← Maggianos /

Financials

MB1082787
Dashboard › Maggianos › Financial Intelligence

Maggianos

8008 HERB KELLEHER WAY C2031, Dallas, TX 75247 · TABC MB1082787

Mixed Beverage Dallas Market Enriched 2026-06-15
$1,296,709 Annual gross (L12M) ▼ 8.0% latest MoM Click for monthly detail
$108,059 Avg monthly ▲ 2.0% latest vs avg Click for monthly detail
~-20949% Est. net margin (likely) $-271,643,319/yr est. net Click for cost model
$648k–$-950,752k Est. acquisition range -366.35× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $1,296,709 – $1,440,788/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Maggianos My bars

Executive Summary

Click to expand full narrative

Maggianos is a mixed-beverage licensed establishment at 8008 HERB KELLEHER WAY C2031, Dallas, Texas (TABC MB1082787). Over the most recent 12 months it reported $1,296,709 in gross alcohol sales, averaging $108,059/month with a best month of $123,750. Sales mix: ~37% liquor · 19% beer · 43% wine. The building at this address is owned by DALLAS CITY OF (2,500 sqft, $945,005,840 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-271,643,319 (~-20949% margin). Acquisition value is estimated at $648k–$-950,752k 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
$1,296,709
Avg monthly
$108,059
Best month
$123,750
Oct 2025
Sales mix
37% Liq
19% Beer · 43% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00LOVEFLD00000000
Property owner (landlord)DALLAS CITY OF
Total building SF2,500
Assessed value$945,005,840

Maggianos's share

Est. base rent ~$45360/sqft/yr · 5,000 sqft · Class A $18,900,117/mo
NNN CAM / insurance$2,835,018/mo
NNN property tax$945,006/mo
Personal property tax own fixtures · Prop 99140129690000000 $459/mo
Total occupancy $22,680,599/mo

Occupancy analysis

All-in occupancy cost is 20989.1% 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 $1,296,709 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-18842%
Revenue$1,296,709
COGS (24%)−$311,210
Labor (14%)−$181,539
Occupancy−$244,950,470
TX MB gross tax (6.7%)−$86,880
Utilities / ins / mktg (8%)−$103,737
Card surcharge net+$14,264
Net profit $-244,322,863
Most Likely
Typical bar, light food program, full two-shift staffing
~-20949%
Revenue$1,296,709
COGS (27%)−$350,111
Labor (17%)−$220,441
Occupancy−$272,167,189
TX MB gross tax (6.7%)−$86,880
Utilities / ins / mktg (10%)−$129,671
Card surcharge net+$14,264
Net profit $-271,643,319
Stressed
Heavy food, larger crew, higher rent
~-23058%
Revenue$1,296,709
COGS (30%)−$389,013
Labor (22%)−$285,276
Occupancy−$299,383,908
TX MB gross tax (6.7%)−$86,880
Utilities / ins / mktg (12%)−$155,605
Card surcharge net+$14,264
Net profit $-298,989,708
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 Air Star Concessions LTD looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-271,643,319/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 (~$-271,643,319 net) estimated

Revenue multiple
$648k–$1.04M
0.5–0.8× gross
SDE multiple
$-679,108k–$-950,752k
2.5–3.5× earnings
Cap rate
$-823,162k–$-1,086,573k
25–33%
Suggested range
$648k–$-950,752k
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

3 cases on file · public records

3 federal cases
3 civil rights
Most recent filing
Williams v. Brinker International Inc
TXND · 2021-06-07 · CLOSED
Public records, last checked 2026-05-22