← La Kumbia Sports Grill & Bar /

Financials

MB104077788
Dashboard › La Kumbia Sports Grill & Bar › Financial Intelligence

La Kumbia Sports Grill & Bar

5001 AVENUE Q STE C, Lubbock, TX 79412 · TABC MB104077788

Mixed Beverage Lubbock Market Enriched 2026-09-23
$103,743 Annual gross (L12M) ▲ 20.0% latest MoM Click for monthly detail
$8,645 Avg monthly ▲ 25.2% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $28,235/yr est. net Click for cost model
$71k–$99k Est. acquisition range 0.82× 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): $148,204 – $207,486/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to La Kumbia Sports Grill & Bar My bars

Executive Summary

Click to expand full narrative

La Kumbia Sports Grill & Bar is a mixed-beverage licensed establishment at 5001 AVENUE Q STE C, Lubbock, Texas (TABC MB104077788). Over the most recent 12 months it reported $103,743 in gross alcohol sales, averaging $8,645/month with a best month of $10,825. Sales mix: ~26% liquor · 74% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $28,235 (~27% margin). Acquisition value is estimated at $71k–$99k 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
$103,743
Avg monthly
$8,645
Best month
$10,825
Aug 2026
Sales mix
26% Liq
74% 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)$908/mo
NNN CAM / insurance$136/mo
Total occupancy$1,140/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 $103,743 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$103,743
COGS (24%)−$24,898
Labor (14%)−$14,524
Occupancy−$12,309
TX MB gross tax (6.7%)−$6,951
Utilities / ins / mktg (8%)−$8,299
Card surcharge net+$1,141
Net profit $37,902
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$103,743
COGS (27%)−$28,011
Labor (17%)−$17,636
Occupancy−$13,677
TX MB gross tax (6.7%)−$6,951
Utilities / ins / mktg (10%)−$10,374
Card surcharge net+$1,141
Net profit $28,235
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$103,743
COGS (30%)−$31,123
Labor (22%)−$22,823
Occupancy−$15,045
TX MB gross tax (6.7%)−$6,951
Utilities / ins / mktg (12%)−$12,449
Card surcharge net+$1,141
Net profit $16,493
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 Kumbion LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $28,235/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 (~$28,235 net) estimated

Revenue multiple
$52k–$83k
0.5–0.8× gross
SDE multiple
$71k–$99k
2.5–3.5× earnings
Cap rate
$86k–$113k
25–33%
Suggested range
$71k–$99k
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 2026-06-27

Lookup pending — check back tomorrow

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