← Beach Bar /

Financials

MB200053684
Dashboard › Beach Bar › Financial Intelligence

Beach Bar

6920 DELTA DR STE 13, El Paso, TX 79905 · TABC MB200053684

Mixed Beverage El Paso Market Enriched 2026-09-12
$355,468 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$29,622 Avg monthly ▲ 24.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $79,625/yr est. net Click for cost model
$199k–$279k Est. acquisition range 0.67× 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): $355,468 – $394,964/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Beach Bar My bars

Executive Summary

Click to expand full narrative

Beach Bar is a mixed-beverage licensed establishment at 6920 DELTA DR STE 13, El Paso, Texas (TABC MB200053684). Over the most recent 12 months it reported $355,468 in gross alcohol sales, averaging $29,622/month with a best month of $37,007. Sales mix: ~49% liquor · 51% beer · 0% wine. The building at this address is owned by ASCARATE SHOPPING CENTER PARTNERS (3,704 sqft, $1,061,677 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $79,625 (~22% margin). Acquisition value is estimated at $199k–$279k 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
$355,468
Avg monthly
$29,622
Best month
$37,007
Jun 2026
Sales mix
49% Liq
51% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID61888
Property owner (landlord)ASCARATE SHOPPING CENTER PARTNERS
Total building SF whole parcel — Beach Bar is in STE 133,704
Beach Bar's footprint estimated — suite-level not on file 2,500 sf
Assessed value$1,061,677

Beach Bar's share

Est. base rent ~$17/sqft/yr · 2,500 sqft · Class A $3,584/mo
NNN CAM / insurance$538/mo
NNN property tax$1,106/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $5,332/mo

Occupancy analysis

All-in occupancy cost is 18.0% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $355,468 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$355,468
COGS (24%)−$85,312
Labor (14%)−$49,766
Occupancy−$57,586
TX MB gross tax (6.7%)−$23,816
Utilities / ins / mktg (8%)−$28,437
Card surcharge net+$3,910
Net profit $114,461
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$355,468
COGS (27%)−$95,976
Labor (17%)−$60,430
Occupancy−$63,984
TX MB gross tax (6.7%)−$23,816
Utilities / ins / mktg (10%)−$35,547
Card surcharge net+$3,910
Net profit $79,625
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$355,468
COGS (30%)−$106,640
Labor (22%)−$78,203
Occupancy−$70,383
TX MB gross tax (6.7%)−$23,816
Utilities / ins / mktg (12%)−$42,656
Card surcharge net+$3,910
Net profit $37,680
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 Shinmms LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $79,625/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 (~$79,625 net) estimated

Revenue multiple
$178k–$284k
0.5–0.8× gross
SDE multiple
$199k–$279k
2.5–3.5× earnings
Cap rate
$241k–$318k
25–33%
Suggested range
$199k–$279k
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 2026-07-08

Lookup pending — check back tomorrow

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