← Aristide /

Financials

RM898524
Dashboard › Aristide › Financial Intelligence

Aristide

570 N WALNUT CREEK DR, Mansfield, TX 76063 · TABC RM898524

Mixed Beverage Mansfield Market Enriched 2026-07-09
$303,838 Annual gross (L12M) ▼ 50.4% latest MoM Click for monthly detail
$25,320 Avg monthly ▼ 46.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $68,060/yr est. net Click for cost model
$170k–$238k Est. acquisition range 0.67× 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): $303,838 – $337,598/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Aristide My bars

Executive Summary

Click to expand full narrative

Aristide is a mixed-beverage licensed establishment at 570 N WALNUT CREEK DR, Mansfield, Texas (TABC RM898524). Over the most recent 12 months it reported $303,838 in gross alcohol sales, averaging $25,320/month with a best month of $61,180. Sales mix: ~55% liquor · 15% beer · 30% wine. The building at this address is owned by STORE MASTER FUNDING XV LLC (15,496 sqft, $3,353,771 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $68,060 (~22% margin). Acquisition value is estimated at $170k–$238k 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
$303,838
Avg monthly
$25,320
Best month
$61,180
Oct 2025
Sales mix
55% Liq
15% Beer · 30% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41462416
Property owner (landlord)STORE MASTER FUNDING XV LLC
Total building SF15,496
Assessed value$3,353,771

Aristide's share

Est. base rent ~$14/sqft/yr · 2,500 sqft · Class A $2,935/mo
NNN CAM / insurance$440/mo
NNN property tax$1,082/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $4,558/mo

Occupancy analysis

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.

Profit scenarios

Texas bar cost model applied to $303,838 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$303,838
COGS (24%)−$72,921
Labor (14%)−$42,537
Occupancy−$49,222
TX MB gross tax (6.7%)−$20,357
Utilities / ins / mktg (8%)−$24,307
Card surcharge net+$3,342
Net profit $97,836
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$303,838
COGS (27%)−$82,036
Labor (17%)−$51,652
Occupancy−$54,691
TX MB gross tax (6.7%)−$20,357
Utilities / ins / mktg (10%)−$30,384
Card surcharge net+$3,342
Net profit $68,060
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$303,838
COGS (30%)−$91,151
Labor (22%)−$66,844
Occupancy−$60,160
TX MB gross tax (6.7%)−$20,357
Utilities / ins / mktg (12%)−$36,461
Card surcharge net+$3,342
Net profit $32,207
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 Aristide LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $68,060/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 (~$68,060 net) estimated

Revenue multiple
$152k–$243k
0.5–0.8× gross
SDE multiple
$170k–$238k
2.5–3.5× earnings
Cap rate
$206k–$272k
25–33%
Suggested range
$170k–$238k
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 2026-05-25

Lookup pending — check back tomorrow

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