← Ranch 125 /

Financials

MB200157083
Dashboard › Ranch 125 › Financial Intelligence

Ranch 125

125 E CONCHO AVE, San Angelo, TX 76903 · TABC MB200157083

Mixed Beverage San Angelo Market Enriched 2026-06-18
$881,939 Annual gross (L12M) ▼ 7.2% latest MoM Click for monthly detail
$80,176 Avg monthly ▼ 13.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $247,781/yr est. net Click for cost model
$619k–$867k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $881,939 – $979,932/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ranch 125 My bars

Executive Summary

Click to expand full narrative

Ranch 125 is a mixed-beverage licensed establishment at 125 E CONCHO AVE, San Angelo, Texas (TABC MB200157083). Over the most recent 12 months it reported $881,939 in gross alcohol sales, averaging $80,176/month with a best month of $100,127. Sales mix: ~59% liquor · 41% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $247,781 (~28% margin). Acquisition value is estimated at $619k–$867k 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
$881,939
Avg monthly
$80,176
Best month
$100,127
Dec 2025
Sales mix
59% Liq
41% 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)$7,717/mo
NNN CAM / insurance$1,158/mo
Total occupancy$9,044/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 $881,939 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$881,939
COGS (24%)−$211,665
Labor (14%)−$123,471
Occupancy−$97,670
TX MB gross tax (6.7%)−$59,090
Utilities / ins / mktg (8%)−$70,555
Card surcharge net+$9,701
Net profit $329,188
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$881,939
COGS (27%)−$238,124
Labor (17%)−$149,930
Occupancy−$108,523
TX MB gross tax (6.7%)−$59,090
Utilities / ins / mktg (10%)−$88,194
Card surcharge net+$9,701
Net profit $247,781
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$881,939
COGS (30%)−$264,582
Labor (22%)−$194,027
Occupancy−$119,375
TX MB gross tax (6.7%)−$59,090
Utilities / ins / mktg (12%)−$105,833
Card surcharge net+$9,701
Net profit $148,735
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 Wtx Entertainment LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $247,781/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 (~$247,781 net) estimated

Revenue multiple
$441k–$706k
0.5–0.8× gross
SDE multiple
$619k–$867k
2.5–3.5× earnings
Cap rate
$751k–$991k
25–33%
Suggested range
$619k–$867k
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.

Federal court history

Public records · last checked 2026-06-26

Lookup pending — check back tomorrow

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