← El Sinaloense Mariscos & Bar /

Financials

MB1082765
Dashboard › El Sinaloense Mariscos & Bar › Financial Intelligence

El Sinaloense Mariscos & Bar

512 N GRANT AVE, Odessa, TX 79761 · TABC MB1082765

Mixed Beverage Odessa Market Enriched 2026-07-08
$613,134 Annual gross (L12M) ▲ 3.2% latest MoM Click for monthly detail
$51,094 Avg monthly ▲ 4.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $172,260/yr est. net Click for cost model
$431k–$603k 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): $1,751,811 – $3,065,670/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to El Sinaloense Mariscos & Bar My bars

Executive Summary

Click to expand full narrative

El Sinaloense Mariscos & Bar is a mixed-beverage licensed establishment at 512 N GRANT AVE, Odessa, Texas (TABC MB1082765). Over the most recent 12 months it reported $613,134 in gross alcohol sales, averaging $51,094/month with a best month of $60,178. Sales mix: ~49% liquor · 51% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $172,260 (~28% margin). Acquisition value is estimated at $431k–$603k 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
$613,134
Avg monthly
$51,094
Best month
$60,178
Mar 2026
Sales mix
49% Liq
51% Beer · 0% 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)$5,365/mo
NNN CAM / insurance$805/mo
Total occupancy$6,287/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 $613,134 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$613,134
COGS (24%)−$147,152
Labor (14%)−$85,839
Occupancy−$67,902
TX MB gross tax (6.7%)−$41,080
Utilities / ins / mktg (8%)−$49,051
Card surcharge net+$6,744
Net profit $228,855
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$613,134
COGS (27%)−$165,546
Labor (17%)−$104,233
Occupancy−$75,446
TX MB gross tax (6.7%)−$41,080
Utilities / ins / mktg (10%)−$61,313
Card surcharge net+$6,744
Net profit $172,260
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$613,134
COGS (30%)−$183,940
Labor (22%)−$134,889
Occupancy−$82,991
TX MB gross tax (6.7%)−$41,080
Utilities / ins / mktg (12%)−$73,576
Card surcharge net+$6,744
Net profit $103,402
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 El Sinaloense Mariscos & Bar LLC looking up officers…
5
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $172,260/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 (~$172,260 net) estimated

Revenue multiple
$307k–$491k
0.5–0.8× gross
SDE multiple
$431k–$603k
2.5–3.5× earnings
Cap rate
$522k–$689k
25–33%
Suggested range
$431k–$603k
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 $1,751,811–$3,065,670/yr in total revenue (your liquor portion of $613,134 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
$1,752k–$3,066k
food + liquor + service
Estimated net (10–15%)
$175k–$460k
restaurant margin
Full-business value
$482k–$1,686k
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 2026-07-08

Lookup pending — check back tomorrow

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