9454 MARSH LN, Dallas, TX 75220 · TABC MB973188
Click to expand full narrative
The Original Cockpit is a mixed-beverage licensed establishment at 9454 MARSH LN, Dallas, Texas (TABC MB973188). Over the most recent 12 months it reported $452,485 in gross alcohol sales, averaging $37,707/month with a best month of $46,441. Sales mix: ~59% liquor · 40% beer · 1% wine. The building at this address is owned by RED BIRD I-20 CORP (2,500 sqft, $788,550 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $101,357 (~22% margin). Acquisition value is estimated at $253k–$355k 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)
The Original Cockpit'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 $452,485 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$101,357 net) estimated
Public records · last checked 2026-06-27
Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.
—