← Miami Asb LLC (Dba Miami Adult Swim Bar) /

Financials

MB200108957
Dashboard › Miami Asb LLC (Dba Miami Adult Swim Bar) › Financial Intelligence

Miami Asb LLC (Dba Miami Adult Swim Bar)

1580 GEORGE DIETER DR STE 104, El Paso, TX 79936 · TABC MB200108957

Mixed Beverage El Paso Market Enriched 2026-06-15
$1,191,653 Annual gross (L12M) ▲ 1.9% latest MoM Click for monthly detail
$108,332 Avg monthly ▲ 9.2% latest vs avg Click for monthly detail
~19% Est. net margin (likely) $225,704/yr est. net Click for cost model
$596k–$790k Est. acquisition range 0.58× 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 Adult Entertainment, liquor is typically only 80–95% of total business revenue. Liquor + cover; little food. Estimated total revenue (rough): $1,254,372 – $1,489,566/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Miami Asb LLC (Dba Miami Adult Swim Bar) My bars

Executive Summary

Click to expand full narrative

Miami Asb LLC (Dba Miami Adult Swim Bar) is a mixed-beverage licensed establishment at 1580 GEORGE DIETER DR STE 104, El Paso, Texas (TABC MB200108957). Over the most recent 12 months it reported $1,191,653 in gross alcohol sales, averaging $108,332/month with a best month of $129,875. Sales mix: ~83% liquor · 17% beer · 0% wine. The building at this address is owned by GGIA I (16,123 sqft, $5,000,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $225,704 (~19% margin). Acquisition value is estimated at $596k–$790k 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
$1,191,653
Avg monthly
$108,332
Best month
$129,875
Nov 2025
Sales mix
83% Liq
17% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID379241
Property owner (landlord)GGIA I
Total building SF whole parcel — Miami Asb LLC (Dba Miami Adult Swim Bar) is in STE 10416,123
Miami Asb LLC (Dba Miami Adult Swim Bar)'s footprint estimated — suite-level not on file 5,000 sf
Assessed value$5,000,000

Miami Asb LLC (Dba Miami Adult Swim Bar)'s share

Est. base rent ~$37/sqft/yr · 5,000 sqft · Class A $15,506/mo
NNN CAM / insurance$2,326/mo
NNN property tax$3,230/mo
Personal property tax est — no BPP record $248/mo
Total occupancy $21,310/mo

Occupancy analysis

All-in occupancy cost is 21.5% 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 $1,191,653 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~29%
Revenue$1,191,653
COGS (24%)−$285,997
Labor (14%)−$166,831
Occupancy−$230,151
TX MB gross tax (6.7%)−$79,841
Utilities / ins / mktg (8%)−$95,332
Card surcharge net+$13,108
Net profit $346,609
Most Likely
Typical bar, light food program, full two-shift staffing
~19%
Revenue$1,191,653
COGS (27%)−$321,746
Labor (17%)−$202,581
Occupancy−$255,724
TX MB gross tax (6.7%)−$79,841
Utilities / ins / mktg (10%)−$119,165
Card surcharge net+$13,108
Net profit $225,704
Stressed
Heavy food, larger crew, higher rent
~7%
Revenue$1,191,653
COGS (30%)−$357,496
Labor (22%)−$262,164
Occupancy−$281,296
TX MB gross tax (6.7%)−$79,841
Utilities / ins / mktg (12%)−$142,998
Card surcharge net+$13,108
Net profit $80,966
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 Miami Asb LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $225,704/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 (~$225,704 net) estimated

Revenue multiple
$596k–$953k
0.5–0.8× gross
SDE multiple
$564k–$790k
2.5–3.5× earnings
Cap rate
$684k–$903k
25–33%
Suggested range
$596k–$790k
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 2026-06-09

Lookup pending — check back tomorrow

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