← Ritual Ross LLC /

Financials

MB105505788
Dashboard › Ritual Ross LLC › Financial Intelligence

Ritual Ross LLC

1623 N HALL ST STE 103, Dallas, TX 75204 · TABC MB105505788

Mixed Beverage Dallas Market Enriched 2026-06-19
$820,222 Annual gross (L12M) ▼ 4.8% latest MoM Click for monthly detail
$164,044 Avg monthly ▲ 50.4% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $177,982/yr est. net Click for cost model
$445k–$623k Est. acquisition range 0.65× 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): $820,222 – $911,358/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ritual Ross LLC My bars

Executive Summary

Click to expand full narrative

Ritual Ross LLC is a mixed-beverage licensed establishment at 1623 N HALL ST STE 103, Dallas, Texas (TABC MB105505788). Over the most recent 12 months it reported $820,222 in gross alcohol sales, averaging $164,044/month with a best month of $259,226. Sales mix: ~87% liquor · 1% beer · 12% wine. The building at this address is owned by LURIN REAL ESTATE HOLDINGS (9,848 sqft, $2,625,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $177,982 (~22% margin). Acquisition value is estimated at $445k–$623k 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
$820,222
Avg monthly
$164,044
Best month
$259,226
Mar 2026
Sales mix
87% Liq
1% Beer · 12% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000111889000000
Property owner (landlord)LURIN REAL ESTATE HOLDINGS
Total building SF whole parcel — Ritual Ross LLC is in STE 1039,848
Ritual Ross LLC's footprint estimated — suite-level not on file 3,500 sf
Assessed value$2,625,000

Ritual Ross LLC's share

Est. base rent ~$32/sqft/yr · 3,500 sqft · Class A $9,329/mo
NNN CAM / insurance$1,399/mo
NNN property tax$1,866/mo
Personal property tax own fixtures · Prop 99190114110000000 $188/mo
Total occupancy $12,782/mo

Occupancy analysis

All-in occupancy cost is 18.7% 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 $820,222 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$820,222
COGS (24%)−$196,853
Labor (14%)−$114,831
Occupancy−$138,049
TX MB gross tax (6.7%)−$54,955
Utilities / ins / mktg (8%)−$65,618
Card surcharge net+$9,022
Net profit $258,938
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$820,222
COGS (27%)−$221,460
Labor (17%)−$139,438
Occupancy−$153,388
TX MB gross tax (6.7%)−$54,955
Utilities / ins / mktg (10%)−$82,022
Card surcharge net+$9,022
Net profit $177,982
Stressed
Heavy food, larger crew, higher rent
~10%
Revenue$820,222
COGS (30%)−$246,067
Labor (22%)−$180,449
Occupancy−$168,727
TX MB gross tax (6.7%)−$54,955
Utilities / ins / mktg (12%)−$98,427
Card surcharge net+$9,022
Net profit $80,621
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 Ritualross LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $177,982/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 (~$177,982 net) estimated

Revenue multiple
$410k–$656k
0.5–0.8× gross
SDE multiple
$445k–$623k
2.5–3.5× earnings
Cap rate
$539k–$712k
25–33%
Suggested range
$445k–$623k
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

No federal lawsuits — past or pending