← Westridge Golf Course /

Financials

RM902235
Dashboard › Westridge Golf Course › Financial Intelligence

Westridge Golf Course

9055 N COTTON RIDGE RD, Mckinney, TX 75072 · TABC RM902235

Mixed Beverage Mckinney Market Enriched 2026-08-08
$740,110 Annual gross (L12M) ▼ 15.1% latest MoM Click for monthly detail
$61,676 Avg monthly ▲ 12.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $207,669/yr est. net Click for cost model
$519k–$727k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $740,110 – $822,344/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Westridge Golf Course My bars

Executive Summary

Click to expand full narrative

Westridge Golf Course is a mixed-beverage licensed establishment at 9055 N COTTON RIDGE RD, Mckinney, Texas (TABC RM902235). Over the most recent 12 months it reported $740,110 in gross alcohol sales, averaging $61,676/month with a best month of $81,379. Sales mix: ~37% liquor · 59% beer · 4% wine. The building at this address is owned by EPR LINKS DP IV LLC (14,148 sqft, $2,460,471 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $207,669 (~28% margin). Acquisition value is estimated at $519k–$727k 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
$740,110
Avg monthly
$61,676
Best month
$81,379
May 2026
Sales mix
37% Liq
59% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2924980
Property owner (landlord)EPR LINKS DP IV LLC
Total building SF14,148
Assessed value$2,460,471

Westridge Golf Course's share

Est. base rent ~$19/sqft/yr · 3,500 sqft · Class B $5,580/mo
NNN CAM / insurance$837/mo
NNN property tax$1,065/mo
Personal property tax est — no BPP record $130/mo
Total occupancy $7,611/mo

Occupancy analysis

All-in occupancy cost is 12.3% 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 $740,110 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$740,110
COGS (24%)−$177,626
Labor (14%)−$103,615
Occupancy−$82,201
TX MB gross tax (6.7%)−$49,587
Utilities / ins / mktg (8%)−$59,209
Card surcharge net+$8,141
Net profit $276,012
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$740,110
COGS (27%)−$199,830
Labor (17%)−$125,819
Occupancy−$91,335
TX MB gross tax (6.7%)−$49,587
Utilities / ins / mktg (10%)−$74,011
Card surcharge net+$8,141
Net profit $207,669
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$740,110
COGS (30%)−$222,033
Labor (22%)−$162,824
Occupancy−$100,468
TX MB gross tax (6.7%)−$49,587
Utilities / ins / mktg (12%)−$88,813
Card surcharge net+$8,141
Net profit $124,525
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 Golf Guys LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $207,669/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 (~$207,669 net) estimated

Revenue multiple
$370k–$592k
0.5–0.8× gross
SDE multiple
$519k–$727k
2.5–3.5× earnings
Cap rate
$629k–$831k
25–33%
Suggested range
$519k–$727k
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 2026-07-08

No federal lawsuits — past or pending