3920 ROSEMEADE PKWY STE 100, Dallas, TX 75287 · TABC MB200116675
Click to expand full narrative
Cafe Nubia is a mixed-beverage licensed establishment at 3920 ROSEMEADE PKWY STE 100, Dallas, Texas (TABC MB200116675). Over the most recent 12 months it reported $141,059 in gross alcohol sales, averaging $11,755/month with a best month of $23,088. Sales mix: ~96% liquor · 2% beer · 2% wine. The building at this address is owned by PARK, JONG M & YEA S LIVING TRUST (127,692 sqft, $5,363,591 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $42,709 (~30% margin). Acquisition value is estimated at $107k–$141k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Building (landlord parcel)
Cafe Nubia's share
All-in occupancy cost is 10.1% 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.
Texas bar cost model applied to $141,059 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$42,709 net) estimated
We estimate this coffee shop pulls $564,236–$1,410,590/yr in total revenue (your liquor portion of $141,059 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).
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.
Public records · last checked 2026-07-08
—