← Blue Goose Cantina /

Financials

MB200076283
Dashboard › Blue Goose Cantina › Financial Intelligence

Blue Goose Cantina

2536 W INTERSTATE 20, Grand Prairie, TX 75052 · TABC MB200076283

Mixed Beverage Grand Prairie Market Enriched 2026-06-15
$1,055,457 Annual gross (L12M) ▼ 24.1% latest MoM Click for monthly detail
$87,955 Avg monthly — 0.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $296,425/yr est. net Click for cost model
$741k–$1,037k Est. acquisition range 0.84× 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): $1,055,457 – $1,172,730/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blue Goose Cantina My bars

Executive Summary

Click to expand full narrative

Blue Goose Cantina is a mixed-beverage licensed establishment at 2536 W INTERSTATE 20, Grand Prairie, Texas (TABC MB200076283). Over the most recent 12 months it reported $1,055,457 in gross alcohol sales, averaging $87,955/month with a best month of $115,810. Sales mix: ~85% liquor · 13% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $296,425 (~28% margin). Acquisition value is estimated at $741k–$1,037k 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
$1,055,457
Avg monthly
$87,955
Best month
$115,810
Mar 2026
Sales mix
85% Liq
13% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$9,235/mo
NNN CAM / insurance$1,385/mo
Total occupancy$10,832/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $1,055,457 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,055,457
COGS (24%)−$253,310
Labor (14%)−$147,764
Occupancy−$116,982
TX MB gross tax (6.7%)−$70,716
Utilities / ins / mktg (8%)−$84,437
Card surcharge net+$11,610
Net profit $393,860
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,055,457
COGS (27%)−$284,973
Labor (17%)−$179,428
Occupancy−$129,980
TX MB gross tax (6.7%)−$70,716
Utilities / ins / mktg (10%)−$105,546
Card surcharge net+$11,610
Net profit $296,425
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,055,457
COGS (30%)−$316,637
Labor (22%)−$232,201
Occupancy−$142,977
TX MB gross tax (6.7%)−$70,716
Utilities / ins / mktg (12%)−$126,655
Card surcharge net+$11,610
Net profit $177,881
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 Bggpxx LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $296,425/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 (~$296,425 net) estimated

Revenue multiple
$528k–$844k
0.5–0.8× gross
SDE multiple
$741k–$1.04M
2.5–3.5× earnings
Cap rate
$898k–$1.19M
25–33%
Suggested range
$741k–$1,037k
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 2026-06-19

Lookup pending — check back tomorrow

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