← Red Claws Crab Shack /

Financials

MB926713
Dashboard › Red Claws Crab Shack › Financial Intelligence

Red Claws Crab Shack

4629 S COOPER ST STE 111, Arlington, TX 76017 · TABC MB926713

Mixed Beverage Arlington Market Enriched 2026-07-12
$243,074 Annual gross (L12M) ▲ 4.7% latest MoM Click for monthly detail
$20,256 Avg monthly ▲ 18.9% latest vs avg Click for monthly detail
~35% Est. net margin (likely) $85,836/yr est. net Click for cost model
$215k–$243k Est. acquisition range 0.94× 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): $347,249 – $486,148/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Red Claws Crab Shack My bars

Executive Summary

Click to expand full narrative

Red Claws Crab Shack is a mixed-beverage licensed establishment at 4629 S COOPER ST STE 111, Arlington, Texas (TABC MB926713). Over the most recent 12 months it reported $243,074 in gross alcohol sales, averaging $20,256/month with a best month of $26,975. Sales mix: ~85% liquor · 15% beer · 0% wine. The building at this address is owned by LEGEND SECOND DOTA & BJ LLC $175,150 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $85,836 (~35% margin). Acquisition value is estimated at $215k–$243k 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
$243,074
Avg monthly
$20,256
Best month
$26,975
Mar 2026
Sales mix
85% Liq
15% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13667351
Property owner (landlord)LEGEND SECOND DOTA & BJ LLC
Red Claws Crab Shack's footprint estimated — suite-level not on file 2,500 sf
Assessed value$175,150

Red Claws Crab Shack's share

Est. base rent ~$3/sqft/yr · 2,500 sqft · Class C $657/mo
NNN CAM / insurance$99/mo
NNN property tax$175/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $1,030/mo

Occupancy analysis

All-in occupancy cost is 5.1% 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 $243,074 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~44%
Revenue$243,074
COGS (24%)−$58,338
Labor (14%)−$34,030
Occupancy−$11,129
TX MB gross tax (6.7%)−$16,286
Utilities / ins / mktg (8%)−$19,446
Card surcharge net+$2,674
Net profit $106,519
Most Likely
Typical bar, light food program, full two-shift staffing
~35%
Revenue$243,074
COGS (27%)−$65,630
Labor (17%)−$41,323
Occupancy−$12,366
TX MB gross tax (6.7%)−$16,286
Utilities / ins / mktg (10%)−$24,307
Card surcharge net+$2,674
Net profit $85,836
Stressed
Heavy food, larger crew, higher rent
~25%
Revenue$243,074
COGS (30%)−$72,922
Labor (22%)−$53,476
Occupancy−$13,602
TX MB gross tax (6.7%)−$16,286
Utilities / ins / mktg (12%)−$29,169
Card surcharge net+$2,674
Net profit $60,292
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 Richardson Rc3 INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $85,836/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 (~$85,836 net) estimated

Revenue multiple
$122k–$194k
0.5–0.8× gross
SDE multiple
$215k–$300k
2.5–3.5× earnings
Cap rate
$260k–$343k
25–33%
Suggested range
$215k–$243k
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

1 case on file · public records

1 federal case
As defendant in 1 case
Most recent filing
Cordova v. Richardson RC3 Inc.
TXND · 2023-08-17 · CLOSED
Public records, last checked 2026-07-26