← Masfajitas Restaurant /

Financials

MB200153574
Dashboard › Masfajitas Restaurant › Financial Intelligence

Masfajitas Restaurant

15119 N INTERSTATE 35 STE B, Pflugerville, TX 78660 · TABC MB200153574

Mixed Beverage Pflugerville Market Enriched 2026-09-03
$362,149 Annual gross (L12M) ▲ 2.0% latest MoM Click for monthly detail
$30,179 Avg monthly ▼ 1.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $81,121/yr est. net Click for cost model
$203k–$284k 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 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): $804,776 – $1,448,596/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Masfajitas Restaurant My bars

Executive Summary

Click to expand full narrative

Masfajitas Restaurant is a mixed-beverage licensed establishment at 15119 N INTERSTATE 35 STE B, Pflugerville, Texas (TABC MB200153574). Over the most recent 12 months it reported $362,149 in gross alcohol sales, averaging $30,179/month with a best month of $35,302. Sales mix: ~78% liquor · 21% beer · 0% wine. The building at this address is owned by POSADOS CAFE INC (8,320 sqft, $2,847,162 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $81,121 (~22% margin). Acquisition value is estimated at $203k–$284k 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
$362,149
Avg monthly
$30,179
Best month
$35,302
Aug 2025
Sales mix
78% Liq
21% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID549605
Property owner (landlord)POSADOS CAFE INC
Total building SF whole parcel — Masfajitas Restaurant is in STE B8,320
Masfajitas Restaurant's footprint estimated — suite-level not on file 2,500 sf
Assessed value$2,847,162

Masfajitas Restaurant's share

Est. base rent ~$16/sqft/yr · 2,500 sqft · Class A $3,411/mo
NNN CAM / insurance$512/mo
NNN property tax$1,426/mo
Personal property tax est — no BPP record $83/mo
Total occupancy $5,432/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 $362,149 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$362,149
COGS (24%)−$86,916
Labor (14%)−$50,701
Occupancy−$58,668
TX MB gross tax (6.7%)−$24,264
Utilities / ins / mktg (8%)−$28,972
Card surcharge net+$3,984
Net profit $116,612
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$362,149
COGS (27%)−$97,780
Labor (17%)−$61,565
Occupancy−$65,187
TX MB gross tax (6.7%)−$24,264
Utilities / ins / mktg (10%)−$36,215
Card surcharge net+$3,984
Net profit $81,121
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$362,149
COGS (30%)−$108,645
Labor (22%)−$79,673
Occupancy−$71,706
TX MB gross tax (6.7%)−$24,264
Utilities / ins / mktg (12%)−$43,458
Card surcharge net+$3,984
Net profit $38,388
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 Sortos Group Ten LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $81,121/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 (~$81,121 net) estimated

Revenue multiple
$181k–$290k
0.5–0.8× gross
SDE multiple
$203k–$284k
2.5–3.5× earnings
Cap rate
$246k–$324k
25–33%
Suggested range
$203k–$284k
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 $804,776–$1,448,596/yr in total revenue (your liquor portion of $362,149 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
$805k–$1,449k
food + liquor + service
Estimated net (10–15%)
$80k–$217k
restaurant margin
Full-business value
$221k–$797k
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 2026-06-05

Lookup pending — check back tomorrow

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