← Eofficial Beverages LLC /

Financials

MB200080009
Dashboard › Eofficial Beverages LLC › Financial Intelligence

Eofficial Beverages LLC

305 E 5TH ST, Odessa, TX 79761 · TABC MB200080009

Mixed Beverage Odessa Market Enriched 2026-06-15
$1,674,573 Annual gross (L12M) ▲ 4.1% latest MoM Click for monthly detail
$139,548 Avg monthly ▼ 14.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $470,471/yr est. net Click for cost model
$1,176k–$1,647k 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 Wine Bar, liquor is typically only 80–95% of total business revenue. Wine + spirits dominant. Estimated total revenue (rough): $1,762,708 – $2,093,216/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Eofficial Beverages LLC My bars

Executive Summary

Click to expand full narrative

Eofficial Beverages LLC is a mixed-beverage licensed establishment at 305 E 5TH ST, Odessa, Texas (TABC MB200080009). Over the most recent 12 months it reported $1,674,573 in gross alcohol sales, averaging $139,548/month with a best month of $262,859. Sales mix: ~68% liquor · 16% beer · 15% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $470,471 (~28% margin). Acquisition value is estimated at $1,176k–$1,647k 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
$1,674,573
Avg monthly
$139,548
Best month
$262,859
Dec 2025
Sales mix
68% Liq
16% Beer · 15% 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)$14,653/mo
NNN CAM / insurance$2,198/mo
Total occupancy$17,171/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 $1,674,573 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,674,573
COGS (24%)−$401,898
Labor (14%)−$234,440
Occupancy−$185,451
TX MB gross tax (6.7%)−$112,196
Utilities / ins / mktg (8%)−$133,966
Card surcharge net+$18,420
Net profit $625,043
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,674,573
COGS (27%)−$452,135
Labor (17%)−$284,677
Occupancy−$206,056
TX MB gross tax (6.7%)−$112,196
Utilities / ins / mktg (10%)−$167,457
Card surcharge net+$18,420
Net profit $470,471
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,674,573
COGS (30%)−$502,372
Labor (22%)−$368,406
Occupancy−$226,662
TX MB gross tax (6.7%)−$112,196
Utilities / ins / mktg (12%)−$200,949
Card surcharge net+$18,420
Net profit $282,408
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 Eofficial Beverages LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $470,471/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 (~$470,471 net) estimated

Revenue multiple
$837k–$1.34M
0.5–0.8× gross
SDE multiple
$1.18M–$1.65M
2.5–3.5× earnings
Cap rate
$1.43M–$1.88M
25–33%
Suggested range
$1,176k–$1,647k
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 2026-06-04

Lookup pending — check back tomorrow

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