← Sushi Zushi /

Financials

MB548256
Dashboard › Sushi Zushi › Financial Intelligence

Sushi Zushi

18720 STONE OAK PKWY STE 154, San Antonio, TX 78258 · TABC MB548256

Mixed Beverage San Antonio Market Enriched 2026-09-10
$137,503 Annual gross (L12M) ▲ 21.1% latest MoM Click for monthly detail
$11,459 Avg monthly ▼ 13.8% latest vs avg Click for monthly detail
~-81% Est. net margin (likely) $-110,714/yr est. net Click for cost model
$69k–$-387k Est. acquisition range -1.16× annual gross (blended) Click for valuation methods
← Back to Sushi Zushi My bars

Executive Summary

Click to expand full narrative

Sushi Zushi is a mixed-beverage licensed establishment at 18720 STONE OAK PKWY STE 154, San Antonio, Texas (TABC MB548256). Over the most recent 12 months it reported $137,503 in gross alcohol sales, averaging $11,459/month with a best month of $13,807. Sales mix: ~60% liquor · 21% beer · 19% wine. The building at this address is owned by SOLOMON ABDO & ITAMIC INC (9,856 sqft, $3,600,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-110,714 (~-81% margin). Acquisition value is estimated at $69k–$-387k 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
$137,503
Avg monthly
$11,459
Best month
$13,807
Aug 2025
Sales mix
60% Liq
21% Beer · 19% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID612408
Property owner (landlord)SOLOMON ABDO & ITAMIC INC
Total building SF whole parcel — Sushi Zushi is in STE 1549,856
Sushi Zushi's footprint estimated — suite-level not on file 2,500 sf
Assessed value$3,600,000

Sushi Zushi's share

Est. base rent ~$47/sqft/yr · 2,500 sqft · Class A $9,892/mo
NNN CAM / insurance$1,484/mo
NNN property tax$1,750/mo
Personal property tax own fixtures · Prop 960131 $729/mo
Total occupancy $13,855/mo

Occupancy analysis

All-in occupancy cost is 120.9% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $137,503 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-60%
Revenue$137,503
COGS (24%)−$33,001
Labor (14%)−$19,250
Occupancy−$149,639
TX MB gross tax (6.7%)−$9,213
Utilities / ins / mktg (8%)−$11,000
Card surcharge net+$1,513
Net profit $-83,087
Most Likely
Typical bar, light food program, full two-shift staffing
~-81%
Revenue$137,503
COGS (27%)−$37,126
Labor (17%)−$23,376
Occupancy−$166,265
TX MB gross tax (6.7%)−$9,213
Utilities / ins / mktg (10%)−$13,750
Card surcharge net+$1,513
Net profit $-110,714
Stressed
Heavy food, larger crew, higher rent
~-103%
Revenue$137,503
COGS (30%)−$41,251
Labor (22%)−$30,251
Occupancy−$182,892
TX MB gross tax (6.7%)−$9,213
Utilities / ins / mktg (12%)−$16,500
Card surcharge net+$1,513
Net profit $-141,091
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 Sushi Zushi Of Stone Oak LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-110,714/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 (~$-110,714 net) estimated

Revenue multiple
$69k–$110k
0.5–0.8× gross
SDE multiple
$-277k–$-387k
2.5–3.5× earnings
Cap rate
$-335k–$-443k
25–33%
Suggested range
$69k–$-387k
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

4 cases on file · 3 currently open · public records

4 federal cases
3 currently open
3 bankruptcy
1 wage-and-hour
As defendant in 2 cases · As plaintiff in 1
Most recent filing
Topway Enterprises, Inc. d/b/a Kazy's Gourmet v. Sushi Zushi of Texas, LLC
TXWB · 2024-12-09 · OPEN
Public records, last checked 2026-06-04