← Tanya's Gridiron /

Financials

MB526110
Dashboard › Tanya's Gridiron › Financial Intelligence

Tanya's Gridiron

4620A DYER ST, El Paso, TX 79930 · TABC MB526110

Mixed Beverage El Paso Market Enriched 2026-07-10
$246,480 Annual gross (L12M) ▲ 31.3% latest MoM Click for monthly detail
$20,540 Avg monthly ▲ 2.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $55,212/yr est. net Click for cost model
$138k–$193k Est. acquisition range 0.67× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $352,114 – $492,960/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Tanya's Gridiron My bars

Executive Summary

Click to expand full narrative

Tanya's Gridiron is a mixed-beverage licensed establishment at 4620A DYER ST, El Paso, Texas (TABC MB526110). Over the most recent 12 months it reported $246,480 in gross alcohol sales, averaging $20,540/month with a best month of $24,005. Sales mix: ~51% liquor · 48% beer · 0% wine. The building at this address is owned by ELIAS 4601 LLC (2,500 sqft, $464,900 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $55,212 (~22% margin). Acquisition value is estimated at $138k–$193k 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
$246,480
Avg monthly
$20,540
Best month
$24,005
Aug 2025
Sales mix
51% Liq
48% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID92621
Property owner (landlord)ELIAS 4601 LLC
Total building SF2,500
Assessed value$464,900

Tanya's Gridiron's share

Est. base rent ~$13/sqft/yr · 2,500 sqft · Class B $2,703/mo
NNN CAM / insurance$405/mo
NNN property tax$484/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $3,697/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $246,480 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$246,480
COGS (24%)−$59,155
Labor (14%)−$34,507
Occupancy−$39,930
TX MB gross tax (6.7%)−$16,514
Utilities / ins / mktg (8%)−$19,718
Card surcharge net+$2,711
Net profit $79,367
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$246,480
COGS (27%)−$66,550
Labor (17%)−$41,902
Occupancy−$44,366
TX MB gross tax (6.7%)−$16,514
Utilities / ins / mktg (10%)−$24,648
Card surcharge net+$2,711
Net profit $55,212
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$246,480
COGS (30%)−$73,944
Labor (22%)−$54,226
Occupancy−$48,803
TX MB gross tax (6.7%)−$16,514
Utilities / ins / mktg (12%)−$29,578
Card surcharge net+$2,711
Net profit $26,127
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 J-Tek Enterprises INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $55,212/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 (~$55,212 net) estimated

Revenue multiple
$123k–$197k
0.5–0.8× gross
SDE multiple
$138k–$193k
2.5–3.5× earnings
Cap rate
$167k–$221k
25–33%
Suggested range
$138k–$193k
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 2026-07-28

Lookup pending — check back tomorrow

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