← The Lost Bar And Grill /

Financials

MB105700382
Dashboard › The Lost Bar And Grill › Financial Intelligence

The Lost Bar And Grill

12730 NW MILITARY HWY STE 110, San Antonio, TX 78231 · TABC MB105700382

Mixed Beverage San Antonio Market Enriched 2026-07-12
$602,790 Annual gross (L12M) ▼ 5.5% latest MoM Click for monthly detail
$50,232 Avg monthly ▲ 5.9% latest vs avg Click for monthly detail
~20% Est. net margin (likely) $118,755/yr est. net Click for cost model
$301k–$416k Est. acquisition range 0.59× 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): $1,339,533 – $2,411,160/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Lost Bar And Grill My bars

Executive Summary

Click to expand full narrative

The Lost Bar And Grill is a mixed-beverage licensed establishment at 12730 NW MILITARY HWY STE 110, San Antonio, Texas (TABC MB105700382). Over the most recent 12 months it reported $602,790 in gross alcohol sales, averaging $50,232/month with a best month of $56,318. Sales mix: ~61% liquor · 37% beer · 2% wine. The building at this address is owned by HW SUMMERFIELD LLC (15,130 sqft, $3,100,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $118,755 (~20% margin). Acquisition value is estimated at $301k–$416k 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
$602,790
Avg monthly
$50,232
Best month
$56,318
Apr 2026
Sales mix
61% Liq
37% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1094304
Property owner (landlord)HW SUMMERFIELD LLC
Total building SF whole parcel — The Lost Bar And Grill is in STE 11015,130
The Lost Bar And Grill's footprint estimated — suite-level not on file 3,500 sf
Assessed value$3,100,000

The Lost Bar And Grill's share

Est. base rent ~$27/sqft/yr · 3,500 sqft · Class A $7,769/mo
NNN CAM / insurance$1,165/mo
NNN property tax$1,374/mo
Personal property tax own fixtures · Prop 1199276 $89/mo
Total occupancy $10,398/mo

Occupancy analysis

All-in occupancy cost is 20.7% 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 $602,790 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~30%
Revenue$602,790
COGS (24%)−$144,670
Labor (14%)−$84,391
Occupancy−$112,295
TX MB gross tax (6.7%)−$40,387
Utilities / ins / mktg (8%)−$48,223
Card surcharge net+$6,631
Net profit $179,456
Most Likely
Typical bar, light food program, full two-shift staffing
~20%
Revenue$602,790
COGS (27%)−$162,753
Labor (17%)−$102,474
Occupancy−$124,772
TX MB gross tax (6.7%)−$40,387
Utilities / ins / mktg (10%)−$60,279
Card surcharge net+$6,631
Net profit $118,755
Stressed
Heavy food, larger crew, higher rent
~8%
Revenue$602,790
COGS (30%)−$180,837
Labor (22%)−$132,614
Occupancy−$137,249
TX MB gross tax (6.7%)−$40,387
Utilities / ins / mktg (12%)−$72,335
Card surcharge net+$6,631
Net profit $45,999
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 Bs Business Ventures LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $118,755/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 (~$118,755 net) estimated

Revenue multiple
$301k–$482k
0.5–0.8× gross
SDE multiple
$297k–$416k
2.5–3.5× earnings
Cap rate
$360k–$475k
25–33%
Suggested range
$301k–$416k
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 $1,339,533–$2,411,160/yr in total revenue (your liquor portion of $602,790 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
$1,340k–$2,411k
food + liquor + service
Estimated net (10–15%)
$134k–$362k
restaurant margin
Full-business value
$368k–$1,326k
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 2026-09-25

Lookup pending — check back tomorrow

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