← Bombones /

Financials

RM878504
Dashboard › Bombones › Financial Intelligence

Bombones

11917 E NORTHWEST HWY, Dallas, TX 75218 · TABC RM878504

Mixed Beverage Dallas Market Enriched 2026-09-12
$1,426,893 Annual gross (L12M) ▲ 32.9% latest MoM Click for monthly detail
$118,908 Avg monthly ▲ 47.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $319,624/yr est. net Click for cost model
$799k–$1,119k Est. acquisition range 0.67× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $1,501,993 – $1,678,698/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombones My bars

Executive Summary

Click to expand full narrative

Bombones is a mixed-beverage licensed establishment at 11917 E NORTHWEST HWY, Dallas, Texas (TABC RM878504). Over the most recent 12 months it reported $1,426,893 in gross alcohol sales, averaging $118,908/month with a best month of $175,460. Sales mix: ~29% liquor · 71% beer · 0% wine. The building at this address is owned by NNN REIT LP (4,956 sqft, $2,335,100 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $319,624 (~22% margin). Acquisition value is estimated at $799k–$1,119k 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
$1,426,893
Avg monthly
$118,908
Best month
$175,460
Jun 2026
Sales mix
29% Liq
71% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID008043000D0030000
Property owner (landlord)NNN REIT LP
Total building SF4,956
Assessed value$2,335,100

Bombones's share

Est. base rent ~$39/sqft/yr · 5,000 sqft · Class A $16,321/mo
NNN CAM / insurance$2,448/mo
NNN property tax$2,335/mo
Personal property tax own fixtures · Prop 99150924240000000 $300/mo
Total occupancy $21,403/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $1,426,893 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$1,426,893
COGS (24%)−$342,454
Labor (14%)−$199,765
Occupancy−$231,157
TX MB gross tax (6.7%)−$95,602
Utilities / ins / mktg (8%)−$114,151
Card surcharge net+$15,696
Net profit $459,460
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$1,426,893
COGS (27%)−$385,261
Labor (17%)−$242,572
Occupancy−$256,841
TX MB gross tax (6.7%)−$95,602
Utilities / ins / mktg (10%)−$142,689
Card surcharge net+$15,696
Net profit $319,624
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$1,426,893
COGS (30%)−$428,068
Labor (22%)−$313,916
Occupancy−$282,525
TX MB gross tax (6.7%)−$95,602
Utilities / ins / mktg (12%)−$171,227
Card surcharge net+$15,696
Net profit $151,251
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 Watson Road Investors LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $319,624/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 (~$319,624 net) estimated

Revenue multiple
$713k–$1.14M
0.5–0.8× gross
SDE multiple
$799k–$1.12M
2.5–3.5× earnings
Cap rate
$969k–$1.28M
25–33%
Suggested range
$799k–$1,119k
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 2026-06-10

Lookup pending — check back tomorrow

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