420 W SOUTHWEST LOOP 323, Tyler, TX 75701 · TABC RM701625
Click to expand full narrative
The Jalapeno Tree Mexican Restaurant is a mixed-beverage licensed establishment at 420 W SOUTHWEST LOOP 323, Tyler, Texas (TABC RM701625). Over the most recent 12 months it reported $208,880 in gross alcohol sales, averaging $17,407/month with a best month of $19,400. Sales mix: ~70% liquor · 29% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $58,015 (~28% margin). Acquisition value is estimated at $145k–$203k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Estimated occupancy heuristic
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.
Texas bar cost model applied to $208,880 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$58,015 net) estimated
We estimate this mexican restaurant pulls $596,800–$1,044,400/yr in total revenue (your liquor portion of $208,880 is roughly 20–35% 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).
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.
2 cases on file · public records
—