← Doll House /

Financials

MB766873
Dashboard › Doll House › Financial Intelligence

Doll House

602 W ELMS RD, Killeen, TX 76542 · TABC MB766873

Mixed Beverage Killeen Market Enriched 2026-07-10
$353,920 Annual gross (L12M) ▲ 19.1% latest MoM Click for monthly detail
$29,493 Avg monthly ▲ 9.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $99,098/yr est. net Click for cost model
$248k–$347k Est. acquisition range 0.84× 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 Saloon, liquor is typically only 85–95% of total business revenue. Liquor-led. Estimated total revenue (rough): $372,547 – $416,376/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Doll House My bars

Executive Summary

Click to expand full narrative

Doll House is a mixed-beverage licensed establishment at 602 W ELMS RD, Killeen, Texas (TABC MB766873). Over the most recent 12 months it reported $353,920 in gross alcohol sales, averaging $29,493/month with a best month of $35,560. Sales mix: ~78% liquor · 22% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $99,098 (~28% margin). Acquisition value is estimated at $248k–$347k 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
$353,920
Avg monthly
$29,493
Best month
$35,560
Aug 2025
Sales mix
78% Liq
22% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$3,097/mo
NNN CAM / insurance$465/mo
Total occupancy$3,657/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $353,920 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$353,920
COGS (24%)−$84,941
Labor (14%)−$49,549
Occupancy−$39,497
TX MB gross tax (6.7%)−$23,713
Utilities / ins / mktg (8%)−$28,314
Card surcharge net+$3,893
Net profit $131,800
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$353,920
COGS (27%)−$95,558
Labor (17%)−$60,166
Occupancy−$43,886
TX MB gross tax (6.7%)−$23,713
Utilities / ins / mktg (10%)−$35,392
Card surcharge net+$3,893
Net profit $99,098
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$353,920
COGS (30%)−$106,176
Labor (22%)−$77,862
Occupancy−$48,274
TX MB gross tax (6.7%)−$23,713
Utilities / ins / mktg (12%)−$42,470
Card surcharge net+$3,893
Net profit $59,317
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 U.S. Fun INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $99,098/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 (~$99,098 net) estimated

Revenue multiple
$177k–$283k
0.5–0.8× gross
SDE multiple
$248k–$347k
2.5–3.5× earnings
Cap rate
$300k–$396k
25–33%
Suggested range
$248k–$347k
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 2026-08-29

Lookup pending — check back tomorrow

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