← Benihana /

Financials

MB511215
Dashboard › Benihana › Financial Intelligence

Benihana

5400 WHITE HALL, Irving, TX 75038 · TABC MB511215

Mixed Beverage Irving Market Enriched 2026-07-12
$681,784 Annual gross (L12M) ▲ 22.2% latest MoM Click for monthly detail
$56,815 Avg monthly ▲ 3.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $191,479/yr est. net Click for cost model
$479k–$670k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
← Back to Benihana My bars

Executive Summary

Click to expand full narrative

Benihana is a mixed-beverage licensed establishment at 5400 WHITE HALL, Irving, Texas (TABC MB511215). Over the most recent 12 months it reported $681,784 in gross alcohol sales, averaging $56,815/month with a best month of $76,554. Sales mix: ~68% liquor · 15% beer · 18% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $191,479 (~28% margin). Acquisition value is estimated at $479k–$670k 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
$681,784
Avg monthly
$56,815
Best month
$76,554
Dec 2025
Sales mix
68% Liq
15% Beer · 18% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$5,966/mo
NNN CAM / insurance$895/mo
Total occupancy$6,997/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $681,784 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$681,784
COGS (24%)−$163,628
Labor (14%)−$95,450
Occupancy−$75,566
TX MB gross tax (6.7%)−$45,680
Utilities / ins / mktg (8%)−$54,543
Card surcharge net+$7,500
Net profit $254,418
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$681,784
COGS (27%)−$184,082
Labor (17%)−$115,903
Occupancy−$83,962
TX MB gross tax (6.7%)−$45,680
Utilities / ins / mktg (10%)−$68,178
Card surcharge net+$7,500
Net profit $191,479
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$681,784
COGS (30%)−$204,535
Labor (22%)−$149,992
Occupancy−$92,358
TX MB gross tax (6.7%)−$45,680
Utilities / ins / mktg (12%)−$81,814
Card surcharge net+$7,500
Net profit $114,904
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 Benihana Las Colinas CORP looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $191,479/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 (~$191,479 net) estimated

Revenue multiple
$341k–$545k
0.5–0.8× gross
SDE multiple
$479k–$670k
2.5–3.5× earnings
Cap rate
$580k–$766k
25–33%
Suggested range
$479k–$670k
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.