← Applejam Beverage INC /

Financials

MB549424
Dashboard › Applejam Beverage INC › Financial Intelligence

Applejam Beverage INC

11605 W FM 1604 NORTH, San Antonio, TX 78250 · TABC MB549424

Mixed Beverage San Antonio Market Enriched 2026-07-10
$162,172 Annual gross (L12M) ▲ 37.8% latest MoM Click for monthly detail
$13,514 Avg monthly ▼ 2.6% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $44,095/yr est. net Click for cost model
$110k–$154k Est. acquisition range 0.82× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $170,707 – $202,715/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applejam Beverage INC My bars

Executive Summary

Click to expand full narrative

Applejam Beverage INC is a mixed-beverage licensed establishment at 11605 W FM 1604 NORTH, San Antonio, Texas (TABC MB549424). Over the most recent 12 months it reported $162,172 in gross alcohol sales, averaging $13,514/month with a best month of $18,189. Sales mix: ~55% liquor · 41% beer · 4% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $44,095 (~27% margin). Acquisition value is estimated at $110k–$154k 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
$162,172
Avg monthly
$13,514
Best month
$18,189
Jun 2025
Sales mix
55% Liq
41% 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)$1,419/mo
NNN CAM / insurance$213/mo
Total occupancy$1,785/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 $162,172 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$162,172
COGS (24%)−$38,921
Labor (14%)−$22,704
Occupancy−$19,280
TX MB gross tax (6.7%)−$10,866
Utilities / ins / mktg (8%)−$12,974
Card surcharge net+$1,784
Net profit $59,211
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$162,172
COGS (27%)−$43,786
Labor (17%)−$27,569
Occupancy−$21,422
TX MB gross tax (6.7%)−$10,866
Utilities / ins / mktg (10%)−$16,217
Card surcharge net+$1,784
Net profit $44,095
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$162,172
COGS (30%)−$48,652
Labor (22%)−$35,678
Occupancy−$23,564
TX MB gross tax (6.7%)−$10,866
Utilities / ins / mktg (12%)−$19,461
Card surcharge net+$1,784
Net profit $25,736
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 Applejam Beverage INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $44,095/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 (~$44,095 net) estimated

Revenue multiple
$81k–$130k
0.5–0.8× gross
SDE multiple
$110k–$154k
2.5–3.5× earnings
Cap rate
$134k–$176k
25–33%
Suggested range
$110k–$154k
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 2026-05-25

Lookup pending — check back tomorrow

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