← Applejam Beverage INC /

Financials

MB846768
Dashboard › Applejam Beverage INC › Financial Intelligence

Applejam Beverage INC

15802 W INTERSTATE 10, San Antonio, TX 78249 · TABC MB846768

Mixed Beverage San Antonio Market Enriched 2026-09-02
$217,396 Annual gross (L12M) ▼ 58.4% latest MoM Click for monthly detail
$18,116 Avg monthly ▼ 55.3% latest vs avg Click for monthly detail
~-155% Est. net margin (likely) $-337,641/yr est. net Click for cost model
$109k–$-1,182k Est. acquisition range -2.47× 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): $271,745 – $362,327/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 15802 W INTERSTATE 10, San Antonio, Texas (TABC MB846768). Over the most recent 12 months it reported $217,396 in gross alcohol sales, averaging $18,116/month with a best month of $21,166. Sales mix: ~46% liquor · 46% beer · 8% wine. The building at this address is owned by DRURY SOUTHWEST INC (19,240 sqft, $18,900,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-337,641 (~-155% margin). Acquisition value is estimated at $109k–$-1,182k 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
$217,396
Avg monthly
$18,116
Best month
$21,166
Aug 2025
Sales mix
46% Liq
46% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1109227
Property owner (landlord)DRURY SOUTHWEST INC
Total building SF19,240
Assessed value$18,900,000

Applejam Beverage INC's share

Est. base rent ~$128/sqft/yr · 2,500 sqft · Class A $26,605/mo
NNN CAM / insurance$3,991/mo
NNN property tax$4,707/mo
Personal property tax own fixtures · Prop 1457373 $153/mo
Total occupancy $35,456/mo

Occupancy analysis

All-in occupancy cost is 195.7% 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 $217,396 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-128%
Revenue$217,396
COGS (24%)−$52,175
Labor (14%)−$30,435
Occupancy−$382,922
TX MB gross tax (6.7%)−$14,566
Utilities / ins / mktg (8%)−$17,392
Card surcharge net+$2,391
Net profit $-277,703
Most Likely
Typical bar, light food program, full two-shift staffing
~-155%
Revenue$217,396
COGS (27%)−$58,697
Labor (17%)−$36,957
Occupancy−$425,469
TX MB gross tax (6.7%)−$14,566
Utilities / ins / mktg (10%)−$21,740
Card surcharge net+$2,391
Net profit $-337,641
Stressed
Heavy food, larger crew, higher rent
~-185%
Revenue$217,396
COGS (30%)−$65,219
Labor (22%)−$47,827
Occupancy−$468,016
TX MB gross tax (6.7%)−$14,566
Utilities / ins / mktg (12%)−$26,088
Card surcharge net+$2,391
Net profit $-401,928
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 $-337,641/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 (~$-337,641 net) estimated

Revenue multiple
$109k–$174k
0.5–0.8× gross
SDE multiple
$-844k–$-1,182k
2.5–3.5× earnings
Cap rate
$-1,023k–$-1,351k
25–33%
Suggested range
$109k–$-1,182k
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.