← Campisi's /

Financials

MB516134
Dashboard › Campisi's › Financial Intelligence

Campisi's

1520 ELM ST STE 111, Dallas, TX 75201 · TABC MB516134

Mixed Beverage Dallas Market Enriched 2026-07-12
$280,857 Annual gross (L12M) ▲ 7.7% latest MoM Click for monthly detail
$23,405 Avg monthly ▼ 7.3% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $62,912/yr est. net Click for cost model
$157k–$220k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $401,224 – $561,714/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Campisi's My bars

Executive Summary

Click to expand full narrative

Campisi's is a mixed-beverage licensed establishment at 1520 ELM ST STE 111, Dallas, Texas (TABC MB516134). Over the most recent 12 months it reported $280,857 in gross alcohol sales, averaging $23,405/month with a best month of $32,133. Sales mix: ~41% liquor · 17% beer · 42% wine. The building at this address is owned by 1401 ELM STREET LLC (1,168,266 sqft, $220,000,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $62,912 (~22% margin). Acquisition value is estimated at $157k–$220k 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
$280,857
Avg monthly
$23,405
Best month
$32,133
Oct 2025
Sales mix
41% Liq
17% Beer · 42% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000100441000000
Property owner (landlord)1401 ELM STREET LLC
Total building SF whole parcel — Campisi's is in STE 1111,168,266
Campisi's's footprint estimated — suite-level not on file 2,500 sf
Assessed value$220,000,000

Campisi's's share

Est. base rent ~$6/sqft/yr · 2,500 sqft · Class B $1,233/mo
NNN CAM / insurance$185/mo
NNN property tax$942/mo
Personal property tax own fixtures · Prop 99820580000244950 $1,853/mo
Total occupancy $4,213/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 $280,857 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$280,857
COGS (24%)−$67,406
Labor (14%)−$39,320
Occupancy−$45,499
TX MB gross tax (6.7%)−$18,817
Utilities / ins / mktg (8%)−$22,469
Card surcharge net+$3,089
Net profit $90,436
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$280,857
COGS (27%)−$75,831
Labor (17%)−$47,746
Occupancy−$50,554
TX MB gross tax (6.7%)−$18,817
Utilities / ins / mktg (10%)−$28,086
Card surcharge net+$3,089
Net profit $62,912
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$280,857
COGS (30%)−$84,257
Labor (22%)−$61,789
Occupancy−$55,610
TX MB gross tax (6.7%)−$18,817
Utilities / ins / mktg (12%)−$33,703
Card surcharge net+$3,089
Net profit $29,771
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 Campi #3 INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $62,912/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 (~$62,912 net) estimated

Revenue multiple
$140k–$225k
0.5–0.8× gross
SDE multiple
$157k–$220k
2.5–3.5× earnings
Cap rate
$191k–$252k
25–33%
Suggested range
$157k–$220k
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 2026-06-18

No federal lawsuits — past or pending