← Musume Frisco /

Financials

MB200167795
Dashboard › Musume Frisco › Financial Intelligence

Musume Frisco

3625 THE STAR BLVD STE 315, Frisco, TX 75034 · TABC MB200167795

Mixed Beverage Frisco Market Enriched 2026-06-15
$1,100,529 Annual gross (L12M) ▲ 17.9% latest MoM Click for monthly detail
$122,281 Avg monthly ▲ 18.4% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $316,573/yr est. net Click for cost model
$791k–$1,101k Est. acquisition range 0.86× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $1,158,452 – $1,294,740/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Musume Frisco My bars

Executive Summary

Click to expand full narrative

Musume Frisco is a mixed-beverage licensed establishment at 3625 THE STAR BLVD STE 315, Frisco, Texas (TABC MB200167795). Over the most recent 12 months it reported $1,100,529 in gross alcohol sales, averaging $122,281/month with a best month of $146,962. Sales mix: ~76% liquor · 4% beer · 19% wine. The building at this address is owned by LEMLEY CULLEN & KATHRYN (2,981 sqft, $564,628 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $316,573 (~29% margin). Acquisition value is estimated at $791k–$1,101k 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
$1,100,529
Avg monthly
$122,281
Best month
$146,962
Sep 2025
Sales mix
76% Liq
4% Beer · 19% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID276819
Property owner (landlord)LEMLEY CULLEN & KATHRYN
Total building SF whole parcel — Musume Frisco is in STE 3152,981
Musume Frisco's footprint estimated — suite-level not on file 5,000 sf
Assessed value$564,628

Musume Frisco's share

Est. base rent ~$21/sqft/yr · 5,000 sqft · Class B $8,681/mo
NNN CAM / insurance$1,302/mo
NNN property tax$494/mo
Personal property tax est — no BPP record $193/mo
Total occupancy $10,670/mo

Occupancy analysis

All-in occupancy cost is 11.6% 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 $1,100,529 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$1,100,529
COGS (24%)−$264,127
Labor (14%)−$154,074
Occupancy−$115,237
TX MB gross tax (6.7%)−$73,735
Utilities / ins / mktg (8%)−$88,042
Card surcharge net+$12,106
Net profit $417,419
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$1,100,529
COGS (27%)−$297,143
Labor (17%)−$187,090
Occupancy−$128,041
TX MB gross tax (6.7%)−$73,735
Utilities / ins / mktg (10%)−$110,053
Card surcharge net+$12,106
Net profit $316,573
Stressed
Heavy food, larger crew, higher rent
~18%
Revenue$1,100,529
COGS (30%)−$330,159
Labor (22%)−$242,116
Occupancy−$140,845
TX MB gross tax (6.7%)−$73,735
Utilities / ins / mktg (12%)−$132,063
Card surcharge net+$12,106
Net profit $193,716
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 Musume Frisco LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $316,573/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 (~$316,573 net) estimated

Revenue multiple
$550k–$880k
0.5–0.8× gross
SDE multiple
$791k–$1.11M
2.5–3.5× earnings
Cap rate
$959k–$1.27M
25–33%
Suggested range
$791k–$1,101k
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 2026-06-27

No federal lawsuits — past or pending