← Ineligible #7 /

Financials

MB200075089
Dashboard › Ineligible #7 › Financial Intelligence

Ineligible #7

4341 PGA PKWY STE 301, Frisco, TX 75033 · TABC MB200075089

Mixed Beverage Frisco Market Enriched 2026-05-24
$2,069,305 Annual gross (L12M) ▲ 22.1% latest MoM Click for monthly detail
$172,442 Avg monthly ▲ 40.5% latest vs avg Click for monthly detail
~40% Est. net margin (likely) $831,430/yr est. net Click for cost model
$2,079k–$2,069k Est. acquisition range 1.00× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $2,956,150 – $4,138,610/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ineligible #7 My bars

Executive Summary

Click to expand full narrative

Ineligible #7 is a mixed-beverage licensed establishment at 4341 PGA PKWY STE 301, Frisco, Texas (TABC MB200075089). Over the most recent 12 months it reported $2,069,305 in gross alcohol sales, averaging $172,442/month with a best month of $260,042. Sales mix: ~64% liquor · 25% beer · 11% wine. The building at this address is owned by FRISCO, CITY OF $100 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $831,430 (~40% margin). Acquisition value is estimated at $2,079k–$2,069k 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
$2,069,305
Avg monthly
$172,442
Best month
$260,042
Oct 2025
Sales mix
64% Liq
25% Beer · 11% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID767378
Property owner (landlord)FRISCO, CITY OF
Ineligible #7's footprint estimated — suite-level not on file 7,500 sf
Assessed value$100

Ineligible #7's share

Est. base rent ~$0/sqft/yr · 7,500 sqft · Class C $1/mo
NNN CAM / insurance$0/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $379/mo
Total occupancy $381/mo

Occupancy analysis

All-in occupancy cost is 0.2% 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 $2,069,305 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~48%
Revenue$2,069,305
COGS (24%)−$496,633
Labor (14%)−$289,703
Occupancy−$4,112
TX MB gross tax (6.7%)−$138,643
Utilities / ins / mktg (8%)−$165,544
Card surcharge net+$22,762
Net profit $997,431
Most Likely
Typical bar, light food program, full two-shift staffing
~40%
Revenue$2,069,305
COGS (27%)−$558,712
Labor (17%)−$351,782
Occupancy−$4,569
TX MB gross tax (6.7%)−$138,643
Utilities / ins / mktg (10%)−$206,930
Card surcharge net+$22,762
Net profit $831,430
Stressed
Heavy food, larger crew, higher rent
~30%
Revenue$2,069,305
COGS (30%)−$620,792
Labor (22%)−$455,247
Occupancy−$5,026
TX MB gross tax (6.7%)−$138,643
Utilities / ins / mktg (12%)−$248,317
Card surcharge net+$22,762
Net profit $624,043
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 Sc Beverage Company looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $831,430/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 (~$831,430 net) estimated

Revenue multiple
$1.03M–$1.66M
0.5–0.8× gross
SDE multiple
$2.08M–$2.91M
2.5–3.5× earnings
Cap rate
$2.52M–$3.33M
25–33%
Suggested range
$2,079k–$2,069k
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 2026-05-22

Lookup pending — check back tomorrow

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