← Bombshells /

Financials

MB1114781
Dashboard › Bombshells › Financial Intelligence

Bombshells

701 N WATSON RD, Arlington, TX 76011 · TABC MB1114781

Mixed Beverage Arlington Market Enriched 2026-05-24
$1,942,651 Annual gross (L12M) ▲ 1.2% latest MoM Click for monthly detail
$161,888 Avg monthly ▲ 15.9% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $522,849/yr est. net Click for cost model
$1,307k–$1,830k Est. acquisition range 0.81× 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): $1,942,651 – $2,158,501/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombshells My bars

Executive Summary

Click to expand full narrative

Bombshells is a mixed-beverage licensed establishment at 701 N WATSON RD, Arlington, Texas (TABC MB1114781). Over the most recent 12 months it reported $1,942,651 in gross alcohol sales, averaging $161,888/month with a best month of $187,682. Sales mix: ~61% liquor · 39% beer · 0% wine. The building at this address is owned by RCI HOLDINGS INC (11,601 sqft, $3,685,392 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $522,849 (~27% margin). Acquisition value is estimated at $1,307k–$1,830k 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
$1,942,651
Avg monthly
$161,888
Best month
$187,682
Apr 2026
Sales mix
61% Liq
39% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID04347455
Property owner (landlord)RCI HOLDINGS INC
Total building SF11,601
Assessed value$3,685,392

Bombshells's share

Est. base rent ~$38/sqft/yr · 5,000 sqft · Class A $15,884/mo
NNN CAM / insurance$2,383/mo
NNN property tax$3,177/mo
Personal property tax est — no BPP record $389/mo
Total occupancy $21,832/mo

Occupancy analysis

All-in occupancy cost is 13.5% 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 $1,942,651 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~36%
Revenue$1,942,651
COGS (24%)−$466,236
Labor (14%)−$271,971
Occupancy−$235,784
TX MB gross tax (6.7%)−$130,158
Utilities / ins / mktg (8%)−$155,412
Card surcharge net+$21,369
Net profit $704,459
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$1,942,651
COGS (27%)−$524,516
Labor (17%)−$330,251
Occupancy−$261,982
TX MB gross tax (6.7%)−$130,158
Utilities / ins / mktg (10%)−$194,265
Card surcharge net+$21,369
Net profit $522,849
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$1,942,651
COGS (30%)−$582,795
Labor (22%)−$427,383
Occupancy−$288,180
TX MB gross tax (6.7%)−$130,158
Utilities / ins / mktg (12%)−$233,118
Card surcharge net+$21,369
Net profit $302,385
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 Bmb Dining Services (360) INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $522,849/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 (~$522,849 net) estimated

Revenue multiple
$971k–$1.55M
0.5–0.8× gross
SDE multiple
$1.31M–$1.83M
2.5–3.5× earnings
Cap rate
$1.58M–$2.09M
25–33%
Suggested range
$1,307k–$1,830k
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 2026-06-02

Lookup pending — check back tomorrow

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