← Snuffer's Restaurant And Bar - Addison /

Financials

MB903318
Dashboard › Snuffer's Restaurant And Bar - Addison › Financial Intelligence

Snuffer's Restaurant And Bar - Addison

4180 BELT LINE RD STE 100, Addison, TX 75001 · TABC MB903318

Mixed Beverage Addison Market Enriched 2026-09-10
$192,745 Annual gross (L12M) ▲ 5.7% latest MoM Click for monthly detail
$16,062 Avg monthly ▲ 6.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $43,175/yr est. net Click for cost model
$108k–$151k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $428,322 – $770,980/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Snuffer's Restaurant And Bar - Addison My bars

Executive Summary

Click to expand full narrative

Snuffer's Restaurant And Bar - Addison is a mixed-beverage licensed establishment at 4180 BELT LINE RD STE 100, Addison, Texas (TABC MB903318). Over the most recent 12 months it reported $192,745 in gross alcohol sales, averaging $16,062/month with a best month of $17,777. Sales mix: ~39% liquor · 50% beer · 12% wine. The building at this address is owned by BELTLINE REALTY PARTNERS LTD (12,785 sqft, $3,580,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $43,175 (~22% margin). Acquisition value is estimated at $108k–$151k 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
$192,745
Avg monthly
$16,062
Best month
$17,777
Aug 2025
Sales mix
39% Liq
50% Beer · 12% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID100007400003A0000
Property owner (landlord)BELTLINE REALTY PARTNERS LTD
Total building SF whole parcel — Snuffer's Restaurant And Bar - Addison is in STE 10012,785
Snuffer's Restaurant And Bar - Addison's footprint estimated — suite-level not on file 2,500 sf
Assessed value$3,580,000

Snuffer's Restaurant And Bar - Addison's share

Est. base rent ~$6/sqft/yr · 2,500 sqft · Class A $1,276/mo
NNN CAM / insurance$191/mo
NNN property tax$1,400/mo
Personal property tax own fixtures · Prop 99200908200000000 $23/mo
Total occupancy $2,891/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 $192,745 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$192,745
COGS (24%)−$46,259
Labor (14%)−$26,984
Occupancy−$31,225
TX MB gross tax (6.7%)−$12,914
Utilities / ins / mktg (8%)−$15,420
Card surcharge net+$2,120
Net profit $62,064
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$192,745
COGS (27%)−$52,041
Labor (17%)−$32,767
Occupancy−$34,694
TX MB gross tax (6.7%)−$12,914
Utilities / ins / mktg (10%)−$19,274
Card surcharge net+$2,120
Net profit $43,175
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$192,745
COGS (30%)−$57,824
Labor (22%)−$42,404
Occupancy−$38,164
TX MB gross tax (6.7%)−$12,914
Utilities / ins / mktg (12%)−$23,129
Card surcharge net+$2,120
Net profit $20,431
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 Snuffer's Restaurants LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $43,175/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 (~$43,175 net) estimated

Revenue multiple
$96k–$154k
0.5–0.8× gross
SDE multiple
$108k–$151k
2.5–3.5× earnings
Cap rate
$131k–$173k
25–33%
Suggested range
$108k–$151k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $428,322–$770,980/yr in total revenue (your liquor portion of $192,745 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$428k–$771k
food + liquor + service
Estimated net (10–15%)
$43k–$116k
restaurant margin
Full-business value
$118k–$424k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-06-09

Lookup pending — check back tomorrow

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