← Studio Movie Grill /

Financials

MB818154
Dashboard › Studio Movie Grill › Financial Intelligence

Studio Movie Grill

13933 N CENTRAL EXPY, Dallas, TX 75243 · TABC MB818154

Mixed Beverage Dallas Market Enriched 2026-07-12
$499,486 Annual gross (L12M) ▲ 54.5% latest MoM Click for monthly detail
$41,624 Avg monthly ▲ 51.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $111,885/yr est. net Click for cost model
$280k–$392k Est. acquisition range 0.67× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,109,969 – $1,997,944/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Studio Movie Grill My bars

Executive Summary

Click to expand full narrative

Studio Movie Grill is a mixed-beverage licensed establishment at 13933 N CENTRAL EXPY, Dallas, Texas (TABC MB818154). Over the most recent 12 months it reported $499,486 in gross alcohol sales, averaging $41,624/month with a best month of $62,893. Sales mix: ~67% liquor · 20% beer · 13% wine. The building at this address is owned by RANCHO KEYSTONE LLC (5,093 sqft, $1,865,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $111,885 (~22% margin). Acquisition value is estimated at $280k–$392k 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
$499,486
Avg monthly
$41,624
Best month
$62,893
May 2026
Sales mix
67% Liq
20% Beer · 13% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID007763000A02J0000
Property owner (landlord)RANCHO KEYSTONE LLC
Total building SF5,093
Assessed value$1,865,000

Studio Movie Grill's share

Est. base rent ~$22/sqft/yr · 2,500 sqft · Class A $4,542/mo
NNN CAM / insurance$681/mo
NNN property tax$1,831/mo
Personal property tax own fixtures · Prop 99180925240000000 $438/mo
Total occupancy $7,492/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 $499,486 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$499,486
COGS (24%)−$119,877
Labor (14%)−$69,928
Occupancy−$80,917
TX MB gross tax (6.7%)−$33,466
Utilities / ins / mktg (8%)−$39,959
Card surcharge net+$5,494
Net profit $160,834
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$499,486
COGS (27%)−$134,861
Labor (17%)−$84,913
Occupancy−$89,907
TX MB gross tax (6.7%)−$33,466
Utilities / ins / mktg (10%)−$49,949
Card surcharge net+$5,494
Net profit $111,885
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$499,486
COGS (30%)−$149,846
Labor (22%)−$109,887
Occupancy−$98,898
TX MB gross tax (6.7%)−$33,466
Utilities / ins / mktg (12%)−$59,938
Card surcharge net+$5,494
Net profit $52,946
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 Studio Club 4 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $111,885/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 (~$111,885 net) estimated

Revenue multiple
$250k–$400k
0.5–0.8× gross
SDE multiple
$280k–$392k
2.5–3.5× earnings
Cap rate
$339k–$448k
25–33%
Suggested range
$280k–$392k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $1,109,969–$1,997,944/yr in total revenue (your liquor portion of $499,486 is roughly 25–45% 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
$1,110k–$1,998k
food + liquor + service
Estimated net (10–15%)
$111k–$300k
restaurant margin
Full-business value
$305k–$1,099k
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

Public records · last checked 2026-06-18

Lookup pending — check back tomorrow

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