2209 W DOVE AVE, Mcallen, TX 78504 · TABC MB200134557
Click to expand full narrative
Point Of Fire Pizza is a mixed-beverage licensed establishment at 2209 W DOVE AVE, Mcallen, Texas (TABC MB200134557). Over the most recent 12 months it reported $120,446 in gross alcohol sales, averaging $10,037/month with a best month of $13,300. Sales mix: ~41% liquor · 59% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $32,966 (~27% margin). Acquisition value is estimated at $82k–$115k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Estimated occupancy heuristic
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.
Texas bar cost model applied to $120,446 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$32,966 net) estimated
We estimate this pizza restaurant pulls $481,784–$1,204,460/yr in total revenue (your liquor portion of $120,446 is roughly 10–25% 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).
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.
—