← Lotus Social House LLC /

Financials

MB200087740
Dashboard › Lotus Social House LLC › Financial Intelligence

Lotus Social House LLC

300 N MESA ST, El Paso, TX 79901 · TABC MB200087740

Mixed Beverage El Paso Market Enriched 2026-09-07
$348,026 Annual gross (L12M) ▲ 23.7% latest MoM Click for monthly detail
$29,002 Avg monthly ▼ 9.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $77,958/yr est. net Click for cost model
$195k–$273k Est. acquisition range 0.67× 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): $348,026 – $386,696/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Lotus Social House LLC My bars

Executive Summary

Click to expand full narrative

Lotus Social House LLC is a mixed-beverage licensed establishment at 300 N MESA ST, El Paso, Texas (TABC MB200087740). Over the most recent 12 months it reported $348,026 in gross alcohol sales, averaging $29,002/month with a best month of $53,656. Sales mix: ~84% liquor · 15% beer · 1% wine. The building at this address is owned by STAR CASA REAL ESTATE LLC (4,849 sqft, $1,000,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $77,958 (~22% margin). Acquisition value is estimated at $195k–$273k 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
$348,026
Avg monthly
$29,002
Best month
$53,656
Dec 2025
Sales mix
84% Liq
15% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID391083
Property owner (landlord)STAR CASA REAL ESTATE LLC
Total building SF4,849
Assessed value$1,000,000

Lotus Social House LLC's share

Est. base rent ~$17/sqft/yr · 2,500 sqft · Class A $3,543/mo
NNN CAM / insurance$531/mo
NNN property tax$1,042/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $5,220/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $348,026 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$348,026
COGS (24%)−$83,526
Labor (14%)−$48,724
Occupancy−$56,380
TX MB gross tax (6.7%)−$23,318
Utilities / ins / mktg (8%)−$27,842
Card surcharge net+$3,828
Net profit $112,064
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$348,026
COGS (27%)−$93,967
Labor (17%)−$59,164
Occupancy−$62,645
TX MB gross tax (6.7%)−$23,318
Utilities / ins / mktg (10%)−$34,803
Card surcharge net+$3,828
Net profit $77,958
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$348,026
COGS (30%)−$104,408
Labor (22%)−$76,566
Occupancy−$68,909
TX MB gross tax (6.7%)−$23,318
Utilities / ins / mktg (12%)−$41,763
Card surcharge net+$3,828
Net profit $36,891
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 Lotus Social House LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $77,958/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 (~$77,958 net) estimated

Revenue multiple
$174k–$278k
0.5–0.8× gross
SDE multiple
$195k–$273k
2.5–3.5× earnings
Cap rate
$236k–$312k
25–33%
Suggested range
$195k–$273k
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 2026-09-09

Lookup pending — check back tomorrow

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