← Ostioneria Michoacan /

Financials

MB200041188
Dashboard › Ostioneria Michoacan › Financial Intelligence

Ostioneria Michoacan

20521 FM 529 RD STE 110, Cypress, TX 77433 · TABC MB200041188

Mixed Beverage Cypress Market Enriched 2026-07-10
$494,169 Annual gross (L12M) ▲ 22.9% latest MoM Click for monthly detail
$41,181 Avg monthly ▲ 21.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $138,773/yr est. net Click for cost model
$347k–$486k 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 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): $1,098,153 – $1,976,676/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ostioneria Michoacan My bars

Executive Summary

Click to expand full narrative

Ostioneria Michoacan is a mixed-beverage licensed establishment at 20521 FM 529 RD STE 110, Cypress, Texas (TABC MB200041188). Over the most recent 12 months it reported $494,169 in gross alcohol sales, averaging $41,181/month with a best month of $49,884. Sales mix: ~32% liquor · 68% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $138,773 (~28% margin). Acquisition value is estimated at $347k–$486k 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
$494,169
Avg monthly
$41,181
Best month
$49,884
May 2026
Sales mix
32% Liq
68% Beer · 0% 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)$4,324/mo
NNN CAM / insurance$649/mo
Total occupancy$5,073/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 $494,169 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$494,169
COGS (24%)−$118,601
Labor (14%)−$69,184
Occupancy−$54,784
TX MB gross tax (6.7%)−$33,109
Utilities / ins / mktg (8%)−$39,534
Card surcharge net+$5,436
Net profit $184,394
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$494,169
COGS (27%)−$133,426
Labor (17%)−$84,009
Occupancy−$60,871
TX MB gross tax (6.7%)−$33,109
Utilities / ins / mktg (10%)−$49,417
Card surcharge net+$5,436
Net profit $138,773
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$494,169
COGS (30%)−$148,251
Labor (22%)−$108,717
Occupancy−$66,958
TX MB gross tax (6.7%)−$33,109
Utilities / ins / mktg (12%)−$59,300
Card surcharge net+$5,436
Net profit $83,269
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 Seafood Group Of Mexico LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $138,773/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 (~$138,773 net) estimated

Revenue multiple
$247k–$395k
0.5–0.8× gross
SDE multiple
$347k–$486k
2.5–3.5× earnings
Cap rate
$421k–$555k
25–33%
Suggested range
$347k–$486k
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 $1,098,153–$1,976,676/yr in total revenue (your liquor portion of $494,169 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
$1,098k–$1,977k
food + liquor + service
Estimated net (10–15%)
$110k–$297k
restaurant margin
Full-business value
$302k–$1,087k
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 2026-08-04

Lookup pending — check back tomorrow

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