← Ojos Locos Sports Cantina /

Financials

MB200077941
Dashboard › Ojos Locos Sports Cantina › Financial Intelligence

Ojos Locos Sports Cantina

4473 DFW TPKE, Dallas, TX 75211 · TABC MB200077941

Mixed Beverage Dallas Market Enriched 2026-05-24
$4,211,749 Annual gross (L12M) ▼ 7.3% latest MoM Click for monthly detail
$350,979 Avg monthly ▼ 10.6% latest vs avg Click for monthly detail
~34% Est. net margin (likely) $1,424,153/yr est. net Click for cost model
$3,560k–$4,212k Est. acquisition range 0.92× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $6,016,784 – $8,423,498/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ojos Locos Sports Cantina My bars

Executive Summary

Click to expand full narrative

Ojos Locos Sports Cantina is a mixed-beverage licensed establishment at 4473 DFW TPKE, Dallas, Texas (TABC MB200077941). Over the most recent 12 months it reported $4,211,749 in gross alcohol sales, averaging $350,979/month with a best month of $460,127. Sales mix: ~37% liquor · 63% beer · 0% wine. The building at this address is owned by OL TX PORTFOLIO RE OWNER LLC (21,989 sqft, $4,757,650 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,424,153 (~34% margin). Acquisition value is estimated at $3,560k–$4,212k 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
$4,211,749
Avg monthly
$350,979
Best month
$460,127
May 2025
Sales mix
37% Liq
63% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID007202000D03B0000
Property owner (landlord)OL TX PORTFOLIO RE OWNER LLC
Total building SF21,989
Assessed value$4,757,650

Ojos Locos Sports Cantina's share

Est. base rent ~$26/sqft/yr · 7,500 sqft · Class A $16,227/mo
NNN CAM / insurance$2,434/mo
NNN property tax$3,245/mo
Personal property tax own fixtures · Prop 99240212900000000 $1,209/mo
Total occupancy $23,116/mo

Occupancy analysis

All-in occupancy cost is 6.6% 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 $4,211,749 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~42%
Revenue$4,211,749
COGS (24%)−$1,010,820
Labor (14%)−$589,645
Occupancy−$249,654
TX MB gross tax (6.7%)−$282,187
Utilities / ins / mktg (8%)−$336,940
Card surcharge net+$46,329
Net profit $1,788,832
Most Likely
Typical bar, light food program, full two-shift staffing
~34%
Revenue$4,211,749
COGS (27%)−$1,137,172
Labor (17%)−$715,997
Occupancy−$277,394
TX MB gross tax (6.7%)−$282,187
Utilities / ins / mktg (10%)−$421,175
Card surcharge net+$46,329
Net profit $1,424,153
Stressed
Heavy food, larger crew, higher rent
~23%
Revenue$4,211,749
COGS (30%)−$1,263,525
Labor (22%)−$926,585
Occupancy−$305,133
TX MB gross tax (6.7%)−$282,187
Utilities / ins / mktg (12%)−$505,410
Card surcharge net+$46,329
Net profit $975,239
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 Ol Beverage Holdings LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,424,153/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 (~$1,424,153 net) estimated

Revenue multiple
$2.11M–$3.37M
0.5–0.8× gross
SDE multiple
$3.56M–$4.98M
2.5–3.5× earnings
Cap rate
$4.32M–$5.70M
25–33%
Suggested range
$3,560k–$4,212k
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 2026-05-22

Lookup pending — check back tomorrow

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