← Applebee's Neighborhood Grill & Bar /

Financials

RM729483
Dashboard › Applebee's Neighborhood Grill & Bar › Financial Intelligence

Applebee's Neighborhood Grill & Bar

3905 LAMAR AVE, Paris, TX 75462 · TABC RM729483

Mixed Beverage Paris Market Enriched 2026-07-10
$488,265 Annual gross (L12M) ▲ 10.3% latest MoM Click for monthly detail
$40,689 Avg monthly ▲ 8.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $137,151/yr est. net Click for cost model
$343k–$480k Est. acquisition range 0.84× 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): $1,085,033 – $1,953,060/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applebee's Neighborhood Grill & Bar My bars

Executive Summary

Click to expand full narrative

Applebee's Neighborhood Grill & Bar is a mixed-beverage licensed establishment at 3905 LAMAR AVE, Paris, Texas (TABC RM729483). Over the most recent 12 months it reported $488,265 in gross alcohol sales, averaging $40,689/month with a best month of $46,431. Sales mix: ~58% liquor · 40% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $137,151 (~28% margin). Acquisition value is estimated at $343k–$480k 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
$488,265
Avg monthly
$40,689
Best month
$46,431
Dec 2025
Sales mix
58% Liq
40% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$4,272/mo
NNN CAM / insurance$641/mo
Total occupancy$5,009/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $488,265 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$488,265
COGS (24%)−$117,184
Labor (14%)−$68,357
Occupancy−$54,097
TX MB gross tax (6.7%)−$32,714
Utilities / ins / mktg (8%)−$39,061
Card surcharge net+$5,371
Net profit $182,223
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$488,265
COGS (27%)−$131,832
Labor (17%)−$83,005
Occupancy−$60,108
TX MB gross tax (6.7%)−$32,714
Utilities / ins / mktg (10%)−$48,826
Card surcharge net+$5,371
Net profit $137,151
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$488,265
COGS (30%)−$146,480
Labor (22%)−$107,418
Occupancy−$66,119
TX MB gross tax (6.7%)−$32,714
Utilities / ins / mktg (12%)−$58,592
Card surcharge net+$5,371
Net profit $82,314
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 Synergy Restaurant Management L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $137,151/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 (~$137,151 net) estimated

Revenue multiple
$244k–$391k
0.5–0.8× gross
SDE multiple
$343k–$480k
2.5–3.5× earnings
Cap rate
$416k–$549k
25–33%
Suggested range
$343k–$480k
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 $1,085,033–$1,953,060/yr in total revenue (your liquor portion of $488,265 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
$1,085k–$1,953k
food + liquor + service
Estimated net (10–15%)
$109k–$293k
restaurant margin
Full-business value
$298k–$1,074k
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

1 case on file · public records

1 federal case
1 ADA
1 civil rights
Most recent filing
Cairns v. Lansden, Co-Trustee of the Lansden Family Trust dated January 5, 1996
TXED · 2022-05-27 · CLOSED
Public records, last checked 2026-05-22