← Maplewood Club /

Financials

MB106326862
Dashboard › Maplewood Club › Financial Intelligence

Maplewood Club

2615 INWOOD RD, Dallas, TX 75235 · TABC MB106326862

Mixed Beverage Dallas Market Enriched 2026-07-10
$417,427 Annual gross (L12M) ▲ 7.6% latest MoM Click for monthly detail
$34,786 Avg monthly ▲ 17.7% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $93,504/yr est. net Click for cost model
$234k–$327k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $439,397 – $491,091/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Maplewood Club My bars

Executive Summary

Click to expand full narrative

Maplewood Club is a mixed-beverage licensed establishment at 2615 INWOOD RD, Dallas, Texas (TABC MB106326862). Over the most recent 12 months it reported $417,427 in gross alcohol sales, averaging $34,786/month with a best month of $84,099. Sales mix: ~55% liquor · 9% beer · 36% wine. The building at this address is owned by RESOURCE CENTER TITLE HOLDING (10,940 sqft, $2,529,310 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $93,504 (~22% margin). Acquisition value is estimated at $234k–$327k 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
$417,427
Avg monthly
$34,786
Best month
$84,099
Dec 2025
Sales mix
55% Liq
9% Beer · 36% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000429419000100
Property owner (landlord)RESOURCE CENTER TITLE HOLDING
Total building SF10,940
Assessed value$2,529,310

Maplewood Club's share

Est. base rent ~$21/sqft/yr · 2,500 sqft · Class A $4,347/mo
NNN CAM / insurance$652/mo
NNN property tax$1,156/mo
Personal property tax own fixtures · Prop 99260323190000000 $106/mo
Total occupancy $6,261/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 $417,427 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$417,427
COGS (24%)−$100,182
Labor (14%)−$58,440
Occupancy−$67,623
TX MB gross tax (6.7%)−$27,968
Utilities / ins / mktg (8%)−$33,394
Card surcharge net+$4,592
Net profit $134,411
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$417,427
COGS (27%)−$112,705
Labor (17%)−$70,963
Occupancy−$75,137
TX MB gross tax (6.7%)−$27,968
Utilities / ins / mktg (10%)−$41,743
Card surcharge net+$4,592
Net profit $93,504
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$417,427
COGS (30%)−$125,228
Labor (22%)−$91,834
Occupancy−$82,651
TX MB gross tax (6.7%)−$27,968
Utilities / ins / mktg (12%)−$50,091
Card surcharge net+$4,592
Net profit $44,247
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 Mettle Libations LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $93,504/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 (~$93,504 net) estimated

Revenue multiple
$209k–$334k
0.5–0.8× gross
SDE multiple
$234k–$327k
2.5–3.5× earnings
Cap rate
$283k–$374k
25–33%
Suggested range
$234k–$327k
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 2026-07-10

Lookup pending — check back tomorrow

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