← Los Compadres Cantina /

Financials

RM1087649
Dashboard › Los Compadres Cantina › Financial Intelligence

Los Compadres Cantina

320 S OAK ST STE 100, Roanoke, TX 76262 · TABC RM1087649

Mixed Beverage Roanoke Market Enriched 2026-08-07
$817,618 Annual gross (L12M) ▼ 24.1% latest MoM Click for monthly detail
$68,135 Avg monthly ▲ 0.4% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $207,962/yr est. net Click for cost model
$520k–$728k Est. acquisition range 0.76× 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): $817,618 – $908,464/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Los Compadres Cantina My bars

Executive Summary

Click to expand full narrative

Los Compadres Cantina is a mixed-beverage licensed establishment at 320 S OAK ST STE 100, Roanoke, Texas (TABC RM1087649). Over the most recent 12 months it reported $817,618 in gross alcohol sales, averaging $68,135/month with a best month of $95,510. Sales mix: ~83% liquor · 15% beer · 2% wine. The building at this address is owned by SONS & GRACE LLC (25,250 sqft, $5,435,823 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $207,962 (~25% margin). Acquisition value is estimated at $520k–$728k 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
$817,618
Avg monthly
$68,135
Best month
$95,510
Sep 2025
Sales mix
83% Liq
15% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID730711
Property owner (landlord)SONS & GRACE LLC
Total building SF whole parcel — Los Compadres Cantina is in STE 10025,250
Los Compadres Cantina's footprint estimated — suite-level not on file 3,500 sf
Assessed value$5,435,823

Los Compadres Cantina's share

Est. base rent ~$26/sqft/yr · 3,500 sqft · Class A $7,535/mo
NNN CAM / insurance$1,130/mo
NNN property tax$1,381/mo
Personal property tax est — no BPP record $150/mo
Total occupancy $10,196/mo

Occupancy analysis

All-in occupancy cost is 15.0% 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 $817,618 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$817,618
COGS (24%)−$196,228
Labor (14%)−$114,467
Occupancy−$110,120
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (8%)−$65,409
Card surcharge net+$8,994
Net profit $285,607
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$817,618
COGS (27%)−$220,757
Labor (17%)−$138,995
Occupancy−$122,356
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (10%)−$81,762
Card surcharge net+$8,994
Net profit $207,962
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$817,618
COGS (30%)−$245,285
Labor (22%)−$179,876
Occupancy−$134,591
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (12%)−$98,114
Card surcharge net+$8,994
Net profit $113,965
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 LC Cantina LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $207,962/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 (~$207,962 net) estimated

Revenue multiple
$409k–$654k
0.5–0.8× gross
SDE multiple
$520k–$728k
2.5–3.5× earnings
Cap rate
$630k–$832k
25–33%
Suggested range
$520k–$728k
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 2026-07-02

Lookup pending — check back tomorrow

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