← Dollhouse /

Financials

MB106182007
Dashboard › Dollhouse › Financial Intelligence

Dollhouse

4523 CANYON DR, Amarillo, TX 79110 · TABC MB106182007

Mixed Beverage Amarillo Market Enriched 2026-08-10
$533,231 Annual gross (L12M) ▲ 1.0% latest MoM Click for monthly detail
$44,436 Avg monthly ▲ 15.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $149,811/yr est. net Click for cost model
$375k–$524k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $561,296 – $666,539/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Dollhouse My bars

Executive Summary

Click to expand full narrative

Dollhouse is a mixed-beverage licensed establishment at 4523 CANYON DR, Amarillo, Texas (TABC MB106182007). Over the most recent 12 months it reported $533,231 in gross alcohol sales, averaging $44,436/month with a best month of $51,493. Sales mix: ~72% liquor · 28% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $149,811 (~28% margin). Acquisition value is estimated at $375k–$524k 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
$533,231
Avg monthly
$44,436
Best month
$51,493
Jun 2026
Sales mix
72% Liq
28% Beer · 0% 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)$4,666/mo
NNN CAM / insurance$700/mo
Total occupancy$5,468/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 $533,231 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$533,231
COGS (24%)−$127,975
Labor (14%)−$74,652
Occupancy−$59,053
TX MB gross tax (6.7%)−$35,726
Utilities / ins / mktg (8%)−$42,658
Card surcharge net+$5,866
Net profit $199,031
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$533,231
COGS (27%)−$143,972
Labor (17%)−$90,649
Occupancy−$65,614
TX MB gross tax (6.7%)−$35,726
Utilities / ins / mktg (10%)−$53,323
Card surcharge net+$5,866
Net profit $149,811
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$533,231
COGS (30%)−$159,969
Labor (22%)−$117,311
Occupancy−$72,175
TX MB gross tax (6.7%)−$35,726
Utilities / ins / mktg (12%)−$63,988
Card surcharge net+$5,866
Net profit $89,927
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 Entertainment Done Right LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $149,811/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 (~$149,811 net) estimated

Revenue multiple
$267k–$427k
0.5–0.8× gross
SDE multiple
$375k–$524k
2.5–3.5× earnings
Cap rate
$454k–$599k
25–33%
Suggested range
$375k–$524k
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 2026-06-17

No federal lawsuits — past or pending