← Ihd Capital LLC /

Financials

MB104934106
Dashboard › Ihd Capital LLC › Financial Intelligence

Ihd Capital LLC

4700 W PARK BLVD, Plano, TX 75093 · TABC MB104934106

Mixed Beverage Plano Market Enriched 2026-05-24
$4,221,364 Annual gross (L12M) ▼ 8.6% latest MoM Click for monthly detail
$351,780 Avg monthly ▲ 8.0% latest vs avg Click for monthly detail
~30% Est. net margin (likely) $1,278,616/yr est. net Click for cost model
$3,197k–$4,221k Est. acquisition range 0.88× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $4,443,541 – $5,276,705/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ihd Capital LLC My bars

Executive Summary

Click to expand full narrative

Ihd Capital LLC is a mixed-beverage licensed establishment at 4700 W PARK BLVD, Plano, Texas (TABC MB104934106). Over the most recent 12 months it reported $4,221,364 in gross alcohol sales, averaging $351,780/month with a best month of $415,884. Sales mix: ~51% liquor · 44% beer · 5% wine. The building at this address is owned by BRE THRONE PRESTON PARK LLC C/O RYAN LLC TAX COMPLIANCE (245,542 sqft, $80,947,793 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,278,616 (~30% margin). Acquisition value is estimated at $3,197k–$4,221k 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
$4,221,364
Avg monthly
$351,780
Best month
$415,884
Mar 2026
Sales mix
51% Liq
44% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2506342
Property owner (landlord)BRE THRONE PRESTON PARK LLC C/O RYAN LLC TAX COMPLIANCE
Total building SF245,542
Assessed value$80,947,793

Ihd Capital LLC's share

Est. base rent ~$43/sqft/yr · 7,500 sqft · Class A $26,786/mo
NNN CAM / insurance$4,018/mo
NNN property tax$4,327/mo
Personal property tax est — no BPP record $438/mo
Total occupancy $35,568/mo

Occupancy analysis

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.

Profit scenarios

Texas bar cost model applied to $4,221,364 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~39%
Revenue$4,221,364
COGS (24%)−$1,013,127
Labor (14%)−$590,991
Occupancy−$384,134
TX MB gross tax (6.7%)−$282,831
Utilities / ins / mktg (8%)−$337,709
Card surcharge net+$46,435
Net profit $1,659,006
Most Likely
Typical bar, light food program, full two-shift staffing
~30%
Revenue$4,221,364
COGS (27%)−$1,139,768
Labor (17%)−$717,632
Occupancy−$426,815
TX MB gross tax (6.7%)−$282,831
Utilities / ins / mktg (10%)−$422,136
Card surcharge net+$46,435
Net profit $1,278,616
Stressed
Heavy food, larger crew, higher rent
~19%
Revenue$4,221,364
COGS (30%)−$1,266,409
Labor (22%)−$928,700
Occupancy−$469,497
TX MB gross tax (6.7%)−$282,831
Utilities / ins / mktg (12%)−$506,564
Card surcharge net+$46,435
Net profit $813,798
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 Ihd Capital LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,278,616/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 (~$1,278,616 net) estimated

Revenue multiple
$2.11M–$3.38M
0.5–0.8× gross
SDE multiple
$3.20M–$4.48M
2.5–3.5× earnings
Cap rate
$3.87M–$5.11M
25–33%
Suggested range
$3,197k–$4,221k
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 2026-05-26

No federal lawsuits — past or pending