← Goldie's /

Financials

MB200117737
Dashboard › Goldie's › Financial Intelligence

Goldie's

9850 WALNUT ST STE 305, Dallas, TX 75243 · TABC MB200117737

Mixed Beverage Dallas Market Enriched 2026-07-11
$552,769 Annual gross (L12M) ▲ 12.0% latest MoM Click for monthly detail
$46,064 Avg monthly ▲ 9.8% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $135,107/yr est. net Click for cost model
$338k–$473k Est. acquisition range 0.73× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $581,862 – $690,961/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Goldie's My bars

Executive Summary

Click to expand full narrative

Goldie's is a mixed-beverage licensed establishment at 9850 WALNUT ST STE 305, Dallas, Texas (TABC MB200117737). Over the most recent 12 months it reported $552,769 in gross alcohol sales, averaging $46,064/month with a best month of $53,496. Sales mix: ~59% liquor · 3% beer · 38% wine. The building at this address is owned by DALLAS CHIN BAPTIST CHURCH (6,440 sqft, $1,159,240 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $135,107 (~24% margin). Acquisition value is estimated at $338k–$473k 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
$552,769
Avg monthly
$46,064
Best month
$53,496
Aug 2025
Sales mix
59% Liq
3% Beer · 38% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0084340F0002A0099
Property owner (landlord)DALLAS CHIN BAPTIST CHURCH
Total building SF whole parcel — Goldie's is in STE 3056,440
Goldie's's footprint estimated — suite-level not on file 3,500 sf
Assessed value$1,159,240

Goldie's's share

Est. base rent ~$18/sqft/yr · 3,500 sqft · Class B $5,250/mo
NNN CAM / insurance$788/mo
NNN property tax$1,159/mo
Personal property tax own fixtures · Prop 99200119900006400 $154/mo
Total occupancy $7,351/mo

Occupancy analysis

All-in occupancy cost is 16.0% 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 $552,769 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$552,769
COGS (24%)−$132,665
Labor (14%)−$77,388
Occupancy−$79,390
TX MB gross tax (6.7%)−$37,036
Utilities / ins / mktg (8%)−$44,222
Card surcharge net+$6,080
Net profit $188,150
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$552,769
COGS (27%)−$149,248
Labor (17%)−$93,971
Occupancy−$88,211
TX MB gross tax (6.7%)−$37,036
Utilities / ins / mktg (10%)−$55,277
Card surcharge net+$6,080
Net profit $135,107
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$552,769
COGS (30%)−$165,831
Labor (22%)−$121,609
Occupancy−$97,033
TX MB gross tax (6.7%)−$37,036
Utilities / ins / mktg (12%)−$66,332
Card surcharge net+$6,080
Net profit $71,009
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 Audel You What LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $135,107/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 (~$135,107 net) estimated

Revenue multiple
$276k–$442k
0.5–0.8× gross
SDE multiple
$338k–$473k
2.5–3.5× earnings
Cap rate
$409k–$540k
25–33%
Suggested range
$338k–$473k
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 2026-08-29

Lookup pending — check back tomorrow

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