← Volcan Music LLC /

Financials

MB200072763
Dashboard › Volcan Music LLC › Financial Intelligence

Volcan Music LLC

2605 W 5 MILE RD STE C, Mission, TX 78572 · TABC MB200072763

Mixed Beverage Mission Market Enriched 2026-07-12
$241,272 Annual gross (L12M) ▲ 114.7% latest MoM Click for monthly detail
$20,106 Avg monthly ▲ 78.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $67,190/yr est. net Click for cost model
$168k–$235k 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 Music Venue, liquor is typically only 60–85% of total business revenue. Bar + ticket revenue. Estimated total revenue (rough): $283,849 – $402,120/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Volcan Music LLC My bars

Executive Summary

Click to expand full narrative

Volcan Music LLC is a mixed-beverage licensed establishment at 2605 W 5 MILE RD STE C, Mission, Texas (TABC MB200072763). Over the most recent 12 months it reported $241,272 in gross alcohol sales, averaging $20,106/month with a best month of $35,788. Sales mix: ~24% liquor · 76% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $67,190 (~28% margin). Acquisition value is estimated at $168k–$235k 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
$241,272
Avg monthly
$20,106
Best month
$35,788
May 2026
Sales mix
24% Liq
76% 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)$2,111/mo
NNN CAM / insurance$317/mo
Total occupancy$2,524/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 $241,272 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$241,272
COGS (24%)−$57,905
Labor (14%)−$33,778
Occupancy−$27,255
TX MB gross tax (6.7%)−$16,165
Utilities / ins / mktg (8%)−$19,302
Card surcharge net+$2,654
Net profit $89,520
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$241,272
COGS (27%)−$65,143
Labor (17%)−$41,016
Occupancy−$30,284
TX MB gross tax (6.7%)−$16,165
Utilities / ins / mktg (10%)−$24,127
Card surcharge net+$2,654
Net profit $67,190
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$241,272
COGS (30%)−$72,382
Labor (22%)−$53,080
Occupancy−$33,312
TX MB gross tax (6.7%)−$16,165
Utilities / ins / mktg (12%)−$28,953
Card surcharge net+$2,654
Net profit $40,035
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 Volcan Music LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $67,190/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 (~$67,190 net) estimated

Revenue multiple
$121k–$193k
0.5–0.8× gross
SDE multiple
$168k–$235k
2.5–3.5× earnings
Cap rate
$204k–$269k
25–33%
Suggested range
$168k–$235k
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.