← 13 Barrels /

Financials

MB200038759
Dashboard › 13 Barrels › Financial Intelligence

13 Barrels

338 W DAVIS ST, Dallas, TX 75208 · TABC MB200038759

Mixed Beverage Dallas Market Enriched 2026-07-11
$385,381 Annual gross (L12M) ▲ 19.2% latest MoM Click for monthly detail
$32,115 Avg monthly ▲ 30.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $86,325/yr est. net Click for cost model
$216k–$302k Est. acquisition range 0.67× 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): $385,381 – $428,201/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to 13 Barrels My bars

Executive Summary

Click to expand full narrative

13 Barrels is a mixed-beverage licensed establishment at 338 W DAVIS ST, Dallas, Texas (TABC MB200038759). Over the most recent 12 months it reported $385,381 in gross alcohol sales, averaging $32,115/month with a best month of $42,041. Sales mix: ~67% liquor · 33% beer · 1% wine. The building at this address is owned by 2444 LLC (11,624 sqft, $4,304,730 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $86,325 (~22% margin). Acquisition value is estimated at $216k–$302k 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
$385,381
Avg monthly
$32,115
Best month
$42,041
May 2026
Sales mix
67% Liq
33% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000262864000000
Property owner (landlord)2444 LLC
Total building SF11,624
Assessed value$4,304,730

13 Barrels's share

Est. base rent ~$13/sqft/yr · 2,500 sqft · Class A $2,707/mo
NNN CAM / insurance$406/mo
NNN property tax$1,852/mo
Personal property tax own fixtures · Prop 99910640000133500 $816/mo
Total occupancy $5,781/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $385,381 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$385,381
COGS (24%)−$92,491
Labor (14%)−$53,953
Occupancy−$62,432
TX MB gross tax (6.7%)−$25,821
Utilities / ins / mktg (8%)−$30,830
Card surcharge net+$4,239
Net profit $124,093
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$385,381
COGS (27%)−$104,053
Labor (17%)−$65,515
Occupancy−$69,369
TX MB gross tax (6.7%)−$25,821
Utilities / ins / mktg (10%)−$38,538
Card surcharge net+$4,239
Net profit $86,325
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$385,381
COGS (30%)−$115,614
Labor (22%)−$84,784
Occupancy−$76,305
TX MB gross tax (6.7%)−$25,821
Utilities / ins / mktg (12%)−$46,246
Card surcharge net+$4,239
Net profit $40,850
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 13 Barrels LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $86,325/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 (~$86,325 net) estimated

Revenue multiple
$193k–$308k
0.5–0.8× gross
SDE multiple
$216k–$302k
2.5–3.5× earnings
Cap rate
$262k–$345k
25–33%
Suggested range
$216k–$302k
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 2026-08-24

Lookup pending — check back tomorrow

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