← Netflix House /

Financials

MB200178522
Dashboard › Netflix House › Financial Intelligence

Netflix House

13350 DALLAS PKWY, Dallas, TX 75240 · TABC MB200178522

Mixed Beverage Dallas Market Enriched 2026-09-04
$177,722 Annual gross (L12M) ▼ 6.0% latest MoM Click for monthly detail
$44,430 Avg monthly ▲ 44.3% latest vs avg Click for monthly detail
~-52% Est. net margin (likely) $-91,858/yr est. net Click for cost model
$89k–$-322k Est. acquisition range -0.65× 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): $187,076 – $222,152/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Netflix House My bars

Executive Summary

Click to expand full narrative

Netflix House is a mixed-beverage licensed establishment at 13350 DALLAS PKWY, Dallas, Texas (TABC MB200178522). Over the most recent 12 months it reported $177,722 in gross alcohol sales, averaging $44,430/month with a best month of $68,174. Sales mix: ~68% liquor · 21% beer · 11% wine. The building at this address is owned by GMV MALL OWNER LLC (645,431 sqft, $159,940,710 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-91,858 (~-52% margin). Acquisition value is estimated at $89k–$-322k 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
$177,722
Avg monthly
$44,430
Best month
$68,174
Jun 2026
Sales mix
68% Liq
21% Beer · 11% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00700100000010000
Property owner (landlord)GMV MALL OWNER LLC
Total building SF645,431
Assessed value$159,940,710

Netflix House's share

Est. base rent ~$30/sqft/yr · 2,500 sqft · Class A $6,195/mo
NNN CAM / insurance$929/mo
NNN property tax$1,239/mo
Personal property tax own fixtures · Prop 99260513290000000 $5,275/mo
Total occupancy $13,638/mo

Occupancy analysis

All-in occupancy cost is 92.1% 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 $177,722 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-34%
Revenue$177,722
COGS (24%)−$42,653
Labor (14%)−$24,881
Occupancy−$147,292
TX MB gross tax (6.7%)−$11,907
Utilities / ins / mktg (8%)−$14,218
Card surcharge net+$1,955
Net profit $-61,274
Most Likely
Typical bar, light food program, full two-shift staffing
~-52%
Revenue$177,722
COGS (27%)−$47,985
Labor (17%)−$30,213
Occupancy−$163,657
TX MB gross tax (6.7%)−$11,907
Utilities / ins / mktg (10%)−$17,772
Card surcharge net+$1,955
Net profit $-91,858
Stressed
Heavy food, larger crew, higher rent
~-71%
Revenue$177,722
COGS (30%)−$53,317
Labor (22%)−$39,099
Occupancy−$180,023
TX MB gross tax (6.7%)−$11,907
Utilities / ins / mktg (12%)−$21,327
Card surcharge net+$1,955
Net profit $-125,995
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 Levy Premium Foodservice LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-91,858/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 (~$-91,858 net) estimated

Revenue multiple
$89k–$142k
0.5–0.8× gross
SDE multiple
$-230k–$-322k
2.5–3.5× earnings
Cap rate
$-278k–$-367k
25–33%
Suggested range
$89k–$-322k
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 2026-05-22

Lookup pending — check back tomorrow

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