← Rockin Rodeo /

Financials

MB753827
Dashboard › Rockin Rodeo › Financial Intelligence

Rockin Rodeo

4400 N BIG SPRING ST STE 44-50, Midland, TX 79705 · TABC MB753827

Mixed Beverage Midland Market Enriched 2026-06-15
$1,365,095 Annual gross (L12M) ▼ 13.9% latest MoM Click for monthly detail
$113,758 Avg monthly ▼ 10.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $383,523/yr est. net Click for cost model
$959k–$1,342k Est. acquisition range 0.84× 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): $1,365,095 – $1,516,772/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rockin Rodeo My bars

Executive Summary

Click to expand full narrative

Rockin Rodeo is a mixed-beverage licensed establishment at 4400 N BIG SPRING ST STE 44-50, Midland, Texas (TABC MB753827). Over the most recent 12 months it reported $1,365,095 in gross alcohol sales, averaging $113,758/month with a best month of $134,125. Sales mix: ~66% liquor · 34% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $383,523 (~28% margin). Acquisition value is estimated at $959k–$1,342k 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
$1,365,095
Avg monthly
$113,758
Best month
$134,125
Oct 2025
Sales mix
66% Liq
34% 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)$11,945/mo
NNN CAM / insurance$1,792/mo
Total occupancy$13,998/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 $1,365,095 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,365,095
COGS (24%)−$327,623
Labor (14%)−$191,113
Occupancy−$151,177
TX MB gross tax (6.7%)−$91,461
Utilities / ins / mktg (8%)−$109,208
Card surcharge net+$15,016
Net profit $509,529
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,365,095
COGS (27%)−$368,576
Labor (17%)−$232,066
Occupancy−$167,975
TX MB gross tax (6.7%)−$91,461
Utilities / ins / mktg (10%)−$136,510
Card surcharge net+$15,016
Net profit $383,523
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,365,095
COGS (30%)−$409,528
Labor (22%)−$300,321
Occupancy−$184,772
TX MB gross tax (6.7%)−$91,461
Utilities / ins / mktg (12%)−$163,811
Card surcharge net+$15,016
Net profit $230,216
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 Dbsb Midland LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $383,523/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 (~$383,523 net) estimated

Revenue multiple
$683k–$1.09M
0.5–0.8× gross
SDE multiple
$959k–$1.34M
2.5–3.5× earnings
Cap rate
$1.16M–$1.53M
25–33%
Suggested range
$959k–$1,342k
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 2026-06-10

Lookup pending — check back tomorrow

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