← Shell Shack Arlington /

Financials

MB200081118
Dashboard › Shell Shack Arlington › Financial Intelligence

Shell Shack Arlington

550 LINCOLN SQ, Arlington, TX 76011 · TABC MB200081118

Mixed Beverage Arlington Market Enriched 2026-07-12
$232,808 Annual gross (L12M) ▲ 25.0% latest MoM Click for monthly detail
$19,401 Avg monthly ▼ 21.5% latest vs avg Click for monthly detail
~37% Est. net margin (likely) $86,339/yr est. net Click for cost model
$216k–$233k Est. acquisition range 0.96× 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): $232,808 – $258,676/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Shell Shack Arlington My bars

Executive Summary

Click to expand full narrative

Shell Shack Arlington is a mixed-beverage licensed establishment at 550 LINCOLN SQ, Arlington, Texas (TABC MB200081118). Over the most recent 12 months it reported $232,808 in gross alcohol sales, averaging $19,401/month with a best month of $25,637. Sales mix: ~79% liquor · 21% beer · 0% wine. The building at this address is owned by SHACK ENTERPRISES ARLINGTON LL $102,202 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $86,339 (~37% margin). Acquisition value is estimated at $216k–$233k 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
$232,808
Avg monthly
$19,401
Best month
$25,637
Jun 2025
Sales mix
79% Liq
21% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14501738
Property owner (landlord)SHACK ENTERPRISES ARLINGTON LL
Assessed value$102,202

Shell Shack Arlington's share

Est. base rent ~$2/sqft/yr · 2,500 sqft · Class C $383/mo
NNN CAM / insurance$57/mo
NNN property tax$102/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $643/mo

Occupancy analysis

All-in occupancy cost is 3.3% 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 $232,808 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$232,808
COGS (24%)−$55,874
Labor (14%)−$32,593
Occupancy−$6,944
TX MB gross tax (6.7%)−$15,598
Utilities / ins / mktg (8%)−$18,625
Card surcharge net+$2,561
Net profit $105,735
Most Likely
Typical bar, light food program, full two-shift staffing
~37%
Revenue$232,808
COGS (27%)−$62,858
Labor (17%)−$39,577
Occupancy−$7,715
TX MB gross tax (6.7%)−$15,598
Utilities / ins / mktg (10%)−$23,281
Card surcharge net+$2,561
Net profit $86,339
Stressed
Heavy food, larger crew, higher rent
~27%
Revenue$232,808
COGS (30%)−$69,842
Labor (22%)−$51,218
Occupancy−$8,487
TX MB gross tax (6.7%)−$15,598
Utilities / ins / mktg (12%)−$27,937
Card surcharge net+$2,561
Net profit $62,287
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 Ss Arlington Bevco LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $86,339/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 (~$86,339 net) estimated

Revenue multiple
$116k–$186k
0.5–0.8× gross
SDE multiple
$216k–$302k
2.5–3.5× earnings
Cap rate
$262k–$345k
25–33%
Suggested range
$216k–$233k
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 2026-07-07

Lookup pending — check back tomorrow

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