← Pueblo Viejo Mexican Restaurant /

Financials

RM902747
Dashboard › Pueblo Viejo Mexican Restaurant › Financial Intelligence

Pueblo Viejo Mexican Restaurant

4562 U S HIGHWAY 190 W, Livingston, TX 77351 · TABC RM902747

Mixed Beverage Livingston Market Enriched 2026-08-28
$506,006 Annual gross (L12M) ▲ 4.5% latest MoM Click for monthly detail
$42,167 Avg monthly ▲ 1.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $142,162/yr est. net Click for cost model
$355k–$498k 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): $1,445,731 – $2,530,030/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Pueblo Viejo Mexican Restaurant My bars

Executive Summary

Click to expand full narrative

Pueblo Viejo Mexican Restaurant is a mixed-beverage licensed establishment at 4562 U S HIGHWAY 190 W, Livingston, Texas (TABC RM902747). Over the most recent 12 months it reported $506,006 in gross alcohol sales, averaging $42,167/month with a best month of $49,352. Sales mix: ~76% liquor · 24% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $142,162 (~28% margin). Acquisition value is estimated at $355k–$498k 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
$506,006
Avg monthly
$42,167
Best month
$49,352
Aug 2025
Sales mix
76% Liq
24% 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)$4,428/mo
NNN CAM / insurance$664/mo
Total occupancy$5,189/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 $506,006 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$506,006
COGS (24%)−$121,441
Labor (14%)−$70,841
Occupancy−$56,038
TX MB gross tax (6.7%)−$33,902
Utilities / ins / mktg (8%)−$40,480
Card surcharge net+$5,566
Net profit $188,869
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$506,006
COGS (27%)−$136,622
Labor (17%)−$86,021
Occupancy−$62,264
TX MB gross tax (6.7%)−$33,902
Utilities / ins / mktg (10%)−$50,601
Card surcharge net+$5,566
Net profit $142,162
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$506,006
COGS (30%)−$151,802
Labor (22%)−$111,321
Occupancy−$68,490
TX MB gross tax (6.7%)−$33,902
Utilities / ins / mktg (12%)−$60,721
Card surcharge net+$5,566
Net profit $85,335
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 Pvmr INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $142,162/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 (~$142,162 net) estimated

Revenue multiple
$253k–$405k
0.5–0.8× gross
SDE multiple
$355k–$498k
2.5–3.5× earnings
Cap rate
$431k–$569k
25–33%
Suggested range
$355k–$498k
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 $1,445,731–$2,530,030/yr in total revenue (your liquor portion of $506,006 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
$1,446k–$2,530k
food + liquor + service
Estimated net (10–15%)
$145k–$380k
restaurant margin
Full-business value
$398k–$1,392k
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 2026-06-28

Lookup pending — check back tomorrow

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