← Boomerjack Grill & Bar /

Financials

MB102587040
Dashboard › Boomerjack Grill & Bar › Financial Intelligence

Boomerjack Grill & Bar

522 LINCOLN SQ, Arlington, TX 76011 · TABC MB102587040

Mixed Beverage Arlington Market Enriched 2026-05-24
$2,249,607 Annual gross (L12M) ▲ 6.3% latest MoM Click for monthly detail
$187,467 Avg monthly ▲ 7.6% latest vs avg Click for monthly detail
~38% Est. net margin (likely) $865,681/yr est. net Click for cost model
$2,164k–$2,250k Est. acquisition range 0.98× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $4,999,127 – $8,998,428/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Boomerjack Grill & Bar My bars

Executive Summary

Click to expand full narrative

Boomerjack Grill & Bar is a mixed-beverage licensed establishment at 522 LINCOLN SQ, Arlington, Texas (TABC MB102587040). Over the most recent 12 months it reported $2,249,607 in gross alcohol sales, averaging $187,467/month with a best month of $220,165. Sales mix: ~61% liquor · 37% beer · 1% wine. The building at this address is owned by BMJK14 LLC $225,777 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $865,681 (~38% margin). Acquisition value is estimated at $2,164k–$2,250k 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
$2,249,607
Avg monthly
$187,467
Best month
$220,165
Sep 2025
Sales mix
61% Liq
37% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13610554
Property owner (landlord)BMJK14 LLC
Assessed value$225,777

Boomerjack Grill & Bar's share

Est. base rent ~$4/sqft/yr · 7,500 sqft · Class C $2,540/mo
NNN CAM / insurance$381/mo
NNN property tax$226/mo
Personal property tax est — no BPP record $450/mo
Total occupancy $3,597/mo

Occupancy analysis

All-in occupancy cost is 1.9% 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 $2,249,607 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~47%
Revenue$2,249,607
COGS (24%)−$539,906
Labor (14%)−$314,945
Occupancy−$38,844
TX MB gross tax (6.7%)−$150,724
Utilities / ins / mktg (8%)−$179,969
Card surcharge net+$24,746
Net profit $1,049,966
Most Likely
Typical bar, light food program, full two-shift staffing
~38%
Revenue$2,249,607
COGS (27%)−$607,394
Labor (17%)−$382,433
Occupancy−$43,160
TX MB gross tax (6.7%)−$150,724
Utilities / ins / mktg (10%)−$224,961
Card surcharge net+$24,746
Net profit $865,681
Stressed
Heavy food, larger crew, higher rent
~28%
Revenue$2,249,607
COGS (30%)−$674,882
Labor (22%)−$494,914
Occupancy−$47,476
TX MB gross tax (6.7%)−$150,724
Utilities / ins / mktg (12%)−$269,953
Card surcharge net+$24,746
Net profit $636,404
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 Bmjk14 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $865,681/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 (~$865,681 net) estimated

Revenue multiple
$1.12M–$1.80M
0.5–0.8× gross
SDE multiple
$2.16M–$3.03M
2.5–3.5× earnings
Cap rate
$2.62M–$3.46M
25–33%
Suggested range
$2,164k–$2,250k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $4,999,127–$8,998,428/yr in total revenue (your liquor portion of $2,249,607 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$4,999k–$8,998k
food + liquor + service
Estimated net (10–15%)
$500k–$1,350k
restaurant margin
Full-business value
$1,375k–$4,949k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-06-17

Lookup pending — check back tomorrow

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