← Mama Tried /

Financials

MB1068422
Dashboard › Mama Tried › Financial Intelligence

Mama Tried

340 LAS COLINAS BLVD W STE 100, Irving, TX 75039 · TABC MB1068422

Mixed Beverage Irving Market Enriched 2026-07-11
$687,585 Annual gross (L12M) ▲ 13.5% latest MoM Click for monthly detail
$57,299 Avg monthly ▲ 22.5% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $161,282/yr est. net Click for cost model
$403k–$564k Est. acquisition range 0.70× 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): $723,774 – $859,481/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mama Tried My bars

Executive Summary

Click to expand full narrative

Mama Tried is a mixed-beverage licensed establishment at 340 LAS COLINAS BLVD W STE 100, Irving, Texas (TABC MB1068422). Over the most recent 12 months it reported $687,585 in gross alcohol sales, averaging $57,299/month with a best month of $70,209. Sales mix: ~60% liquor · 40% beer · 1% wine. The building at this address is owned by IRVING CITY OF (1,134,270 sqft, $230,100,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $161,282 (~23% margin). Acquisition value is estimated at $403k–$564k 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
$687,585
Avg monthly
$57,299
Best month
$70,209
May 2026
Sales mix
60% Liq
40% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID322085600A0020000
Property owner (landlord)IRVING CITY OF
Total building SF whole parcel — Mama Tried is in STE 1001,134,270
Mama Tried's footprint estimated — suite-level not on file 3,500 sf
Assessed value$230,100,000

Mama Tried's share

Est. base rent ~$24/sqft/yr · 3,500 sqft · Class A $7,100/mo
NNN CAM / insurance$1,065/mo
NNN property tax$1,420/mo
Personal property tax own fixtures · Prop 99200910780000000 $123/mo
Total occupancy $9,708/mo

Occupancy analysis

All-in occupancy cost is 16.9% 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 $687,585 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$687,585
COGS (24%)−$165,020
Labor (14%)−$96,262
Occupancy−$104,852
TX MB gross tax (6.7%)−$46,068
Utilities / ins / mktg (8%)−$55,007
Card surcharge net+$7,563
Net profit $227,939
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$687,585
COGS (27%)−$185,648
Labor (17%)−$116,889
Occupancy−$116,502
TX MB gross tax (6.7%)−$46,068
Utilities / ins / mktg (10%)−$68,758
Card surcharge net+$7,563
Net profit $161,282
Stressed
Heavy food, larger crew, higher rent
~12%
Revenue$687,585
COGS (30%)−$206,276
Labor (22%)−$151,269
Occupancy−$128,152
TX MB gross tax (6.7%)−$46,068
Utilities / ins / mktg (12%)−$82,510
Card surcharge net+$7,563
Net profit $80,874
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 Mama Tried - Tmf LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $161,282/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 (~$161,282 net) estimated

Revenue multiple
$344k–$550k
0.5–0.8× gross
SDE multiple
$403k–$564k
2.5–3.5× earnings
Cap rate
$489k–$645k
25–33%
Suggested range
$403k–$564k
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 2026-05-24

Lookup pending — check back tomorrow

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