350 PADRE BLVD, South Padre Island, TX 78597 · TABC MB721970
Click to expand full narrative
La Copa Cabana Bar & Grill is a mixed-beverage licensed establishment at 350 PADRE BLVD, South Padre Island, Texas (TABC MB721970). Over the most recent 12 months it reported $213,664 in gross alcohol sales, averaging $17,805/month with a best month of $31,788. Sales mix: ~77% liquor · 19% beer · 5% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $59,370 (~28% margin). Acquisition value is estimated at $148k–$208k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Estimated occupancy heuristic
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.
Texas bar cost model applied to $213,664 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$59,370 net) estimated
We estimate this restaurant / bar pulls $474,809–$854,656/yr in total revenue (your liquor portion of $213,664 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).
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.
Public records · last checked 2026-06-24
Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.
—