← Logans Roadhouse #352 /

Financials

MB200184667
Dashboard › Logans Roadhouse #352 › Financial Intelligence

Logans Roadhouse #352

11865 GATEWAY BLVD W, El Paso, TX 79936 · TABC MB200184667

Mixed Beverage El Paso Market Enriched 2026-09-23
$110,910 Annual gross (L12M) ▲ 13.5% latest MoM Click for monthly detail
$13,864 Avg monthly ▼ 17.9% latest vs avg Click for monthly detail
~-79% Est. net margin (likely) $-87,096/yr est. net Click for cost model
$55k–$-305k Est. acquisition range -1.12× 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $277,275 – $443,640/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Logans Roadhouse #352 My bars

Executive Summary

Click to expand full narrative

Logans Roadhouse #352 is a mixed-beverage licensed establishment at 11865 GATEWAY BLVD W, El Paso, Texas (TABC MB200184667). Over the most recent 12 months it reported $110,910 in gross alcohol sales, averaging $13,864/month with a best month of $26,697. Sales mix: ~41% liquor · 58% beer · 1% wine. The building at this address is owned by CNL NET LEASE FUNDING 2003 LLC (7,861 sqft, $2,520,417 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-87,096 (~-79% margin). Acquisition value is estimated at $55k–$-305k 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
$110,910
Avg monthly
$13,864
Best month
$26,697
Jan 2026
Sales mix
41% Liq
58% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID28297
Property owner (landlord)CNL NET LEASE FUNDING 2003 LLC
Total building SF7,861
Assessed value$2,520,417

Logans Roadhouse #352's share

Est. base rent ~$38/sqft/yr · 2,500 sqft · Class A $8,016/mo
NNN CAM / insurance$1,202/mo
NNN property tax$1,670/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $10,992/mo

Occupancy analysis

All-in occupancy cost is 118.9% 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 $110,910 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-59%
Revenue$110,910
COGS (24%)−$26,618
Labor (14%)−$15,527
Occupancy−$118,713
TX MB gross tax (6.7%)−$7,431
Utilities / ins / mktg (8%)−$8,873
Card surcharge net+$1,220
Net profit $-65,033
Most Likely
Typical bar, light food program, full two-shift staffing
~-79%
Revenue$110,910
COGS (27%)−$29,946
Labor (17%)−$18,855
Occupancy−$131,904
TX MB gross tax (6.7%)−$7,431
Utilities / ins / mktg (10%)−$11,091
Card surcharge net+$1,220
Net profit $-87,096
Stressed
Heavy food, larger crew, higher rent
~-100%
Revenue$110,910
COGS (30%)−$33,273
Labor (22%)−$24,400
Occupancy−$145,094
TX MB gross tax (6.7%)−$7,431
Utilities / ins / mktg (12%)−$13,309
Card surcharge net+$1,220
Net profit $-111,378
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 Logans Roadhouse Enterprises LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-87,096/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 (~$-87,096 net) estimated

Revenue multiple
$55k–$89k
0.5–0.8× gross
SDE multiple
$-218k–$-305k
2.5–3.5× earnings
Cap rate
$-264k–$-348k
25–33%
Suggested range
$55k–$-305k
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 · Steakhouse

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

We estimate this steakhouse pulls $277,275–$443,640/yr in total revenue (your liquor portion of $110,910 is roughly 25–40% 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
$277k–$444k
food + liquor + service
Estimated net (10–15%)
$28k–$67k
restaurant margin
Full-business value
$76k–$244k
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 2026-06-15

Lookup pending — check back tomorrow

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