← Trinity Forest Golf Club /

Financials

RM960976
Dashboard › Trinity Forest Golf Club › Financial Intelligence

Trinity Forest Golf Club

5000 GREAT TRINITY FOREST WAY, Dallas, TX 75217 · TABC RM960976

Mixed Beverage Dallas Market Enriched 2026-07-12
$418,201 Annual gross (L12M) ▲ 8.9% latest MoM Click for monthly detail
$34,850 Avg monthly ▲ 47.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $93,677/yr est. net Click for cost model
$234k–$328k 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 Private Club, liquor is typically only 40–65% of total business revenue. Mixed — depends on dining vs bar focus. Estimated total revenue (rough): $643,386 – $1,045,502/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Trinity Forest Golf Club My bars

Executive Summary

Click to expand full narrative

Trinity Forest Golf Club is a mixed-beverage licensed establishment at 5000 GREAT TRINITY FOREST WAY, Dallas, Texas (TABC RM960976). Over the most recent 12 months it reported $418,201 in gross alcohol sales, averaging $34,850/month with a best month of $51,498. Sales mix: ~43% liquor · 16% beer · 41% wine. The building at this address is owned by BNSF RAILWAY $21,774,800 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $93,677 (~22% margin). Acquisition value is estimated at $234k–$328k 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
$418,201
Avg monthly
$34,850
Best month
$51,498
Oct 2025
Sales mix
43% Liq
16% Beer · 41% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00BNSFRAILROAD000
Property owner (landlord)BNSF RAILWAY
Assessed value$21,774,800

Trinity Forest Golf Club's share

Est. base rent ~$21/sqft/yr · 2,500 sqft · Class A $4,281/mo
NNN CAM / insurance$642/mo
NNN property tax$1,250/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $6,273/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 $418,201 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$418,201
COGS (24%)−$100,368
Labor (14%)−$58,548
Occupancy−$67,749
TX MB gross tax (6.7%)−$28,019
Utilities / ins / mktg (8%)−$33,456
Card surcharge net+$4,600
Net profit $134,661
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$418,201
COGS (27%)−$112,914
Labor (17%)−$71,094
Occupancy−$75,276
TX MB gross tax (6.7%)−$28,019
Utilities / ins / mktg (10%)−$41,820
Card surcharge net+$4,600
Net profit $93,677
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$418,201
COGS (30%)−$125,460
Labor (22%)−$92,004
Occupancy−$82,804
TX MB gross tax (6.7%)−$28,019
Utilities / ins / mktg (12%)−$50,184
Card surcharge net+$4,600
Net profit $44,329
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 The Company Of Trinity Forest Golfers INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $93,677/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 (~$93,677 net) estimated

Revenue multiple
$209k–$335k
0.5–0.8× gross
SDE multiple
$234k–$328k
2.5–3.5× earnings
Cap rate
$284k–$375k
25–33%
Suggested range
$234k–$328k
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 2026-06-05

Lookup pending — check back tomorrow

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