← The International Office Sport Bar And Grill /

Financials

MB939197
Dashboard › The International Office Sport Bar And Grill › Financial Intelligence

The International Office Sport Bar And Grill

7128 ROSSON LN STE 1-4, Laredo, TX 78041 · TABC MB939197

Mixed Beverage Laredo Market Enriched 2026-07-12
$503,899 Annual gross (L12M) ▲ 12.4% latest MoM Click for monthly detail
$41,992 Avg monthly ▲ 27.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $141,570/yr est. net Click for cost model
$354k–$495k 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): $1,119,776 – $2,015,596/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The International Office Sport Bar And Grill My bars

Executive Summary

Click to expand full narrative

The International Office Sport Bar And Grill is a mixed-beverage licensed establishment at 7128 ROSSON LN STE 1-4, Laredo, Texas (TABC MB939197). Over the most recent 12 months it reported $503,899 in gross alcohol sales, averaging $41,992/month with a best month of $53,600. Sales mix: ~62% liquor · 38% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $141,570 (~28% margin). Acquisition value is estimated at $354k–$495k 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
$503,899
Avg monthly
$41,992
Best month
$53,600
May 2026
Sales mix
62% Liq
38% 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)$4,409/mo
NNN CAM / insurance$661/mo
Total occupancy$5,167/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 $503,899 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$503,899
COGS (24%)−$120,936
Labor (14%)−$70,546
Occupancy−$55,804
TX MB gross tax (6.7%)−$33,761
Utilities / ins / mktg (8%)−$40,312
Card surcharge net+$5,543
Net profit $188,083
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$503,899
COGS (27%)−$136,053
Labor (17%)−$85,663
Occupancy−$62,005
TX MB gross tax (6.7%)−$33,761
Utilities / ins / mktg (10%)−$50,390
Card surcharge net+$5,543
Net profit $141,570
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$503,899
COGS (30%)−$151,170
Labor (22%)−$110,858
Occupancy−$68,205
TX MB gross tax (6.7%)−$33,761
Utilities / ins / mktg (12%)−$60,468
Card surcharge net+$5,543
Net profit $84,980
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 Laredo International Office Sport Bar And Grill LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $141,570/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 (~$141,570 net) estimated

Revenue multiple
$252k–$403k
0.5–0.8× gross
SDE multiple
$354k–$495k
2.5–3.5× earnings
Cap rate
$429k–$566k
25–33%
Suggested range
$354k–$495k
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 $1,119,776–$2,015,596/yr in total revenue (your liquor portion of $503,899 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
$1,120k–$2,016k
food + liquor + service
Estimated net (10–15%)
$112k–$302k
restaurant margin
Full-business value
$308k–$1,109k
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

2 cases on file · 1 currently open · public records

2 federal cases
1 currently open
2 contract
As defendant in 2 cases
Most recent filing
G&G Closed Circuit Events, LLC v. The Laredo International Office Sport Bar and Grill LLC
TXSD · 2025-09-03 · OPEN
Public records, last checked 2026-07-10