← Barcelona Wine Bar /

Financials

MB1079500
Dashboard › Barcelona Wine Bar › Financial Intelligence

Barcelona Wine Bar

5016 MILLER AVE, Dallas, TX 75206 · TABC MB1079500

Mixed Beverage Dallas Market Enriched 2026-05-24
$1,869,748 Annual gross (L12M) ▲ 0.1% latest MoM Click for monthly detail
$155,812 Avg monthly ▼ 5.5% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $547,274/yr est. net Click for cost model
$1,368k–$1,870k Est. acquisition range 0.87× 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 Wine Bar, liquor is typically only 80–95% of total business revenue. Wine + spirits dominant. Estimated total revenue (rough): $1,968,156 – $2,337,185/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Barcelona Wine Bar My bars

Executive Summary

Click to expand full narrative

Barcelona Wine Bar is a mixed-beverage licensed establishment at 5016 MILLER AVE, Dallas, Texas (TABC MB1079500). Over the most recent 12 months it reported $1,869,748 in gross alcohol sales, averaging $155,812/month with a best month of $195,168. Sales mix: ~24% liquor · 8% beer · 67% wine. The building at this address is owned by HWGA HENDERSON LLC (3,085 sqft, $874,450 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $547,274 (~29% margin). Acquisition value is estimated at $1,368k–$1,870k 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
$1,869,748
Avg monthly
$155,812
Best month
$195,168
Jun 2025
Sales mix
24% Liq
8% Beer · 67% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000190276000000
Property owner (landlord)HWGA HENDERSON LLC
Total building SF3,085
Assessed value$874,450

Barcelona Wine Bar's share

Est. base rent ~$34/sqft/yr · 5,000 sqft · Class A $14,173/mo
NNN CAM / insurance$2,126/mo
NNN property tax$874/mo
Personal property tax own fixtures · Prop 99251030300000000 $169/mo
Total occupancy $17,342/mo

Occupancy analysis

All-in occupancy cost is 11.1% 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 $1,869,748 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$1,869,748
COGS (24%)−$448,740
Labor (14%)−$261,765
Occupancy−$187,294
TX MB gross tax (6.7%)−$125,273
Utilities / ins / mktg (8%)−$149,580
Card surcharge net+$20,567
Net profit $717,664
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$1,869,748
COGS (27%)−$504,832
Labor (17%)−$317,857
Occupancy−$208,104
TX MB gross tax (6.7%)−$125,273
Utilities / ins / mktg (10%)−$186,975
Card surcharge net+$20,567
Net profit $547,274
Stressed
Heavy food, larger crew, higher rent
~18%
Revenue$1,869,748
COGS (30%)−$560,924
Labor (22%)−$411,345
Occupancy−$228,915
TX MB gross tax (6.7%)−$125,273
Utilities / ins / mktg (12%)−$224,370
Card surcharge net+$20,567
Net profit $339,489
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 Barcelona Miller LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $547,274/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 (~$547,274 net) estimated

Revenue multiple
$935k–$1.50M
0.5–0.8× gross
SDE multiple
$1.37M–$1.92M
2.5–3.5× earnings
Cap rate
$1.66M–$2.19M
25–33%
Suggested range
$1,368k–$1,870k
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 2026-06-03

Lookup pending — check back tomorrow

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