← Longhorn Steakhouse #5559 /

Financials

MB953158
Dashboard › Longhorn Steakhouse #5559 › Financial Intelligence

Longhorn Steakhouse #5559

5301 SAN DARIO AVE, Laredo, TX 78041 · TABC MB953158

Mixed Beverage Laredo Market Enriched 2026-09-04
$399,120 Annual gross (L12M) ▼ 18.6% latest MoM Click for monthly detail
$33,260 Avg monthly ▼ 22.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $111,901/yr est. net Click for cost model
$280k–$392k 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $997,800 – $1,596,480/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Longhorn Steakhouse #5559 My bars

Executive Summary

Click to expand full narrative

Longhorn Steakhouse #5559 is a mixed-beverage licensed establishment at 5301 SAN DARIO AVE, Laredo, Texas (TABC MB953158). Over the most recent 12 months it reported $399,120 in gross alcohol sales, averaging $33,260/month with a best month of $40,973. Sales mix: ~48% liquor · 42% beer · 10% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $111,901 (~28% margin). Acquisition value is estimated at $280k–$392k 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
$399,120
Avg monthly
$33,260
Best month
$40,973
Mar 2026
Sales mix
48% Liq
42% Beer · 10% 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)$3,492/mo
NNN CAM / insurance$524/mo
Total occupancy$4,112/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 $399,120 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$399,120
COGS (24%)−$95,789
Labor (14%)−$55,877
Occupancy−$44,409
TX MB gross tax (6.7%)−$26,741
Utilities / ins / mktg (8%)−$31,930
Card surcharge net+$4,390
Net profit $148,765
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$399,120
COGS (27%)−$107,762
Labor (17%)−$67,850
Occupancy−$49,344
TX MB gross tax (6.7%)−$26,741
Utilities / ins / mktg (10%)−$39,912
Card surcharge net+$4,390
Net profit $111,901
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$399,120
COGS (30%)−$119,736
Labor (22%)−$87,806
Occupancy−$54,278
TX MB gross tax (6.7%)−$26,741
Utilities / ins / mktg (12%)−$47,894
Card surcharge net+$4,390
Net profit $67,054
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 Rare Hospitality International INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $111,901/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 (~$111,901 net) estimated

Revenue multiple
$200k–$319k
0.5–0.8× gross
SDE multiple
$280k–$392k
2.5–3.5× earnings
Cap rate
$339k–$448k
25–33%
Suggested range
$280k–$392k
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.
Full-business estimate · Steakhouse

If you're buying the whole restaurant, not just the bar program

We estimate this steakhouse pulls $997,800–$1,596,480/yr in total revenue (your liquor portion of $399,120 is roughly 25–40% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$998k–$1,596k
food + liquor + service
Estimated net (10–15%)
$100k–$239k
restaurant margin
Full-business value
$274k–$878k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-05-22

Lookup pending — check back tomorrow

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