← Cane Rosso /

Financials

MB200162631
Dashboard › Cane Rosso › Financial Intelligence

Cane Rosso

3685 THE STAR BLVD STE 200, Frisco, TX 75034 · TABC MB200162631

Mixed Beverage Frisco Market Enriched 2026-07-10
$436,284 Annual gross (L12M) ▲ 15.9% latest MoM Click for monthly detail
$36,357 Avg monthly ▲ 12.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $97,728/yr est. net Click for cost model
$244k–$342k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $436,284 – $484,760/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cane Rosso My bars

Executive Summary

Click to expand full narrative

Cane Rosso is a mixed-beverage licensed establishment at 3685 THE STAR BLVD STE 200, Frisco, Texas (TABC MB200162631). Over the most recent 12 months it reported $436,284 in gross alcohol sales, averaging $36,357/month with a best month of $47,529. Sales mix: ~43% liquor · 26% beer · 31% wine. The building at this address is owned by BLUE STAR FRISCO RETAIL LP (212,698 sqft, $93,640,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $97,728 (~22% margin). Acquisition value is estimated at $244k–$342k 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
$436,284
Avg monthly
$36,357
Best month
$47,529
Dec 2025
Sales mix
43% Liq
26% Beer · 31% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2712517
Property owner (landlord)BLUE STAR FRISCO RETAIL LP
Total building SF whole parcel — Cane Rosso is in STE 200212,698
Cane Rosso's footprint estimated — suite-level not on file 2,500 sf
Assessed value$93,640,000

Cane Rosso's share

Est. base rent ~$19/sqft/yr · 2,500 sqft · Class A $3,940/mo
NNN CAM / insurance$591/mo
NNN property tax$1,926/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $6,544/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 $436,284 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$436,284
COGS (24%)−$104,708
Labor (14%)−$61,080
Occupancy−$70,678
TX MB gross tax (6.7%)−$29,231
Utilities / ins / mktg (8%)−$34,903
Card surcharge net+$4,799
Net profit $140,483
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$436,284
COGS (27%)−$117,797
Labor (17%)−$74,168
Occupancy−$78,531
TX MB gross tax (6.7%)−$29,231
Utilities / ins / mktg (10%)−$43,628
Card surcharge net+$4,799
Net profit $97,728
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$436,284
COGS (30%)−$130,885
Labor (22%)−$95,982
Occupancy−$86,384
TX MB gross tax (6.7%)−$29,231
Utilities / ins / mktg (12%)−$52,354
Card surcharge net+$4,799
Net profit $46,246
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 Cane Rosso Kanjiklub LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $97,728/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 (~$97,728 net) estimated

Revenue multiple
$218k–$349k
0.5–0.8× gross
SDE multiple
$244k–$342k
2.5–3.5× earnings
Cap rate
$296k–$391k
25–33%
Suggested range
$244k–$342k
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 2026-07-08

Lookup pending — check back tomorrow

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