← Cousin's Bar-B-Q (B12) /

Financials

MB200082636
Dashboard › Cousin's Bar-B-Q (B12) › Financial Intelligence

Cousin's Bar-B-Q (B12)

2141 N INTERNATIONAL PKWY B12 41D, Dfw Airport, TX 75261 · TABC MB200082636

Mixed Beverage Dfw Airport Market Enriched 2026-06-15
$1,262,930 Annual gross (L12M) ▼ 10.2% latest MoM Click for monthly detail
$105,244 Avg monthly ▼ 5.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $354,694/yr est. net Click for cost model
$887k–$1,241k Est. acquisition range 0.84× 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): $1,262,930 – $1,403,256/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cousin's Bar-B-Q (B12) My bars

Executive Summary

Click to expand full narrative

Cousin's Bar-B-Q (B12) is a mixed-beverage licensed establishment at 2141 N INTERNATIONAL PKWY B12 41D, Dfw Airport, Texas (TABC MB200082636). Over the most recent 12 months it reported $1,262,930 in gross alcohol sales, averaging $105,244/month with a best month of $114,137. Sales mix: ~35% liquor · 58% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $354,694 (~28% margin). Acquisition value is estimated at $887k–$1,241k 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
$1,262,930
Avg monthly
$105,244
Best month
$114,137
Oct 2025
Sales mix
35% Liq
58% Beer · 7% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$11,051/mo
NNN CAM / insurance$1,658/mo
Total occupancy$12,961/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $1,262,930 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,262,930
COGS (24%)−$303,103
Labor (14%)−$176,810
Occupancy−$139,977
TX MB gross tax (6.7%)−$84,616
Utilities / ins / mktg (8%)−$101,034
Card surcharge net+$13,892
Net profit $471,281
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,262,930
COGS (27%)−$340,991
Labor (17%)−$214,698
Occupancy−$155,530
TX MB gross tax (6.7%)−$84,616
Utilities / ins / mktg (10%)−$126,293
Card surcharge net+$13,892
Net profit $354,694
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,262,930
COGS (30%)−$378,879
Labor (22%)−$277,845
Occupancy−$171,083
TX MB gross tax (6.7%)−$84,616
Utilities / ins / mktg (12%)−$151,552
Card surcharge net+$13,892
Net profit $212,848
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 Cousin's Bbq Airport LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $354,694/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 (~$354,694 net) estimated

Revenue multiple
$631k–$1.01M
0.5–0.8× gross
SDE multiple
$887k–$1.24M
2.5–3.5× earnings
Cap rate
$1.07M–$1.42M
25–33%
Suggested range
$887k–$1,241k
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 2026-06-10

Lookup pending — check back tomorrow

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