← The Maverick /

Financials

RM966223
Dashboard › The Maverick › Financial Intelligence

The Maverick

1616 W HEBRON PKWY STE 108, Carrollton, TX 75010 · TABC RM966223

Mixed Beverage Carrollton Market Enriched 2026-07-11
$956,436 Annual gross (L12M) ▲ 3.2% latest MoM Click for monthly detail
$79,703 Avg monthly ▲ 6.4% latest vs avg Click for monthly detail
~37% Est. net margin (likely) $353,678/yr est. net Click for cost model
$884k–$956k Est. acquisition range 0.96× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,366,337 – $1,912,872/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Maverick My bars

Executive Summary

Click to expand full narrative

The Maverick is a mixed-beverage licensed establishment at 1616 W HEBRON PKWY STE 108, Carrollton, Texas (TABC RM966223). Over the most recent 12 months it reported $956,436 in gross alcohol sales, averaging $79,703/month with a best month of $87,639. Sales mix: ~66% liquor · 33% beer · 1% wine. The building at this address is owned by OMNI PROPERTIES LLC (83,396 sqft, $5,813,121 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $353,678 (~37% margin). Acquisition value is estimated at $884k–$956k 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
$956,436
Avg monthly
$79,703
Best month
$87,639
Mar 2026
Sales mix
66% Liq
33% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID304861
Property owner (landlord)OMNI PROPERTIES LLC
Total building SF whole parcel — The Maverick is in STE 10883,396
The Maverick's footprint estimated — suite-level not on file 3,500 sf
Assessed value$5,813,121

The Maverick's share

Est. base rent ~$6/sqft/yr · 3,500 sqft · Class C $1,830/mo
NNN CAM / insurance$274/mo
NNN property tax$447/mo
Personal property tax est — no BPP record $175/mo
Total occupancy $2,727/mo

Occupancy analysis

All-in occupancy cost is 3.4% 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 $956,436 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$956,436
COGS (24%)−$229,545
Labor (14%)−$133,901
Occupancy−$29,450
TX MB gross tax (6.7%)−$64,081
Utilities / ins / mktg (8%)−$76,515
Card surcharge net+$10,521
Net profit $433,465
Most Likely
Typical bar, light food program, full two-shift staffing
~37%
Revenue$956,436
COGS (27%)−$258,238
Labor (17%)−$162,594
Occupancy−$32,722
TX MB gross tax (6.7%)−$64,081
Utilities / ins / mktg (10%)−$95,644
Card surcharge net+$10,521
Net profit $353,678
Stressed
Heavy food, larger crew, higher rent
~27%
Revenue$956,436
COGS (30%)−$286,931
Labor (22%)−$210,416
Occupancy−$35,994
TX MB gross tax (6.7%)−$64,081
Utilities / ins / mktg (12%)−$114,772
Card surcharge net+$10,521
Net profit $254,762
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 Hebron Entertainment Group LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $353,678/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 (~$353,678 net) estimated

Revenue multiple
$478k–$765k
0.5–0.8× gross
SDE multiple
$884k–$1.24M
2.5–3.5× earnings
Cap rate
$1.07M–$1.41M
25–33%
Suggested range
$884k–$956k
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 2026-06-29

Lookup pending — check back tomorrow

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