← Rabble Rousers And Jaquval And Trades Delicatessen /

Financials

MB200139208
Dashboard › Rabble Rousers And Jaquval And Trades Delicatessen › Financial Intelligence

Rabble Rousers And Jaquval And Trades Delicatessen

312 W 7TH ST, Dallas, TX 75208 · TABC MB200139208

Mixed Beverage Dallas Market Enriched 2026-06-18
$873,562 Annual gross (L12M) ▼ 3.7% latest MoM Click for monthly detail
$72,797 Avg monthly ▲ 2.2% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $255,609/yr est. net Click for cost model
$639k–$874k Est. acquisition range 0.87× 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): $873,562 – $970,624/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rabble Rousers And Jaquval And Trades Delicatessen My bars

Executive Summary

Click to expand full narrative

Rabble Rousers And Jaquval And Trades Delicatessen is a mixed-beverage licensed establishment at 312 W 7TH ST, Dallas, Texas (TABC MB200139208). Over the most recent 12 months it reported $873,562 in gross alcohol sales, averaging $72,797/month with a best month of $92,801. Sales mix: ~48% liquor · 48% beer · 5% wine. The building at this address is owned by AM VICTOR PROSPER OWNER LLC (241,371 sqft, $47,323,950 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $255,609 (~29% margin). Acquisition value is estimated at $639k–$874k 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
$873,562
Avg monthly
$72,797
Best month
$92,801
Dec 2025
Sales mix
48% Liq
48% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID003141000108A0000
Property owner (landlord)AM VICTOR PROSPER OWNER LLC
Total building SF241,371
Assessed value$47,323,950

Rabble Rousers And Jaquval And Trades Delicatessen's share

Est. base rent ~$20/sqft/yr · 3,500 sqft · Class B $5,719/mo
NNN CAM / insurance$858/mo
NNN property tax$1,372/mo
Personal property tax own fixtures · Prop 99240131650000000 $160/mo
Total occupancy $8,109/mo

Occupancy analysis

All-in occupancy cost is 11.1% 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 $873,562 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$873,562
COGS (24%)−$209,655
Labor (14%)−$122,299
Occupancy−$87,579
TX MB gross tax (6.7%)−$58,529
Utilities / ins / mktg (8%)−$69,885
Card surcharge net+$9,609
Net profit $335,225
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$873,562
COGS (27%)−$235,862
Labor (17%)−$148,506
Occupancy−$97,310
TX MB gross tax (6.7%)−$58,529
Utilities / ins / mktg (10%)−$87,356
Card surcharge net+$9,609
Net profit $255,609
Stressed
Heavy food, larger crew, higher rent
~18%
Revenue$873,562
COGS (30%)−$262,069
Labor (22%)−$192,184
Occupancy−$107,042
TX MB gross tax (6.7%)−$58,529
Utilities / ins / mktg (12%)−$104,827
Card surcharge net+$9,609
Net profit $158,521
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 Funderemployed LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $255,609/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 (~$255,609 net) estimated

Revenue multiple
$437k–$699k
0.5–0.8× gross
SDE multiple
$639k–$895k
2.5–3.5× earnings
Cap rate
$775k–$1.02M
25–33%
Suggested range
$639k–$874k
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 2026-06-28

No federal lawsuits — past or pending