← Wallbangers /

Financials

MB104131954
Dashboard › Wallbangers › Financial Intelligence

Wallbangers

8024 N 10TH ST, Mcallen, TX 78504 · TABC MB104131954

Mixed Beverage Mcallen Market Enriched 2026-08-31
$493,551 Annual gross (L12M) ▼ 2.8% latest MoM Click for monthly detail
$41,129 Avg monthly ▲ 9.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $138,648/yr est. net Click for cost model
$347k–$485k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $493,551 – $548,390/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wallbangers My bars

Executive Summary

Click to expand full narrative

Wallbangers is a mixed-beverage licensed establishment at 8024 N 10TH ST, Mcallen, Texas (TABC MB104131954). Over the most recent 12 months it reported $493,551 in gross alcohol sales, averaging $41,129/month with a best month of $49,312. Sales mix: ~28% liquor · 71% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $138,648 (~28% margin). Acquisition value is estimated at $347k–$485k 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
$493,551
Avg monthly
$41,129
Best month
$49,312
May 2026
Sales mix
28% Liq
71% Beer · 1% 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)$4,319/mo
NNN CAM / insurance$648/mo
Total occupancy$5,062/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 $493,551 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$493,551
COGS (24%)−$118,452
Labor (14%)−$69,097
Occupancy−$54,672
TX MB gross tax (6.7%)−$33,068
Utilities / ins / mktg (8%)−$39,484
Card surcharge net+$5,429
Net profit $184,207
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$493,551
COGS (27%)−$133,259
Labor (17%)−$83,904
Occupancy−$60,746
TX MB gross tax (6.7%)−$33,068
Utilities / ins / mktg (10%)−$49,355
Card surcharge net+$5,429
Net profit $138,648
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$493,551
COGS (30%)−$148,065
Labor (22%)−$108,581
Occupancy−$66,821
TX MB gross tax (6.7%)−$33,068
Utilities / ins / mktg (12%)−$59,226
Card surcharge net+$5,429
Net profit $83,219
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 Cheeseburger Holding Company LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $138,648/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 (~$138,648 net) estimated

Revenue multiple
$247k–$395k
0.5–0.8× gross
SDE multiple
$347k–$485k
2.5–3.5× earnings
Cap rate
$420k–$555k
25–33%
Suggested range
$347k–$485k
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 2026-07-01

Lookup pending — check back tomorrow

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