← Alicia's Mexican Grille #4 /

Financials

MB804204
Dashboard › Alicia's Mexican Grille #4 › Financial Intelligence

Alicia's Mexican Grille #4

25725 KATY FWY, Katy, TX 77494 · TABC MB804204

Mixed Beverage Katy Market Enriched 2026-07-12
$438,500 Annual gross (L12M) ▲ 12.8% latest MoM Click for monthly detail
$36,542 Avg monthly ▲ 23.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $123,005/yr est. net Click for cost model
$308k–$431k 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): $1,252,857 – $2,192,500/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Alicia's Mexican Grille #4 My bars

Executive Summary

Click to expand full narrative

Alicia's Mexican Grille #4 is a mixed-beverage licensed establishment at 25725 KATY FWY, Katy, Texas (TABC MB804204). Over the most recent 12 months it reported $438,500 in gross alcohol sales, averaging $36,542/month with a best month of $48,136. Sales mix: ~84% liquor · 13% beer · 4% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $123,005 (~28% margin). Acquisition value is estimated at $308k–$431k 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
$438,500
Avg monthly
$36,542
Best month
$48,136
Dec 2025
Sales mix
84% Liq
13% Beer · 4% 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)$3,837/mo
NNN CAM / insurance$576/mo
Total occupancy$4,512/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 $438,500 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$438,500
COGS (24%)−$105,240
Labor (14%)−$61,390
Occupancy−$48,734
TX MB gross tax (6.7%)−$29,380
Utilities / ins / mktg (8%)−$35,080
Card surcharge net+$4,824
Net profit $163,500
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$438,500
COGS (27%)−$118,395
Labor (17%)−$74,545
Occupancy−$54,149
TX MB gross tax (6.7%)−$29,380
Utilities / ins / mktg (10%)−$43,850
Card surcharge net+$4,824
Net profit $123,005
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$438,500
COGS (30%)−$131,550
Labor (22%)−$96,470
Occupancy−$59,564
TX MB gross tax (6.7%)−$29,380
Utilities / ins / mktg (12%)−$52,620
Card surcharge net+$4,824
Net profit $73,740
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 Alicia's Mexican Grille 4 INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $123,005/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 (~$123,005 net) estimated

Revenue multiple
$219k–$351k
0.5–0.8× gross
SDE multiple
$308k–$431k
2.5–3.5× earnings
Cap rate
$373k–$492k
25–33%
Suggested range
$308k–$431k
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 $1,252,857–$2,192,500/yr in total revenue (your liquor portion of $438,500 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
$1,253k–$2,192k
food + liquor + service
Estimated net (10–15%)
$125k–$329k
restaurant margin
Full-business value
$345k–$1,206k
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 2026-09-08

Lookup pending — check back tomorrow

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