← Benihana /

Financials

MB103336097
Dashboard › Benihana › Financial Intelligence

Benihana

7775 BANNER DR, Dallas, TX 75251 · TABC MB103336097

Mixed Beverage Dallas Market Enriched 2026-06-18
$911,667 Annual gross (L12M) ▼ 13.5% latest MoM Click for monthly detail
$75,972 Avg monthly ▼ 14.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $204,213/yr est. net Click for cost model
$511k–$715k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
← Back to Benihana My bars

Executive Summary

Click to expand full narrative

Benihana is a mixed-beverage licensed establishment at 7775 BANNER DR, Dallas, Texas (TABC MB103336097). Over the most recent 12 months it reported $911,667 in gross alcohol sales, averaging $75,972/month with a best month of $97,215. Sales mix: ~58% liquor · 16% beer · 25% wine. The building at this address is owned by COLE BN DALLAS TX LLC (7,980 sqft, $3,073,690 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $204,213 (~22% margin). Acquisition value is estimated at $511k–$715k 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
$911,667
Avg monthly
$75,972
Best month
$97,215
Dec 2025
Sales mix
58% Liq
16% Beer · 25% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000767310000000
Property owner (landlord)COLE BN DALLAS TX LLC
Total building SF7,980
Assessed value$3,073,690

Benihana's share

Est. base rent ~$30/sqft/yr · 3,500 sqft · Class A $8,829/mo
NNN CAM / insurance$1,324/mo
NNN property tax$2,696/mo
Personal property tax own fixtures · Prop 99000000216673450 $825/mo
Total occupancy $13,675/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 $911,667 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$911,667
COGS (24%)−$218,800
Labor (14%)−$127,633
Occupancy−$147,690
TX MB gross tax (6.7%)−$61,082
Utilities / ins / mktg (8%)−$72,933
Card surcharge net+$10,028
Net profit $293,557
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$911,667
COGS (27%)−$246,150
Labor (17%)−$154,983
Occupancy−$164,100
TX MB gross tax (6.7%)−$61,082
Utilities / ins / mktg (10%)−$91,167
Card surcharge net+$10,028
Net profit $204,213
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$911,667
COGS (30%)−$273,500
Labor (22%)−$200,567
Occupancy−$180,510
TX MB gross tax (6.7%)−$61,082
Utilities / ins / mktg (12%)−$109,400
Card surcharge net+$10,028
Net profit $96,637
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 Benihana Of Dallas INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $204,213/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 (~$204,213 net) estimated

Revenue multiple
$456k–$729k
0.5–0.8× gross
SDE multiple
$511k–$715k
2.5–3.5× earnings
Cap rate
$619k–$817k
25–33%
Suggested range
$511k–$715k
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 2026-06-26

Lookup pending — check back tomorrow

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