← Jack's Roadhouse /

Financials

MB105970271
Dashboard › Jack's Roadhouse › Financial Intelligence

Jack's Roadhouse

1625 W HOPKINS ST, San Marcos, TX 78666 · TABC MB105970271

Mixed Beverage San Marcos Market Enriched 2026-07-12
$752,846 Annual gross (L12M) ▲ 8.4% latest MoM Click for monthly detail
$62,737 Avg monthly ▲ 21.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $211,663/yr est. net Click for cost model
$529k–$741k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,075,494 – $1,505,692/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Jack's Roadhouse My bars

Executive Summary

Click to expand full narrative

Jack's Roadhouse is a mixed-beverage licensed establishment at 1625 W HOPKINS ST, San Marcos, Texas (TABC MB105970271). Over the most recent 12 months it reported $752,846 in gross alcohol sales, averaging $62,737/month with a best month of $76,322. Sales mix: ~51% liquor · 49% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $211,663 (~28% margin). Acquisition value is estimated at $529k–$741k 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
$752,846
Avg monthly
$62,737
Best month
$76,322
May 2026
Sales mix
51% Liq
49% 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)$6,587/mo
NNN CAM / insurance$988/mo
Total occupancy$7,707/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 $752,846 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$752,846
COGS (24%)−$180,683
Labor (14%)−$105,398
Occupancy−$83,238
TX MB gross tax (6.7%)−$50,441
Utilities / ins / mktg (8%)−$60,228
Card surcharge net+$8,281
Net profit $281,139
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$752,846
COGS (27%)−$203,268
Labor (17%)−$127,984
Occupancy−$92,487
TX MB gross tax (6.7%)−$50,441
Utilities / ins / mktg (10%)−$75,285
Card surcharge net+$8,281
Net profit $211,663
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$752,846
COGS (30%)−$225,854
Labor (22%)−$165,626
Occupancy−$101,736
TX MB gross tax (6.7%)−$50,441
Utilities / ins / mktg (12%)−$90,342
Card surcharge net+$8,281
Net profit $127,129
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 Hallucivision LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $211,663/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 (~$211,663 net) estimated

Revenue multiple
$376k–$602k
0.5–0.8× gross
SDE multiple
$529k–$741k
2.5–3.5× earnings
Cap rate
$641k–$847k
25–33%
Suggested range
$529k–$741k
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 2026-07-07

Lookup pending — check back tomorrow

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