← Olive Garden Of Texas #1257 /

Financials

RM764145
Dashboard › Olive Garden Of Texas #1257 › Financial Intelligence

Olive Garden Of Texas #1257

9079 VANTAGE POINT DR, Dallas, TX 75243 · TABC RM764145

Mixed Beverage Dallas Market Enriched 2026-09-02
$133,100 Annual gross (L12M) ▼ 23.5% latest MoM Click for monthly detail
$11,092 Avg monthly ▼ 16.8% latest vs avg Click for monthly detail
~-60% Est. net margin (likely) $-79,481/yr est. net Click for cost model
$67k–$-278k Est. acquisition range -0.80× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $140,105 – $156,588/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Olive Garden Of Texas #1257 My bars

Executive Summary

Click to expand full narrative

Olive Garden Of Texas #1257 is a mixed-beverage licensed establishment at 9079 VANTAGE POINT DR, Dallas, Texas (TABC RM764145). Over the most recent 12 months it reported $133,100 in gross alcohol sales, averaging $11,092/month with a best month of $15,238. Sales mix: ~47% liquor · 15% beer · 38% wine. The building at this address is owned by HIGH POINT RICCHI LLC (42,954 sqft, $13,132,320 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-79,481 (~-60% margin). Acquisition value is estimated at $67k–$-278k 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
$133,100
Avg monthly
$11,092
Best month
$15,238
May 2026
Sales mix
47% Liq
15% Beer · 38% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0084090A000010000
Property owner (landlord)HIGH POINT RICCHI LLC
Total building SF42,954
Assessed value$13,132,320

Olive Garden Of Texas #1257's share

Est. base rent ~$37/sqft/yr · 2,500 sqft · Class A $7,643/mo
NNN CAM / insurance$1,146/mo
NNN property tax$1,529/mo
Personal property tax own fixtures · Prop 99110511530000000 $786/mo
Total occupancy $11,104/mo

Occupancy analysis

All-in occupancy cost is 100.1% 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 $133,100 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-42%
Revenue$133,100
COGS (24%)−$31,944
Labor (14%)−$18,634
Occupancy−$119,928
TX MB gross tax (6.7%)−$8,918
Utilities / ins / mktg (8%)−$10,648
Card surcharge net+$1,464
Net profit $-55,508
Most Likely
Typical bar, light food program, full two-shift staffing
~-60%
Revenue$133,100
COGS (27%)−$35,937
Labor (17%)−$22,627
Occupancy−$133,254
TX MB gross tax (6.7%)−$8,918
Utilities / ins / mktg (10%)−$13,310
Card surcharge net+$1,464
Net profit $-79,481
Stressed
Heavy food, larger crew, higher rent
~-80%
Revenue$133,100
COGS (30%)−$39,930
Labor (22%)−$29,282
Occupancy−$146,579
TX MB gross tax (6.7%)−$8,918
Utilities / ins / mktg (12%)−$15,972
Card surcharge net+$1,464
Net profit $-106,117
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 Olive Garden Of Texas LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-79,481/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 (~$-79,481 net) estimated

Revenue multiple
$67k–$106k
0.5–0.8× gross
SDE multiple
$-199k–$-278k
2.5–3.5× earnings
Cap rate
$-241k–$-318k
25–33%
Suggested range
$67k–$-278k
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

7 cases on file · 4 currently open · public records

7 federal cases
4 currently open
2 bankruptcy
1 wage-and-hour
As defendant in 2 cases
Most recent filing
Guzman v. Olive Garden of Texas, LLC
TXSD · 2025-11-17 · OPEN
Public records, last checked 2026-05-22