← The Holy Grail LLC /

Financials

MB105742341
Dashboard › The Holy Grail LLC › Financial Intelligence

The Holy Grail LLC

5860 N MESA ST STE 129-131, El Paso, TX 79912 · TABC MB105742341

Mixed Beverage El Paso Market Enriched 2026-09-13
$180,995 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$15,083 Avg monthly ▲ 99.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $40,543/yr est. net Click for cost model
$101k–$142k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $180,995 – $201,106/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Holy Grail LLC My bars

Executive Summary

Click to expand full narrative

The Holy Grail LLC is a mixed-beverage licensed establishment at 5860 N MESA ST STE 129-131, El Paso, Texas (TABC MB105742341). Over the most recent 12 months it reported $180,995 in gross alcohol sales, averaging $15,083/month with a best month of $30,098. Sales mix: ~49% liquor · 9% beer · 42% wine. The building at this address is owned by RIVER OAKS PROPERTIES LTD (16,808 sqft, $4,870,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $40,543 (~22% margin). Acquisition value is estimated at $101k–$142k 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
$180,995
Avg monthly
$15,083
Best month
$30,098
Dec 2025
Sales mix
49% Liq
9% Beer · 42% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID55389
Property owner (landlord)RIVER OAKS PROPERTIES LTD
Total building SF whole parcel — The Holy Grail LLC is in STE 129-13116,808
The Holy Grail LLC's footprint estimated — suite-level not on file 2,500 sf
Assessed value$4,870,000

The Holy Grail LLC's share

Est. base rent ~$5/sqft/yr · 2,500 sqft · Class A $958/mo
NNN CAM / insurance$144/mo
NNN property tax$1,509/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $2,715/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 $180,995 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$180,995
COGS (24%)−$43,439
Labor (14%)−$25,339
Occupancy−$29,321
TX MB gross tax (6.7%)−$12,127
Utilities / ins / mktg (8%)−$14,480
Card surcharge net+$1,991
Net profit $58,280
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$180,995
COGS (27%)−$48,869
Labor (17%)−$30,769
Occupancy−$32,579
TX MB gross tax (6.7%)−$12,127
Utilities / ins / mktg (10%)−$18,100
Card surcharge net+$1,991
Net profit $40,543
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$180,995
COGS (30%)−$54,298
Labor (22%)−$39,819
Occupancy−$35,837
TX MB gross tax (6.7%)−$12,127
Utilities / ins / mktg (12%)−$21,719
Card surcharge net+$1,991
Net profit $19,185
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 The Holy Grail LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $40,543/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 (~$40,543 net) estimated

Revenue multiple
$90k–$145k
0.5–0.8× gross
SDE multiple
$101k–$142k
2.5–3.5× earnings
Cap rate
$123k–$162k
25–33%
Suggested range
$101k–$142k
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 2026-07-13

No federal lawsuits — past or pending