← Kala Bajamed /

Financials

MB200151370
Dashboard › Kala Bajamed › Financial Intelligence

Kala Bajamed

7470 CIMARRON MARKET AVE STE 5-100, El Paso, TX 79911 · TABC MB200151370

Mixed Beverage El Paso Market Enriched 2026-08-28
$213,196 Annual gross (L12M) ▲ 25.9% latest MoM Click for monthly detail
$30,457 Avg monthly ▼ 12.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $47,756/yr est. net Click for cost model
$119k–$167k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $213,196 – $236,884/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Kala Bajamed My bars

Executive Summary

Click to expand full narrative

Kala Bajamed is a mixed-beverage licensed establishment at 7470 CIMARRON MARKET AVE STE 5-100, El Paso, Texas (TABC MB200151370). Over the most recent 12 months it reported $213,196 in gross alcohol sales, averaging $30,457/month with a best month of $45,752. Sales mix: ~63% liquor · 3% beer · 34% wine. The building at this address is owned by THE CANYONS AT CIMARRON LP (35,239 sqft, $7,026,030 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,756 (~22% margin). Acquisition value is estimated at $119k–$167k 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
$213,196
Avg monthly
$30,457
Best month
$45,752
Feb 2026
Sales mix
63% Liq
3% Beer · 34% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID673036
Property owner (landlord)THE CANYONS AT CIMARRON LP
Total building SF whole parcel — Kala Bajamed is in STE 5-10035,239
Kala Bajamed's footprint estimated — suite-level not on file 2,500 sf
Assessed value$7,026,030

Kala Bajamed's share

Est. base rent ~$9/sqft/yr · 2,500 sqft · Class B $1,787/mo
NNN CAM / insurance$268/mo
NNN property tax$1,038/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $3,198/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 $213,196 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$213,196
COGS (24%)−$51,167
Labor (14%)−$29,847
Occupancy−$34,538
TX MB gross tax (6.7%)−$14,284
Utilities / ins / mktg (8%)−$17,056
Card surcharge net+$2,345
Net profit $68,649
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$213,196
COGS (27%)−$57,563
Labor (17%)−$36,243
Occupancy−$38,375
TX MB gross tax (6.7%)−$14,284
Utilities / ins / mktg (10%)−$21,320
Card surcharge net+$2,345
Net profit $47,756
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$213,196
COGS (30%)−$63,959
Labor (22%)−$46,903
Occupancy−$42,213
TX MB gross tax (6.7%)−$14,284
Utilities / ins / mktg (12%)−$25,584
Card surcharge net+$2,345
Net profit $22,599
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 Su Culinary Services LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,756/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 (~$47,756 net) estimated

Revenue multiple
$107k–$171k
0.5–0.8× gross
SDE multiple
$119k–$167k
2.5–3.5× earnings
Cap rate
$145k–$191k
25–33%
Suggested range
$119k–$167k
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 2026-09-24

Lookup pending — check back tomorrow

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