← Applejam Beverage INC /

Financials

MB498076
Dashboard › Applejam Beverage INC › Financial Intelligence

Applejam Beverage INC

2205 VETERANS BLVD STE F16, Del Rio, TX 78840 · TABC MB498076

Mixed Beverage Del Rio Market Enriched 2026-08-27
$172,522 Annual gross (L12M) ▼ 11.6% latest MoM Click for monthly detail
$14,377 Avg monthly ▼ 22.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $47,717/yr est. net Click for cost model
$119k–$167k Est. acquisition range 0.83× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $172,522 – $191,691/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applejam Beverage INC My bars

Executive Summary

Click to expand full narrative

Applejam Beverage INC is a mixed-beverage licensed establishment at 2205 VETERANS BLVD STE F16, Del Rio, Texas (TABC MB498076). Over the most recent 12 months it reported $172,522 in gross alcohol sales, averaging $14,377/month with a best month of $17,576. Sales mix: ~50% liquor · 48% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,717 (~28% margin). Acquisition value is estimated at $119k–$167k 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
$172,522
Avg monthly
$14,377
Best month
$17,576
Dec 2025
Sales mix
50% Liq
48% 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)$1,510/mo
NNN CAM / insurance$226/mo
Total occupancy$1,832/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 $172,522 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$172,522
COGS (24%)−$41,405
Labor (14%)−$24,153
Occupancy−$19,784
TX MB gross tax (6.7%)−$11,559
Utilities / ins / mktg (8%)−$13,802
Card surcharge net+$1,898
Net profit $63,717
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$172,522
COGS (27%)−$46,581
Labor (17%)−$29,329
Occupancy−$21,982
TX MB gross tax (6.7%)−$11,559
Utilities / ins / mktg (10%)−$17,252
Card surcharge net+$1,898
Net profit $47,717
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$172,522
COGS (30%)−$51,757
Labor (22%)−$37,955
Occupancy−$24,180
TX MB gross tax (6.7%)−$11,559
Utilities / ins / mktg (12%)−$20,703
Card surcharge net+$1,898
Net profit $28,266
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 Applejam Beverage INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,717/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 (~$47,717 net) estimated

Revenue multiple
$86k–$138k
0.5–0.8× gross
SDE multiple
$119k–$167k
2.5–3.5× earnings
Cap rate
$145k–$191k
25–33%
Suggested range
$119k–$167k
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 2026-05-25

Lookup pending — check back tomorrow

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