← Costa Pacifica /

Financials

MB920004
Dashboard › Costa Pacifica › Financial Intelligence

Costa Pacifica

434 N LOOP 1604 W STE 2101, San Antonio, TX 78232 · TABC MB920004

Mixed Beverage San Antonio Market Enriched 2026-06-17
$944,105 Annual gross (L12M) ▲ 159.8% latest MoM Click for monthly detail
$78,675 Avg monthly ▲ 137.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $211,480/yr est. net Click for cost model
$529k–$740k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $993,795 – $1,110,712/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Costa Pacifica My bars

Executive Summary

Click to expand full narrative

Costa Pacifica is a mixed-beverage licensed establishment at 434 N LOOP 1604 W STE 2101, San Antonio, Texas (TABC MB920004). Over the most recent 12 months it reported $944,105 in gross alcohol sales, averaging $78,675/month with a best month of $186,561. Sales mix: ~70% liquor · 26% beer · 3% wine. The building at this address is owned by CJ REAL ESTATE LLC (7,833 sqft, $3,900,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $211,480 (~22% margin). Acquisition value is estimated at $529k–$740k 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
$944,105
Avg monthly
$78,675
Best month
$186,561
Apr 2026
Sales mix
70% Liq
26% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID612135
Property owner (landlord)CJ REAL ESTATE LLC
Total building SF whole parcel — Costa Pacifica is in STE 21017,833
Costa Pacifica's footprint estimated — suite-level not on file 3,500 sf
Assessed value$3,900,000

Costa Pacifica's share

Est. base rent ~$32/sqft/yr · 3,500 sqft · Class A $9,253/mo
NNN CAM / insurance$1,388/mo
NNN property tax$3,340/mo
Personal property tax est — no BPP record $181/mo
Total occupancy $14,162/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 $944,105 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$944,105
COGS (24%)−$226,585
Labor (14%)−$132,175
Occupancy−$152,945
TX MB gross tax (6.7%)−$63,255
Utilities / ins / mktg (8%)−$75,528
Card surcharge net+$10,385
Net profit $304,002
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$944,105
COGS (27%)−$254,908
Labor (17%)−$160,498
Occupancy−$169,939
TX MB gross tax (6.7%)−$63,255
Utilities / ins / mktg (10%)−$94,410
Card surcharge net+$10,385
Net profit $211,480
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$944,105
COGS (30%)−$283,232
Labor (22%)−$207,703
Occupancy−$186,933
TX MB gross tax (6.7%)−$63,255
Utilities / ins / mktg (12%)−$113,293
Card surcharge net+$10,385
Net profit $100,075
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 Costa Pacifica I L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $211,480/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 (~$211,480 net) estimated

Revenue multiple
$472k–$755k
0.5–0.8× gross
SDE multiple
$529k–$740k
2.5–3.5× earnings
Cap rate
$641k–$846k
25–33%
Suggested range
$529k–$740k
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 2026-07-03

No federal lawsuits — past or pending