← Marty's Live /

Financials

MB1070513
Dashboard › Marty's Live › Financial Intelligence

Marty's Live

4207 MAPLE AVE, Dallas, TX 75219 · TABC MB1070513

Mixed Beverage Dallas Market Enriched 2026-06-19
$862,279 Annual gross (L12M) ▼ 3.6% latest MoM Click for monthly detail
$71,857 Avg monthly ▼ 8.2% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $196,545/yr est. net Click for cost model
$491k–$688k Est. acquisition range 0.68× 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 Music Venue, liquor is typically only 60–85% of total business revenue. Bar + ticket revenue. Estimated total revenue (rough): $1,014,446 – $1,437,132/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Marty's Live My bars

Executive Summary

Click to expand full narrative

Marty's Live is a mixed-beverage licensed establishment at 4207 MAPLE AVE, Dallas, Texas (TABC MB1070513). Over the most recent 12 months it reported $862,279 in gross alcohol sales, averaging $71,857/month with a best month of $75,548. Sales mix: ~97% liquor · 2% beer · 1% wine. The building at this address is owned by STD LLC (6,859 sqft, $1,838,080 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $196,545 (~23% margin). Acquisition value is estimated at $491k–$688k 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
$862,279
Avg monthly
$71,857
Best month
$75,548
Sep 2025
Sales mix
97% Liq
2% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID002274002009A0000
Property owner (landlord)STD LLC
Total building SF6,859
Assessed value$1,838,080

Marty's Live's share

Est. base rent ~$32/sqft/yr · 3,500 sqft · Class A $9,379/mo
NNN CAM / insurance$1,407/mo
NNN property tax$1,838/mo
Personal property tax own fixtures · Prop 99140910160000000 $27/mo
Total occupancy $12,651/mo

Occupancy analysis

All-in occupancy cost is 17.6% 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 $862,279 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$862,279
COGS (24%)−$206,947
Labor (14%)−$120,719
Occupancy−$136,634
TX MB gross tax (6.7%)−$57,773
Utilities / ins / mktg (8%)−$68,982
Card surcharge net+$9,485
Net profit $280,709
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$862,279
COGS (27%)−$232,815
Labor (17%)−$146,587
Occupancy−$151,816
TX MB gross tax (6.7%)−$57,773
Utilities / ins / mktg (10%)−$86,228
Card surcharge net+$9,485
Net profit $196,545
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$862,279
COGS (30%)−$258,684
Labor (22%)−$189,701
Occupancy−$166,997
TX MB gross tax (6.7%)−$57,773
Utilities / ins / mktg (12%)−$103,473
Card surcharge net+$9,485
Net profit $95,135
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 Hersh--Fam Enterprises LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $196,545/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 (~$196,545 net) estimated

Revenue multiple
$431k–$690k
0.5–0.8× gross
SDE multiple
$491k–$688k
2.5–3.5× earnings
Cap rate
$596k–$786k
25–33%
Suggested range
$491k–$688k
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

Lookup pending — check back tomorrow

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