← Barrel And Bones Carrollton /

Financials

MB106846011
Dashboard › Barrel And Bones Carrollton › Financial Intelligence

Barrel And Bones Carrollton

1011 S MAIN ST # 110, Carrollton, TX 75006 · TABC MB106846011

Mixed Beverage Carrollton Market Enriched 2026-07-12
$619,053 Annual gross (L12M) ▲ 186.1% latest MoM Click for monthly detail
$51,588 Avg monthly ▲ 32.4% latest vs avg Click for monthly detail
~26% Est. net margin (likely) $158,508/yr est. net Click for cost model
$396k–$555k Est. acquisition range 0.77× 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): $651,635 – $773,816/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Barrel And Bones Carrollton My bars

Executive Summary

Click to expand full narrative

Barrel And Bones Carrollton is a mixed-beverage licensed establishment at 1011 S MAIN ST # 110, Carrollton, Texas (TABC MB106846011). Over the most recent 12 months it reported $619,053 in gross alcohol sales, averaging $51,588/month with a best month of $68,282. Sales mix: ~62% liquor · 36% beer · 1% wine. The building at this address is owned by CRP/RPM LUX ON MAIN OWNER LP (378,423 sqft, $69,880,870 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $158,508 (~26% margin). Acquisition value is estimated at $396k–$555k 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
$619,053
Avg monthly
$51,588
Best month
$68,282
Dec 2025
Sales mix
62% Liq
36% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID141079400A0010000
Property owner (landlord)CRP/RPM LUX ON MAIN OWNER LP
Total building SF378,423
Assessed value$69,880,870

Barrel And Bones Carrollton's share

Est. base rent ~$18/sqft/yr · 3,500 sqft · Class B $5,386/mo
NNN CAM / insurance$808/mo
NNN property tax$1,293/mo
Personal property tax own fixtures · Prop 99220815130000000 $146/mo
Total occupancy $7,632/mo

Occupancy analysis

All-in occupancy cost is 14.8% 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 $619,053 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$619,053
COGS (24%)−$148,573
Labor (14%)−$86,667
Occupancy−$82,430
TX MB gross tax (6.7%)−$41,477
Utilities / ins / mktg (8%)−$49,524
Card surcharge net+$6,810
Net profit $217,192
Most Likely
Typical bar, light food program, full two-shift staffing
~26%
Revenue$619,053
COGS (27%)−$167,144
Labor (17%)−$105,239
Occupancy−$91,589
TX MB gross tax (6.7%)−$41,477
Utilities / ins / mktg (10%)−$61,905
Card surcharge net+$6,810
Net profit $158,508
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$619,053
COGS (30%)−$185,716
Labor (22%)−$136,192
Occupancy−$100,748
TX MB gross tax (6.7%)−$41,477
Utilities / ins / mktg (12%)−$74,286
Card surcharge net+$6,810
Net profit $87,444
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 Barrel And Bones Carrollton LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $158,508/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 (~$158,508 net) estimated

Revenue multiple
$310k–$495k
0.5–0.8× gross
SDE multiple
$396k–$555k
2.5–3.5× earnings
Cap rate
$480k–$634k
25–33%
Suggested range
$396k–$555k
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

Lookup pending — check back tomorrow

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