← The Banh Shop /

Financials

MB105997486
Dashboard › The Banh Shop › Financial Intelligence

The Banh Shop

2333 N INTERNATIONAL PKWY, Dfw Airport, TX 75261 · TABC MB105997486

Mixed Beverage Dfw Airport Market Enriched 2026-07-09
$513,714 Annual gross (L12M) ▼ 3.3% latest MoM Click for monthly detail
$42,810 Avg monthly ▼ 15.8% latest vs avg Click for monthly detail
~40% Est. net margin (likely) $203,827/yr est. net Click for cost model
$510k–$514k Est. acquisition range 1.00× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $540,752 – $604,369/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Banh Shop My bars

Executive Summary

Click to expand full narrative

The Banh Shop is a mixed-beverage licensed establishment at 2333 N INTERNATIONAL PKWY, Dfw Airport, Texas (TABC MB105997486). Over the most recent 12 months it reported $513,714 in gross alcohol sales, averaging $42,810/month with a best month of $63,801. Sales mix: ~48% liquor · 39% beer · 13% wine. The building at this address is owned by SODEXO SERVICES OF TEXAS LTD $29,371 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $203,827 (~40% margin). Acquisition value is estimated at $510k–$514k 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
$513,714
Avg monthly
$42,810
Best month
$63,801
Sep 2025
Sales mix
48% Liq
39% Beer · 13% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14873279
Property owner (landlord)SODEXO SERVICES OF TEXAS LTD
Assessed value$29,371

The Banh Shop's share

Est. base rent ~$1/sqft/yr · 3,500 sqft · Class C $154/mo
NNN CAM / insurance$23/mo
NNN property tax$29/mo
Personal property tax est — no BPP record $103/mo
Total occupancy $309/mo

Occupancy analysis

All-in occupancy cost is 0.7% 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 $513,714 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~48%
Revenue$513,714
COGS (24%)−$123,291
Labor (14%)−$71,920
Occupancy−$3,342
TX MB gross tax (6.7%)−$34,419
Utilities / ins / mktg (8%)−$41,097
Card surcharge net+$5,651
Net profit $245,296
Most Likely
Typical bar, light food program, full two-shift staffing
~40%
Revenue$513,714
COGS (27%)−$138,703
Labor (17%)−$87,331
Occupancy−$3,713
TX MB gross tax (6.7%)−$34,419
Utilities / ins / mktg (10%)−$51,371
Card surcharge net+$5,651
Net profit $203,827
Stressed
Heavy food, larger crew, higher rent
~30%
Revenue$513,714
COGS (30%)−$154,114
Labor (22%)−$113,017
Occupancy−$4,085
TX MB gross tax (6.7%)−$34,419
Utilities / ins / mktg (12%)−$61,646
Card surcharge net+$5,651
Net profit $152,084
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 Ssp America D&B Dfw LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $203,827/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 (~$203,827 net) estimated

Revenue multiple
$257k–$411k
0.5–0.8× gross
SDE multiple
$510k–$713k
2.5–3.5× earnings
Cap rate
$618k–$815k
25–33%
Suggested range
$510k–$514k
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 2026-06-02

No federal lawsuits — past or pending