← Cannons Irish Pub /

Financials

RM1049958
Dashboard › Cannons Irish Pub › Financial Intelligence

Cannons Irish Pub

1314 W DAVIS ST STE 110, Dallas, TX 75208 · TABC RM1049958

Mixed Beverage Dallas Market Enriched 2026-07-10
$766,091 Annual gross (L12M) ▲ 6.2% latest MoM Click for monthly detail
$63,841 Avg monthly ▲ 33.7% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $180,186/yr est. net Click for cost model
$450k–$631k Est. acquisition range 0.71× 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $957,614 – $1,276,818/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cannons Irish Pub My bars

Executive Summary

Click to expand full narrative

Cannons Irish Pub is a mixed-beverage licensed establishment at 1314 W DAVIS ST STE 110, Dallas, Texas (TABC RM1049958). Over the most recent 12 months it reported $766,091 in gross alcohol sales, averaging $63,841/month with a best month of $93,363. Sales mix: ~49% liquor · 48% beer · 3% wine. The building at this address is owned by CLINTON OAK CLIFF LLC (5,733 sqft, $1,332,100 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $180,186 (~24% margin). Acquisition value is estimated at $450k–$631k 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
$766,091
Avg monthly
$63,841
Best month
$93,363
Mar 2026
Sales mix
49% Liq
48% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000273766000000
Property owner (landlord)CLINTON OAK CLIFF LLC
Total building SF whole parcel — Cannons Irish Pub is in STE 1105,733
Cannons Irish Pub's footprint estimated — suite-level not on file 3,500 sf
Assessed value$1,332,100

Cannons Irish Pub's share

Est. base rent ~$28/sqft/yr · 3,500 sqft · Class A $8,132/mo
NNN CAM / insurance$1,220/mo
NNN property tax$1,332/mo
Personal property tax own fixtures · Prop 99130807190000000 $92/mo
Total occupancy $10,776/mo

Occupancy analysis

All-in occupancy cost is 16.9% 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 $766,091 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~33%
Revenue$766,091
COGS (24%)−$183,862
Labor (14%)−$107,253
Occupancy−$116,383
TX MB gross tax (6.7%)−$51,328
Utilities / ins / mktg (8%)−$61,287
Card surcharge net+$8,427
Net profit $254,405
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$766,091
COGS (27%)−$206,845
Labor (17%)−$130,235
Occupancy−$129,315
TX MB gross tax (6.7%)−$51,328
Utilities / ins / mktg (10%)−$76,609
Card surcharge net+$8,427
Net profit $180,186
Stressed
Heavy food, larger crew, higher rent
~12%
Revenue$766,091
COGS (30%)−$229,827
Labor (22%)−$168,540
Occupancy−$142,246
TX MB gross tax (6.7%)−$51,328
Utilities / ins / mktg (12%)−$91,931
Card surcharge net+$8,427
Net profit $90,646
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 Cannon's Pub LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $180,186/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 (~$180,186 net) estimated

Revenue multiple
$383k–$613k
0.5–0.8× gross
SDE multiple
$450k–$631k
2.5–3.5× earnings
Cap rate
$546k–$721k
25–33%
Suggested range
$450k–$631k
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 2026-06-26

Lookup pending — check back tomorrow

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