Round1 Bowling & Arcade

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 Bowling Alley, liquor is typically only 35–55% of total business revenue. F&B + lane fees. Estimated total revenue (rough): $957,331 – $1,504,377/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.

Executive Summary

Click to expand full narrative

Round1 Bowling & Arcade is a mixed-beverage licensed establishment at 3000 GRAPEVINE MILLS PKWY STE 613, Grapevine, Texas (TABC MB200105403). Over the most recent 12 months it reported $526,532 in gross alcohol sales, averaging $43,878/month with a best month of $52,165. Sales mix: ~100% liquor · 0% beer · 0% wine. The building at this address is owned by GRAPEVINE MILLS MALL LP (1,325,709 sqft, $353,463,118 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $117,943 (~22% margin). Acquisition value is estimated at $295k–$413k 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

$526,532

Avg monthly

$43,878

Best month

$52,165

May 2026

Sales mix

100% Liq

0% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41307097

Property owner (landlord)GRAPEVINE MILLS MALL LP

Total building SF whole parcel — Round1 Bowling & Arcade is in STE 6131,325,709

Round1 Bowling & Arcade's footprint estimated — suite-level not on file 3,500 sf

Assessed value$353,463,118

Round1 Bowling & Arcade's share

Est. base rent ~$18/sqft/yr · 3,500 sqft · Class A $5,153/mo

NNN CAM / insurance$773/mo

NNN property tax$1,866/mo

Personal property tax est — no BPP record $105/mo

Total occupancy $7,898/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $526,532 gross revenue estimated

Best Case

No kitchen, efficient staffing, favorable lease

~32%

Revenue$526,532

COGS (24%)−$126,368

Labor (14%)−$73,714

Occupancy−$85,298

TX MB gross tax (6.7%)−$35,278

Utilities / ins / mktg (8%)−$42,123

Card surcharge net+$5,792

Net profit $169,543

Most Likely

Typical bar, light food program, full two-shift staffing

~22%

Revenue$526,532

COGS (27%)−$142,164

Labor (17%)−$89,510

Occupancy−$94,776

TX MB gross tax (6.7%)−$35,278

Utilities / ins / mktg (10%)−$52,653

Card surcharge net+$5,792

Net profit $117,943

Stressed

Heavy food, larger crew, higher rent

~11%

Revenue$526,532

COGS (30%)−$157,960

Labor (22%)−$115,837

Occupancy−$104,253

TX MB gross tax (6.7%)−$35,278

Utilities / ins / mktg (12%)−$63,184

Card surcharge net+$5,792

Net profit $55,812

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 Round One Entertainment INC looking up officers…

Number of owners

Ownership split

Equal split (50% each)

Based on the "Most Likely" scenario net profit of $117,943/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 (~$117,943 net) estimated

Revenue multiple

$263k–$421k

0.5–0.8× gross

SDE multiple

$295k–$413k

2.5–3.5× earnings

Cap rate

$357k–$472k

25–33%

Suggested range

$295k–$413k

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.

Full-business estimate · Bowling Alley

If you're buying the whole restaurant, not just the bar program

We estimate this bowling alley pulls $957,331–$1,504,377/yr in total revenue (your liquor portion of $526,532 is roughly 35–55% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue

$957k–$1,504k

food + liquor + service

Estimated net (10–15%)

$96k–$226k

restaurant margin

Full-business value

$263k–$827k

blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

4 cases on file · 4 currently open · public records

4 federal cases

4 currently open

As defendant in 3 cases · As plaintiff in 1

Most recent filing

Cartwright v. Round One Entertainment, Inc.

MAD · 2026-03-30 · OPEN

Public records, last checked 2026-07-07

Financials

Executive Summary

Sales performance · last 12 months

Property & occupancy

Occupancy analysis

Profit scenarios

Owner income estimator

Acquisition value estimate

If you're buying the whole restaurant, not just the bar program

Federal court history