← Rodeo Goat #6 /

Financials

RM1054326
Dashboard › Rodeo Goat #6 › Financial Intelligence

Rodeo Goat #6

9610 WHARF RD, Coppell, TX 75019 · TABC RM1054326

Mixed Beverage Coppell Market Enriched 2026-07-12
$759,537 Annual gross (L12M) ▲ 17.4% latest MoM Click for monthly detail
$63,295 Avg monthly ▲ 30.7% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $205,519/yr est. net Click for cost model
$514k–$719k Est. acquisition range 0.81× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $759,537 – $843,930/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Rodeo Goat #6 My bars

Executive Summary

Click to expand full narrative

Rodeo Goat #6 is a mixed-beverage licensed establishment at 9610 WHARF RD, Coppell, Texas (TABC RM1054326). Over the most recent 12 months it reported $759,537 in gross alcohol sales, averaging $63,295/month with a best month of $82,727. Sales mix: ~52% liquor · 44% beer · 4% wine. The building at this address is owned by CWR4 LAND LTD (14,107 sqft, $2,800,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $205,519 (~27% margin). Acquisition value is estimated at $514k–$719k 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
$759,537
Avg monthly
$63,295
Best month
$82,727
May 2026
Sales mix
52% Liq
44% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID008466000L0020100
Property owner (landlord)CWR4 LAND LTD
Total building SF14,107
Assessed value$2,800,000

Rodeo Goat #6's share

Est. base rent ~$20/sqft/yr · 3,500 sqft · Class B $5,789/mo
NNN CAM / insurance$868/mo
NNN property tax$1,389/mo
Personal property tax own fixtures · Prop 99191111160000000 $398/mo
Total occupancy $8,444/mo

Occupancy analysis

All-in occupancy cost is 13.3% 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 $759,537 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~36%
Revenue$759,537
COGS (24%)−$182,289
Labor (14%)−$106,335
Occupancy−$91,201
TX MB gross tax (6.7%)−$50,889
Utilities / ins / mktg (8%)−$60,763
Card surcharge net+$8,355
Net profit $276,415
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$759,537
COGS (27%)−$205,075
Labor (17%)−$129,121
Occupancy−$101,334
TX MB gross tax (6.7%)−$50,889
Utilities / ins / mktg (10%)−$75,954
Card surcharge net+$8,355
Net profit $205,519
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$759,537
COGS (30%)−$227,861
Labor (22%)−$167,098
Occupancy−$111,467
TX MB gross tax (6.7%)−$50,889
Utilities / ins / mktg (12%)−$91,144
Card surcharge net+$8,355
Net profit $119,432
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 Rodeo Goat No. 6 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $205,519/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 (~$205,519 net) estimated

Revenue multiple
$380k–$608k
0.5–0.8× gross
SDE multiple
$514k–$719k
2.5–3.5× earnings
Cap rate
$623k–$822k
25–33%
Suggested range
$514k–$719k
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 2026-07-07

Lookup pending — check back tomorrow

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