← Katha Kitchen And Lounge /

Financials

MB200116849
Dashboard › Katha Kitchen And Lounge › Financial Intelligence

Katha Kitchen And Lounge

4070 N BELT LINE RD STE 138, Irving, TX 75038 · TABC MB200116849

Mixed Beverage Irving Market Enriched 2026-09-10
$184,908 Annual gross (L12M) ▼ 7.1% latest MoM Click for monthly detail
$15,409 Avg monthly ▲ 3.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $41,419/yr est. net Click for cost model
$104k–$145k Est. acquisition range 0.67× 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $205,453 – $246,544/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Katha Kitchen And Lounge My bars

Executive Summary

Click to expand full narrative

Katha Kitchen And Lounge is a mixed-beverage licensed establishment at 4070 N BELT LINE RD STE 138, Irving, Texas (TABC MB200116849). Over the most recent 12 months it reported $184,908 in gross alcohol sales, averaging $15,409/month with a best month of $18,684. Sales mix: ~58% liquor · 40% beer · 1% wine. The building at this address is owned by GL MARBLETREE LLC (201,914 sqft, $42,000,740 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $41,419 (~22% margin). Acquisition value is estimated at $104k–$145k 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
$184,908
Avg monthly
$15,409
Best month
$18,684
Dec 2025
Sales mix
58% Liq
40% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID322555500A0010000
Property owner (landlord)GL MARBLETREE LLC
Total building SF whole parcel — Katha Kitchen And Lounge is in STE 138201,914
Katha Kitchen And Lounge's footprint estimated — suite-level not on file 2,500 sf
Assessed value$42,000,740

Katha Kitchen And Lounge's share

Est. base rent ~$6/sqft/yr · 2,500 sqft · Class A $1,348/mo
NNN CAM / insurance$202/mo
NNN property tax$1,040/mo
Personal property tax own fixtures · Prop 99250813260000000 $183/mo
Total occupancy $2,774/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $184,908 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$184,908
COGS (24%)−$44,378
Labor (14%)−$25,887
Occupancy−$29,955
TX MB gross tax (6.7%)−$12,389
Utilities / ins / mktg (8%)−$14,793
Card surcharge net+$2,034
Net profit $59,540
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$184,908
COGS (27%)−$49,925
Labor (17%)−$31,434
Occupancy−$33,283
TX MB gross tax (6.7%)−$12,389
Utilities / ins / mktg (10%)−$18,491
Card surcharge net+$2,034
Net profit $41,419
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$184,908
COGS (30%)−$55,472
Labor (22%)−$40,680
Occupancy−$36,612
TX MB gross tax (6.7%)−$12,389
Utilities / ins / mktg (12%)−$22,189
Card surcharge net+$2,034
Net profit $19,600
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 Fewa Lake LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $41,419/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 (~$41,419 net) estimated

Revenue multiple
$92k–$148k
0.5–0.8× gross
SDE multiple
$104k–$145k
2.5–3.5× earnings
Cap rate
$126k–$166k
25–33%
Suggested range
$104k–$145k
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 2026-06-11

Lookup pending — check back tomorrow

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