← La Roca Seafood Restaurant & Montecarlo /

Financials

MB100025290
Dashboard › La Roca Seafood Restaurant & Montecarlo › Financial Intelligence

La Roca Seafood Restaurant & Montecarlo

6619 MCPHERSON RD, Laredo, TX 78041 · TABC MB100025290

Mixed Beverage Laredo Market Enriched 2026-07-10
$109,988 Annual gross (L12M) ▲ 43.6% latest MoM Click for monthly detail
$9,166 Avg monthly ▲ 10.5% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $30,004/yr est. net Click for cost model
$75k–$105k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $244,418 – $439,952/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to La Roca Seafood Restaurant & Montecarlo My bars

Executive Summary

Click to expand full narrative

La Roca Seafood Restaurant & Montecarlo is a mixed-beverage licensed establishment at 6619 MCPHERSON RD, Laredo, Texas (TABC MB100025290). Over the most recent 12 months it reported $109,988 in gross alcohol sales, averaging $9,166/month with a best month of $14,057. Sales mix: ~43% liquor · 50% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $30,004 (~27% margin). Acquisition value is estimated at $75k–$105k 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
$109,988
Avg monthly
$9,166
Best month
$14,057
Dec 2025
Sales mix
43% Liq
50% Beer · 7% 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)$962/mo
NNN CAM / insurance$144/mo
Total occupancy$1,203/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 $109,988 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$109,988
COGS (24%)−$26,397
Labor (14%)−$15,398
Occupancy−$12,988
TX MB gross tax (6.7%)−$7,369
Utilities / ins / mktg (8%)−$8,799
Card surcharge net+$1,210
Net profit $40,246
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$109,988
COGS (27%)−$29,697
Labor (17%)−$18,698
Occupancy−$14,431
TX MB gross tax (6.7%)−$7,369
Utilities / ins / mktg (10%)−$10,999
Card surcharge net+$1,210
Net profit $30,004
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$109,988
COGS (30%)−$32,996
Labor (22%)−$24,197
Occupancy−$15,874
TX MB gross tax (6.7%)−$7,369
Utilities / ins / mktg (12%)−$13,199
Card surcharge net+$1,210
Net profit $17,562
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 Laredo Real Foods INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $30,004/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 (~$30,004 net) estimated

Revenue multiple
$55k–$88k
0.5–0.8× gross
SDE multiple
$75k–$105k
2.5–3.5× earnings
Cap rate
$91k–$120k
25–33%
Suggested range
$75k–$105k
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 · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $244,418–$439,952/yr in total revenue (your liquor portion of $109,988 is roughly 25–45% 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
$244k–$440k
food + liquor + service
Estimated net (10–15%)
$24k–$66k
restaurant margin
Full-business value
$67k–$242k
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 2026-07-03

Lookup pending — check back tomorrow

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