2929 N HENDERSON AVE, Dallas, TX 75206 · TABC MB200181140
Click to expand full narrative
Darlin is a mixed-beverage licensed establishment at 2929 N HENDERSON AVE, Dallas, Texas (TABC MB200181140). Over the most recent 12 months it reported $157,982 in gross alcohol sales, averaging $52,661/month with a best month of $102,002. Sales mix: ~88% liquor · 6% beer · 6% wine. The building at this address is owned by 2923 N HENDERSON LLC (20,183 sqft, $4,267,500 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $35,388 (~22% margin). Acquisition value is estimated at $88k–$124k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Building (landlord parcel)
Darlin's share
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.
Texas bar cost model applied to $157,982 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$35,388 net) estimated
1 case on file · public records
—