← Cheddar's Casual Cafe INC /

Financials

MB228009
Dashboard › Cheddar's Casual Cafe INC › Financial Intelligence

Cheddar's Casual Cafe INC

4830 LITTLE RD, Arlington, TX 76017 · TABC MB228009

Mixed Beverage Arlington Market Enriched 2026-09-10
$236,404 Annual gross (L12M) ▼ 17.7% latest MoM Click for monthly detail
$19,700 Avg monthly ▼ 8.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $52,954/yr est. net Click for cost model
$132k–$185k 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 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): $525,342 – $945,616/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cheddar's Casual Cafe INC My bars

Executive Summary

Click to expand full narrative

Cheddar's Casual Cafe INC is a mixed-beverage licensed establishment at 4830 LITTLE RD, Arlington, Texas (TABC MB228009). Over the most recent 12 months it reported $236,404 in gross alcohol sales, averaging $19,700/month with a best month of $27,564. Sales mix: ~86% liquor · 11% beer · 4% wine. The building at this address is owned by CHEDDARS RESTAURANT INC (8,168 sqft, $2,154,769 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $52,954 (~22% margin). Acquisition value is estimated at $132k–$185k 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
$236,404
Avg monthly
$19,700
Best month
$27,564
Mar 2026
Sales mix
86% Liq
11% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID04977521
Property owner (landlord)CHEDDARS RESTAURANT INC
Total building SF8,168
Assessed value$2,154,769

Cheddar's Casual Cafe INC's share

Est. base rent ~$9/sqft/yr · 2,500 sqft · Class A $1,850/mo
NNN CAM / insurance$277/mo
NNN property tax$1,319/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,546/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 $236,404 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$236,404
COGS (24%)−$56,737
Labor (14%)−$33,097
Occupancy−$38,297
TX MB gross tax (6.7%)−$15,839
Utilities / ins / mktg (8%)−$18,912
Card surcharge net+$2,600
Net profit $76,122
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$236,404
COGS (27%)−$63,829
Labor (17%)−$40,189
Occupancy−$42,553
TX MB gross tax (6.7%)−$15,839
Utilities / ins / mktg (10%)−$23,640
Card surcharge net+$2,600
Net profit $52,954
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$236,404
COGS (30%)−$70,921
Labor (22%)−$52,009
Occupancy−$46,808
TX MB gross tax (6.7%)−$15,839
Utilities / ins / mktg (12%)−$28,368
Card surcharge net+$2,600
Net profit $25,059
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 Cheddar's Casual Cafe INC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $52,954/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 (~$52,954 net) estimated

Revenue multiple
$118k–$189k
0.5–0.8× gross
SDE multiple
$132k–$185k
2.5–3.5× earnings
Cap rate
$160k–$212k
25–33%
Suggested range
$132k–$185k
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 $525,342–$945,616/yr in total revenue (your liquor portion of $236,404 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
$525k–$946k
food + liquor + service
Estimated net (10–15%)
$53k–$142k
restaurant margin
Full-business value
$144k–$520k
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 2026-09-22

No federal lawsuits — past or pending