← Bottle Rockets Bar And Pizzeria /

Financials

MB200103019
Dashboard › Bottle Rockets Bar And Pizzeria › Financial Intelligence

Bottle Rockets Bar And Pizzeria

5800 LEGACY DR STE C11, Plano, TX 75024 · TABC MB200103019

Mixed Beverage Plano Market Enriched 2026-07-09
$704,206 Annual gross (L12M) ▼ 3.4% latest MoM Click for monthly detail
$58,684 Avg monthly ▼ 24.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $157,742/yr est. net Click for cost model
$394k–$552k 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 Pizza Restaurant, liquor is typically only 10–25% of total business revenue. Pizza-forward; liquor a side program. Total revenue 4–10× this number. Estimated total revenue (rough): $2,816,824 – $7,042,060/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bottle Rockets Bar And Pizzeria My bars

Executive Summary

Click to expand full narrative

Bottle Rockets Bar And Pizzeria is a mixed-beverage licensed establishment at 5800 LEGACY DR STE C11, Plano, Texas (TABC MB200103019). Over the most recent 12 months it reported $704,206 in gross alcohol sales, averaging $58,684/month with a best month of $83,518. Sales mix: ~57% liquor · 42% beer · 1% wine. The building at this address is owned by SHOPS AT LEGACY (INLAND) LP THE ATTN PROPERTY TAX DEPT (108,813 sqft, $35,782,560 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $157,742 (~22% margin). Acquisition value is estimated at $394k–$552k 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
$704,206
Avg monthly
$58,684
Best month
$83,518
Dec 2025
Sales mix
57% Liq
42% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2837068
Property owner (landlord)SHOPS AT LEGACY (INLAND) LP THE ATTN PROPERTY TAX DEPT
Total building SF whole parcel — Bottle Rockets Bar And Pizzeria is in STE C11108,813
Bottle Rockets Bar And Pizzeria's footprint estimated — suite-level not on file 3,500 sf
Assessed value$35,782,560

Bottle Rockets Bar And Pizzeria's share

Est. base rent ~$25/sqft/yr · 3,500 sqft · Class A $7,327/mo
NNN CAM / insurance$1,099/mo
NNN property tax$2,014/mo
Personal property tax est — no BPP record $123/mo
Total occupancy $10,563/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 $704,206 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$704,206
COGS (24%)−$169,009
Labor (14%)−$98,589
Occupancy−$114,081
TX MB gross tax (6.7%)−$47,182
Utilities / ins / mktg (8%)−$56,336
Card surcharge net+$7,746
Net profit $226,754
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$704,206
COGS (27%)−$190,136
Labor (17%)−$119,715
Occupancy−$126,757
TX MB gross tax (6.7%)−$47,182
Utilities / ins / mktg (10%)−$70,421
Card surcharge net+$7,746
Net profit $157,742
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$704,206
COGS (30%)−$211,262
Labor (22%)−$154,925
Occupancy−$139,433
TX MB gross tax (6.7%)−$47,182
Utilities / ins / mktg (12%)−$84,505
Card surcharge net+$7,746
Net profit $74,646
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 Bottle Rockets Bar And Pizzeria LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $157,742/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 (~$157,742 net) estimated

Revenue multiple
$352k–$563k
0.5–0.8× gross
SDE multiple
$394k–$552k
2.5–3.5× earnings
Cap rate
$478k–$631k
25–33%
Suggested range
$394k–$552k
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 · Pizza Restaurant

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

We estimate this pizza restaurant pulls $2,816,824–$7,042,060/yr in total revenue (your liquor portion of $704,206 is roughly 10–25% 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
$2,817k–$7,042k
food + liquor + service
Estimated net (10–15%)
$282k–$1,056k
restaurant margin
Full-business value
$775k–$3,873k
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 2026-07-08

Lookup pending — check back tomorrow

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