← El Fenix - Casa Linda /

Financials

RM774318
Dashboard › El Fenix - Casa Linda › Financial Intelligence

El Fenix - Casa Linda

9540 GARLAND RD STE 255, Dallas, TX 75218 · TABC RM774318

Mixed Beverage Dallas Market Enriched 2026-07-12
$239,770 Annual gross (L12M) ▲ 17.0% latest MoM Click for monthly detail
$19,981 Avg monthly ▲ 18.7% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $53,708/yr est. net Click for cost model
$134k–$188k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $239,770 – $266,411/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to El Fenix - Casa Linda My bars

Executive Summary

Click to expand full narrative

El Fenix - Casa Linda is a mixed-beverage licensed establishment at 9540 GARLAND RD STE 255, Dallas, Texas (TABC RM774318). Over the most recent 12 months it reported $239,770 in gross alcohol sales, averaging $19,981/month with a best month of $23,720. Sales mix: ~79% liquor · 17% beer · 4% wine. The building at this address is owned by CASA LINDA (EDENS) LLC (49,622 sqft, $17,540,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $53,708 (~22% margin). Acquisition value is estimated at $134k–$188k 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
$239,770
Avg monthly
$19,981
Best month
$23,720
May 2026
Sales mix
79% Liq
17% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00533700140100000
Property owner (landlord)CASA LINDA (EDENS) LLC
Total building SF whole parcel — El Fenix - Casa Linda is in STE 25549,622
El Fenix - Casa Linda's footprint estimated — suite-level not on file 2,500 sf
Assessed value$17,540,000

El Fenix - Casa Linda's share

Est. base rent ~$7/sqft/yr · 2,500 sqft · Class A $1,366/mo
NNN CAM / insurance$205/mo
NNN property tax$1,767/mo
Personal property tax own fixtures · Prop 99000000215462950 $259/mo
Total occupancy $3,597/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 $239,770 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$239,770
COGS (24%)−$57,545
Labor (14%)−$33,568
Occupancy−$38,843
TX MB gross tax (6.7%)−$16,065
Utilities / ins / mktg (8%)−$19,182
Card surcharge net+$2,637
Net profit $77,206
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$239,770
COGS (27%)−$64,738
Labor (17%)−$40,761
Occupancy−$43,159
TX MB gross tax (6.7%)−$16,065
Utilities / ins / mktg (10%)−$23,977
Card surcharge net+$2,637
Net profit $53,708
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$239,770
COGS (30%)−$71,931
Labor (22%)−$52,749
Occupancy−$47,474
TX MB gross tax (6.7%)−$16,065
Utilities / ins / mktg (12%)−$28,772
Card surcharge net+$2,637
Net profit $25,416
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 El Fenix License Sub LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $53,708/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 (~$53,708 net) estimated

Revenue multiple
$120k–$192k
0.5–0.8× gross
SDE multiple
$134k–$188k
2.5–3.5× earnings
Cap rate
$163k–$215k
25–33%
Suggested range
$134k–$188k
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 2026-07-03

Lookup pending — check back tomorrow

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