← Mi Familia Restaurant & Cantina /

Financials

MB101640905
Dashboard › Mi Familia Restaurant & Cantina › Financial Intelligence

Mi Familia Restaurant & Cantina

1470 E US HIGHWAY 377, Granbury, TX 76048 · TABC MB101640905

Mixed Beverage Granbury Market Enriched 2026-07-09
$380,177 Annual gross (L12M) ▲ 17.3% latest MoM Click for monthly detail
$31,681 Avg monthly ▲ 10.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $106,535/yr est. net Click for cost model
$266k–$373k 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): $1,086,220 – $1,900,885/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mi Familia Restaurant & Cantina My bars

Executive Summary

Click to expand full narrative

Mi Familia Restaurant & Cantina is a mixed-beverage licensed establishment at 1470 E US HIGHWAY 377, Granbury, Texas (TABC MB101640905). Over the most recent 12 months it reported $380,177 in gross alcohol sales, averaging $31,681/month with a best month of $35,341. Sales mix: ~68% liquor · 30% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $106,535 (~28% margin). Acquisition value is estimated at $266k–$373k 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
$380,177
Avg monthly
$31,681
Best month
$35,341
Jun 2025
Sales mix
68% Liq
30% Beer · 1% 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)$3,327/mo
NNN CAM / insurance$499/mo
Total occupancy$3,921/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 $380,177 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$380,177
COGS (24%)−$91,242
Labor (14%)−$53,225
Occupancy−$42,351
TX MB gross tax (6.7%)−$25,472
Utilities / ins / mktg (8%)−$30,414
Card surcharge net+$4,182
Net profit $141,655
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$380,177
COGS (27%)−$102,648
Labor (17%)−$64,630
Occupancy−$47,056
TX MB gross tax (6.7%)−$25,472
Utilities / ins / mktg (10%)−$38,018
Card surcharge net+$4,182
Net profit $106,535
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$380,177
COGS (30%)−$114,053
Labor (22%)−$83,639
Occupancy−$51,762
TX MB gross tax (6.7%)−$25,472
Utilities / ins / mktg (12%)−$45,621
Card surcharge net+$4,182
Net profit $63,812
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 Mi Familia Granbury LP looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $106,535/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 (~$106,535 net) estimated

Revenue multiple
$190k–$304k
0.5–0.8× gross
SDE multiple
$266k–$373k
2.5–3.5× earnings
Cap rate
$323k–$426k
25–33%
Suggested range
$266k–$373k
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 $1,086,220–$1,900,885/yr in total revenue (your liquor portion of $380,177 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
$1,086k–$1,901k
food + liquor + service
Estimated net (10–15%)
$109k–$285k
restaurant margin
Full-business value
$299k–$1,045k
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 2026-06-24

Lookup pending — check back tomorrow

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