558
Labor (22%)−$34,142
Occupancy−$30,728
TX MB gross tax (6.7%)−$10,398
Utilities / ins / mktg (12%)−$18,623
Card surcharge net+$1,707
Net profit $16,450
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 Texas Ssa Group LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $34,763/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 (~$34,763 net) estimated

Revenue multiple
$78k–$124k
0.5–0.8× gross
SDE multiple
$87k–$122k
2.5–3.5× earnings
Cap rate
$105k–$139k
25–33%
Suggested range
$87k–$122k
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 2026-10-12

No federal lawsuits — past or pending