← Yale Beverage Company LLC /

Financials

MB1091264
Dashboard › Yale Beverage Company LLC › Financial Intelligence

Yale Beverage Company LLC

5612 SMU BLVD, Dallas, TX 75206 · TABC MB1091264

Mixed Beverage Dallas Market Enriched 2026-05-24
$2,175,227 Annual gross (L12M) ▲ 34.6% latest MoM Click for monthly detail
$181,269 Avg monthly ▲ 32.4% latest vs avg Click for monthly detail
~18% Est. net margin (likely) $401,614/yr est. net Click for cost model
$1,088k–$1,406k Est. acquisition range 0.57× 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): $2,175,227 – $2,416,919/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Yale Beverage Company LLC My bars

Executive Summary

Click to expand full narrative

Yale Beverage Company LLC is a mixed-beverage licensed establishment at 5612 SMU BLVD, Dallas, Texas (TABC MB1091264). Over the most recent 12 months it reported $2,175,227 in gross alcohol sales, averaging $181,269/month with a best month of $240,054. Sales mix: ~52% liquor · 46% beer · 2% wine. The building at this address is owned by CH REALTY XKNIGHTVEST MF (403,744 sqft, $82,626,320 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $401,614 (~18% margin). Acquisition value is estimated at $1,088k–$1,406k 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
$2,175,227
Avg monthly
$181,269
Best month
$240,054
Apr 2026
Sales mix
52% Liq
46% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID005185000B01A0000
Property owner (landlord)CH REALTY XKNIGHTVEST MF
Total building SF403,744
Assessed value$82,626,320

Yale Beverage Company LLC's share

Est. base rent ~$25/sqft/yr · 7,500 sqft · Class A $15,349/mo
NNN CAM / insurance$2,302/mo
NNN property tax$3,070/mo
Personal property tax own fixtures · Prop 99100519140000000 $19,044/mo
Total occupancy $39,765/mo

Occupancy analysis

All-in occupancy cost is 21.9% 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 $2,175,227 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~29%
Revenue$2,175,227
COGS (24%)−$522,054
Labor (14%)−$304,532
Occupancy−$429,460
TX MB gross tax (6.7%)−$145,740
Utilities / ins / mktg (8%)−$174,018
Card surcharge net+$23,927
Net profit $623,350
Most Likely
Typical bar, light food program, full two-shift staffing
~18%
Revenue$2,175,227
COGS (27%)−$587,311
Labor (17%)−$369,789
Occupancy−$477,178
TX MB gross tax (6.7%)−$145,740
Utilities / ins / mktg (10%)−$217,523
Card surcharge net+$23,927
Net profit $401,614
Stressed
Heavy food, larger crew, higher rent
~6%
Revenue$2,175,227
COGS (30%)−$652,568
Labor (22%)−$478,550
Occupancy−$524,895
TX MB gross tax (6.7%)−$145,740
Utilities / ins / mktg (12%)−$261,027
Card surcharge net+$23,927
Net profit $136,374
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 Yale Beverage Company LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $401,614/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 (~$401,614 net) estimated

Revenue multiple
$1.09M–$1.74M
0.5–0.8× gross
SDE multiple
$1.00M–$1.41M
2.5–3.5× earnings
Cap rate
$1.22M–$1.61M
25–33%
Suggested range
$1,088k–$1,406k
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 2026-06-01

Lookup pending — check back tomorrow

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