← Ringo Pub Legacy /

Financials

MB200096010
Dashboard › Ringo Pub Legacy › Financial Intelligence

Ringo Pub Legacy

5865 KINCAID RD STE E14, Plano, TX 75024 · TABC MB200096010

Mixed Beverage Plano Market Enriched 2026-08-27
$354,144 Annual gross (L12M) ▲ 2.5% latest MoM Click for monthly detail
$29,512 Avg monthly ▼ 3.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $99,261/yr est. net Click for cost model
$248k–$347k Est. acquisition range 0.84× 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $442,680 – $590,240/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ringo Pub Legacy My bars

Executive Summary

Click to expand full narrative

Ringo Pub Legacy is a mixed-beverage licensed establishment at 5865 KINCAID RD STE E14, Plano, Texas (TABC MB200096010). Over the most recent 12 months it reported $354,144 in gross alcohol sales, averaging $29,512/month with a best month of $41,672. Sales mix: ~59% liquor · 40% beer · 1% wine. The building at this address is owned by SHOPS AT LEGACY (INLAND) LP THE ATTN PROPERTY TAX DEPT (108,813 sqft, $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $99,261 (~28% margin). Acquisition value is estimated at $248k–$347k 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
$354,144
Avg monthly
$29,512
Best month
$41,672
Mar 2026
Sales mix
59% Liq
40% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2837068
Property owner (landlord)SHOPS AT LEGACY (INLAND) LP THE ATTN PROPERTY TAX DEPT
Total building SF whole parcel — Ringo Pub Legacy is in STE E14108,813
Ringo Pub Legacy's footprint estimated — suite-level not on file 2,500 sf
Assessed value$0

Ringo Pub Legacy's share

Est. base rent ~$15/sqft/yr · 2,500 sqft $3,099/mo
NNN CAM / insurance$465/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $3,651/mo

Occupancy analysis

All-in occupancy cost is 12.4% 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 $354,144 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$354,144
COGS (24%)−$84,995
Labor (14%)−$49,580
Occupancy−$39,432
TX MB gross tax (6.7%)−$23,728
Utilities / ins / mktg (8%)−$28,332
Card surcharge net+$3,896
Net profit $131,974
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$354,144
COGS (27%)−$95,619
Labor (17%)−$60,204
Occupancy−$43,813
TX MB gross tax (6.7%)−$23,728
Utilities / ins / mktg (10%)−$35,414
Card surcharge net+$3,896
Net profit $99,261
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$354,144
COGS (30%)−$106,243
Labor (22%)−$77,912
Occupancy−$48,194
TX MB gross tax (6.7%)−$23,728
Utilities / ins / mktg (12%)−$42,497
Card surcharge net+$3,896
Net profit $59,466
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 Ringo's Pub Legacy INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $99,261/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 (~$99,261 net) estimated

Revenue multiple
$177k–$283k
0.5–0.8× gross
SDE multiple
$248k–$347k
2.5–3.5× earnings
Cap rate
$301k–$397k
25–33%
Suggested range
$248k–$347k
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 2026-08-20

Lookup pending — check back tomorrow

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