← Los Fresnos Lions Club /

Financials

NT200188212
Dashboard › Los Fresnos Lions Club › Financial Intelligence

Los Fresnos Lions Club

500 E OCEAN BLVD, Los Fresnos, TX 78566 · TABC NT200188212

Mixed Beverage Los Fresnos Market Enriched 2026-09-13
$183,130 Annual gross (L12M) ▲ 21.2% latest MoM Click for monthly detail
$91,565 Avg monthly ▲ 9.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $50,722/yr est. net Click for cost model
$127k–$178k 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): $183,130 – $203,478/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Los Fresnos Lions Club My bars

Executive Summary

Click to expand full narrative

Los Fresnos Lions Club is a mixed-beverage licensed establishment at 500 E OCEAN BLVD, Los Fresnos, Texas (TABC NT200188212). Over the most recent 12 months it reported $183,130 in gross alcohol sales, averaging $91,565/month with a best month of $100,341. Sales mix: ~0% liquor · 100% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $50,722 (~28% margin). Acquisition value is estimated at $127k–$178k 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
$183,130
Avg monthly
$91,565
Best month
$100,341
Feb 2026
Sales mix
0% Liq
100% 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)$1,602/mo
NNN CAM / insurance$240/mo
Total occupancy$1,939/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 $183,130 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$183,130
COGS (24%)−$43,951
Labor (14%)−$25,638
Occupancy−$20,937
TX MB gross tax (6.7%)−$12,270
Utilities / ins / mktg (8%)−$14,650
Card surcharge net+$2,014
Net profit $67,698
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$183,130
COGS (27%)−$49,445
Labor (17%)−$31,132
Occupancy−$23,263
TX MB gross tax (6.7%)−$12,270
Utilities / ins / mktg (10%)−$18,313
Card surcharge net+$2,014
Net profit $50,722
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$183,130
COGS (30%)−$54,939
Labor (22%)−$40,289
Occupancy−$25,589
TX MB gross tax (6.7%)−$12,270
Utilities / ins / mktg (12%)−$21,976
Card surcharge net+$2,014
Net profit $30,082
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 Los Fresnos Lions Club looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $50,722/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 (~$50,722 net) estimated

Revenue multiple
$92k–$147k
0.5–0.8× gross
SDE multiple
$127k–$178k
2.5–3.5× earnings
Cap rate
$154k–$203k
25–33%
Suggested range
$127k–$178k
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 2026-06-04

No federal lawsuits — past or pending