← Taqueria El Tapatio #3 /

Financials

RM878500
Dashboard › Taqueria El Tapatio #3 › Financial Intelligence

Taqueria El Tapatio #3

2301 12TH AVE, Canyon, TX 79015 · TABC RM878500

Mixed Beverage Canyon Market Enriched 2026-09-12
$267,972 Annual gross (L12M) ▼ 27.7% latest MoM Click for monthly detail
$22,331 Avg monthly ▼ 18.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $74,753/yr est. net Click for cost model
$187k–$262k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $765,634 – $1,339,860/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Taqueria El Tapatio #3 My bars

Executive Summary

Click to expand full narrative

Taqueria El Tapatio #3 is a mixed-beverage licensed establishment at 2301 12TH AVE, Canyon, Texas (TABC RM878500). Over the most recent 12 months it reported $267,972 in gross alcohol sales, averaging $22,331/month with a best month of $26,271. Sales mix: ~39% liquor · 61% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $74,753 (~28% margin). Acquisition value is estimated at $187k–$262k 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
$267,972
Avg monthly
$22,331
Best month
$26,271
Oct 2025
Sales mix
39% Liq
61% 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)$2,345/mo
NNN CAM / insurance$352/mo
Total occupancy$2,792/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 $267,972 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$267,972
COGS (24%)−$64,313
Labor (14%)−$37,516
Occupancy−$30,157
TX MB gross tax (6.7%)−$17,954
Utilities / ins / mktg (8%)−$21,438
Card surcharge net+$2,948
Net profit $99,542
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$267,972
COGS (27%)−$72,352
Labor (17%)−$45,555
Occupancy−$33,508
TX MB gross tax (6.7%)−$17,954
Utilities / ins / mktg (10%)−$26,797
Card surcharge net+$2,948
Net profit $74,753
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$267,972
COGS (30%)−$80,392
Labor (22%)−$58,954
Occupancy−$36,858
TX MB gross tax (6.7%)−$17,954
Utilities / ins / mktg (12%)−$32,157
Card surcharge net+$2,948
Net profit $44,605
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 Plascencia Enterprises LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $74,753/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 (~$74,753 net) estimated

Revenue multiple
$134k–$214k
0.5–0.8× gross
SDE multiple
$187k–$262k
2.5–3.5× earnings
Cap rate
$227k–$299k
25–33%
Suggested range
$187k–$262k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $765,634–$1,339,860/yr in total revenue (your liquor portion of $267,972 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).

Estimated total revenue
$766k–$1,340k
food + liquor + service
Estimated net (10–15%)
$77k–$201k
restaurant margin
Full-business value
$211k–$737k
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 2026-09-27

No federal lawsuits — past or pending