← Oishii Restaurant /

Financials

MB693300
Dashboard › Oishii Restaurant › Financial Intelligence

Oishii Restaurant

2525 WYCLIFF AVE STE 110, Dallas, TX 75219 · TABC MB693300

Mixed Beverage Dallas Market Enriched 2026-06-18
$871,561 Annual gross (L12M) ▼ 7.1% latest MoM Click for monthly detail
$72,630 Avg monthly ▼ 6.2% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $197,470/yr est. net Click for cost model
$494k–$691k Est. acquisition range 0.68× annual gross (blended) Click for valuation methods
← Back to Oishii Restaurant My bars

Executive Summary

Click to expand full narrative

Oishii Restaurant is a mixed-beverage licensed establishment at 2525 WYCLIFF AVE STE 110, Dallas, Texas (TABC MB693300). Over the most recent 12 months it reported $871,561 in gross alcohol sales, averaging $72,630/month with a best month of $85,207. Sales mix: ~47% liquor · 9% beer · 44% wine. The building at this address is owned by WYCLIFF TOLLWAY LTD (36,122 sqft, $9,802,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $197,470 (~23% margin). Acquisition value is estimated at $494k–$691k 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
$871,561
Avg monthly
$72,630
Best month
$85,207
Aug 2025
Sales mix
47% Liq
9% Beer · 44% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000208597000000
Property owner (landlord)WYCLIFF TOLLWAY LTD
Total building SF whole parcel — Oishii Restaurant is in STE 11036,122
Oishii Restaurant's footprint estimated — suite-level not on file 3,500 sf
Assessed value$9,802,000

Oishii Restaurant's share

Est. base rent ~$33/sqft/yr · 3,500 sqft · Class A $9,498/mo
NNN CAM / insurance$1,425/mo
NNN property tax$1,900/mo
Personal property tax own fixtures · Prop 99030929084118532 $65/mo
Total occupancy $12,887/mo

Occupancy analysis

All-in occupancy cost is 17.7% 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 $871,561 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$871,561
COGS (24%)−$209,175
Labor (14%)−$122,019
Occupancy−$139,177
TX MB gross tax (6.7%)−$58,395
Utilities / ins / mktg (8%)−$69,725
Card surcharge net+$9,587
Net profit $282,659
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$871,561
COGS (27%)−$235,321
Labor (17%)−$148,165
Occupancy−$154,641
TX MB gross tax (6.7%)−$58,395
Utilities / ins / mktg (10%)−$87,156
Card surcharge net+$9,587
Net profit $197,470
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$871,561
COGS (30%)−$261,468
Labor (22%)−$191,743
Occupancy−$170,105
TX MB gross tax (6.7%)−$58,395
Utilities / ins / mktg (12%)−$104,587
Card surcharge net+$9,587
Net profit $94,849
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 Dallas Oishii Restaurant INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $197,470/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 (~$197,470 net) estimated

Revenue multiple
$436k–$697k
0.5–0.8× gross
SDE multiple
$494k–$691k
2.5–3.5× earnings
Cap rate
$598k–$790k
25–33%
Suggested range
$494k–$691k
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 2026-06-30

Lookup pending — check back tomorrow

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