← Sea Ranch Restaurant /

Financials

MB434539
Dashboard › Sea Ranch Restaurant › Financial Intelligence

Sea Ranch Restaurant

1 PADRE BLVD # B, South Padre Island, TX 78597 · TABC MB434539

Mixed Beverage South Padre Island Market Enriched 2026-07-10
$747,536 Annual gross (L12M) ▲ 16.0% latest MoM Click for monthly detail
$62,295 Avg monthly ▲ 8.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $210,020/yr est. net Click for cost model
$525k–$735k 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): $1,661,191 – $2,990,144/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sea Ranch Restaurant My bars

Executive Summary

Click to expand full narrative

Sea Ranch Restaurant is a mixed-beverage licensed establishment at 1 PADRE BLVD # B, South Padre Island, Texas (TABC MB434539). Over the most recent 12 months it reported $747,536 in gross alcohol sales, averaging $62,295/month with a best month of $108,375. Sales mix: ~61% liquor · 12% beer · 27% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $210,020 (~28% margin). Acquisition value is estimated at $525k–$735k 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
$747,536
Avg monthly
$62,295
Best month
$108,375
Jul 2025
Sales mix
61% Liq
12% Beer · 27% 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)$6,541/mo
NNN CAM / insurance$981/mo
Total occupancy$7,665/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 $747,536 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$747,536
COGS (24%)−$179,409
Labor (14%)−$104,655
Occupancy−$82,786
TX MB gross tax (6.7%)−$50,085
Utilities / ins / mktg (8%)−$59,803
Card surcharge net+$8,223
Net profit $279,022
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$747,536
COGS (27%)−$201,835
Labor (17%)−$127,081
Occupancy−$91,984
TX MB gross tax (6.7%)−$50,085
Utilities / ins / mktg (10%)−$74,754
Card surcharge net+$8,223
Net profit $210,020
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$747,536
COGS (30%)−$224,261
Labor (22%)−$164,458
Occupancy−$101,183
TX MB gross tax (6.7%)−$50,085
Utilities / ins / mktg (12%)−$89,704
Card surcharge net+$8,223
Net profit $126,068
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 Sea Ranch Enterprises INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $210,020/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 (~$210,020 net) estimated

Revenue multiple
$374k–$598k
0.5–0.8× gross
SDE multiple
$525k–$735k
2.5–3.5× earnings
Cap rate
$636k–$840k
25–33%
Suggested range
$525k–$735k
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 $1,661,191–$2,990,144/yr in total revenue (your liquor portion of $747,536 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
$1,661k–$2,990k
food + liquor + service
Estimated net (10–15%)
$166k–$449k
restaurant margin
Full-business value
$457k–$1,645k
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 2026-07-08

Lookup pending — check back tomorrow

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