← La Terraza Mexican Grill /

Financials

RM1043324
Dashboard › La Terraza Mexican Grill › Financial Intelligence

La Terraza Mexican Grill

720 BROADWAY AVE, Seadrift, TX 77983 · TABC RM1043324

Mixed Beverage Seadrift Market Enriched 2026-07-10
$250,642 Annual gross (L12M) ▲ 27.6% latest MoM Click for monthly detail
$20,887 Avg monthly ▲ 16.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $69,844/yr est. net Click for cost model
$175k–$244k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $716,120 – $1,253,210/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to La Terraza Mexican Grill My bars

Executive Summary

Click to expand full narrative

La Terraza Mexican Grill is a mixed-beverage licensed establishment at 720 BROADWAY AVE, Seadrift, Texas (TABC RM1043324). Over the most recent 12 months it reported $250,642 in gross alcohol sales, averaging $20,887/month with a best month of $24,389. Sales mix: ~78% liquor · 22% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $69,844 (~28% margin). Acquisition value is estimated at $175k–$244k 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
$250,642
Avg monthly
$20,887
Best month
$24,389
May 2026
Sales mix
78% Liq
22% 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)$2,193/mo
NNN CAM / insurance$329/mo
Total occupancy$2,618/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 $250,642 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$250,642
COGS (24%)−$60,154
Labor (14%)−$35,090
Occupancy−$28,274
TX MB gross tax (6.7%)−$16,793
Utilities / ins / mktg (8%)−$20,051
Card surcharge net+$2,757
Net profit $93,037
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$250,642
COGS (27%)−$67,673
Labor (17%)−$42,609
Occupancy−$31,415
TX MB gross tax (6.7%)−$16,793
Utilities / ins / mktg (10%)−$25,064
Card surcharge net+$2,757
Net profit $69,844
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$250,642
COGS (30%)−$75,193
Labor (22%)−$55,141
Occupancy−$34,557
TX MB gross tax (6.7%)−$16,793
Utilities / ins / mktg (12%)−$30,077
Card surcharge net+$2,757
Net profit $41,639
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 Gh 3 Sea Drift INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $69,844/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 (~$69,844 net) estimated

Revenue multiple
$125k–$201k
0.5–0.8× gross
SDE multiple
$175k–$244k
2.5–3.5× earnings
Cap rate
$212k–$279k
25–33%
Suggested range
$175k–$244k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $716,120–$1,253,210/yr in total revenue (your liquor portion of $250,642 is roughly 20–35% 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
$716k–$1,253k
food + liquor + service
Estimated net (10–15%)
$72k–$188k
restaurant margin
Full-business value
$197k–$689k
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 2026-06-18

Lookup pending — check back tomorrow

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