← Barrel & Bones Dallas LLC /

Financials

MB200117388
Dashboard › Barrel & Bones Dallas LLC › Financial Intelligence

Barrel & Bones Dallas LLC

12300 INWOOD RD # 130, Dallas, TX 75244 · TABC MB200117388

Mixed Beverage Dallas Market Enriched 2026-08-29
$170,074 Annual gross (L12M) ▲ 12.6% latest MoM Click for monthly detail
$14,173 Avg monthly ▼ 0.1% latest vs avg Click for monthly detail
~-90% Est. net margin (likely) $-153,728/yr est. net Click for cost model
$85k–$-538k Est. acquisition range -1.33× 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): $170,074 – $188,971/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Barrel & Bones Dallas LLC My bars

Executive Summary

Click to expand full narrative

Barrel & Bones Dallas LLC is a mixed-beverage licensed establishment at 12300 INWOOD RD # 130, Dallas, Texas (TABC MB200117388). Over the most recent 12 months it reported $170,074 in gross alcohol sales, averaging $14,173/month with a best month of $21,611. Sales mix: ~57% liquor · 35% beer · 8% wine. The building at this address is owned by JESUIT HIGH SCHOOL (98,508 sqft, $47,191,090 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-153,728 (~-90% margin). Acquisition value is estimated at $85k–$-538k 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
$170,074
Avg monthly
$14,173
Best month
$21,611
Oct 2025
Sales mix
57% Liq
35% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00840200000010000
Property owner (landlord)JESUIT HIGH SCHOOL
Total building SF98,508
Assessed value$47,191,090

Barrel & Bones Dallas LLC's share

Est. base rent ~$57/sqft/yr · 2,500 sqft · Class A $11,976/mo
NNN CAM / insurance$1,796/mo
NNN property tax$2,395/mo
Personal property tax own fixtures · Prop 99251120860000000 $2,368/mo
Total occupancy $18,537/mo

Occupancy analysis

All-in occupancy cost is 130.8% 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 $170,074 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-69%
Revenue$170,074
COGS (24%)−$40,818
Labor (14%)−$23,810
Occupancy−$200,194
TX MB gross tax (6.7%)−$11,395
Utilities / ins / mktg (8%)−$13,606
Card surcharge net+$1,871
Net profit $-117,878
Most Likely
Typical bar, light food program, full two-shift staffing
~-90%
Revenue$170,074
COGS (27%)−$45,920
Labor (17%)−$28,913
Occupancy−$222,438
TX MB gross tax (6.7%)−$11,395
Utilities / ins / mktg (10%)−$17,007
Card surcharge net+$1,871
Net profit $-153,728
Stressed
Heavy food, larger crew, higher rent
~-113%
Revenue$170,074
COGS (30%)−$51,022
Labor (22%)−$37,416
Occupancy−$244,682
TX MB gross tax (6.7%)−$11,395
Utilities / ins / mktg (12%)−$20,409
Card surcharge net+$1,871
Net profit $-192,979
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 Barrel & Bones Dallas LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-153,728/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 (~$-153,728 net) estimated

Revenue multiple
$85k–$136k
0.5–0.8× gross
SDE multiple
$-384k–$-538k
2.5–3.5× earnings
Cap rate
$-466k–$-615k
25–33%
Suggested range
$85k–$-538k
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 2026-07-23

No federal lawsuits — past or pending