← Tailgaters Sports Bar & Grill /

Financials

MB200160436
Dashboard › Tailgaters Sports Bar & Grill › Financial Intelligence

Tailgaters Sports Bar & Grill

4150 ELDORADO PKWY STE 800, Mckinney, TX 75070 · TABC MB200160436

Mixed Beverage Mckinney Market Enriched 2026-07-11
$594,487 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$49,541 Avg monthly ▲ 12.3% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $133,165/yr est. net Click for cost model
$333k–$466k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $849,267 – $1,188,974/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Tailgaters Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Tailgaters Sports Bar & Grill is a mixed-beverage licensed establishment at 4150 ELDORADO PKWY STE 800, Mckinney, Texas (TABC MB200160436). Over the most recent 12 months it reported $594,487 in gross alcohol sales, averaging $49,541/month with a best month of $55,649. Sales mix: ~51% liquor · 47% beer · 1% wine. The building at this address is owned by ORCHID CENTER BACELINE LLC (24,117 sqft, $8,252,908 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $133,165 (~22% margin). Acquisition value is estimated at $333k–$466k 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
$594,487
Avg monthly
$49,541
Best month
$55,649
May 2026
Sales mix
51% Liq
47% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2087432
Property owner (landlord)ORCHID CENTER BACELINE LLC
Total building SF whole parcel — Tailgaters Sports Bar & Grill is in STE 80024,117
Tailgaters Sports Bar & Grill's footprint estimated — suite-level not on file 3,500 sf
Assessed value$8,252,908

Tailgaters Sports Bar & Grill's share

Est. base rent ~$20/sqft/yr · 3,500 sqft · Class A $5,841/mo
NNN CAM / insurance$876/mo
NNN property tax$2,096/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $8,917/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 $594,487 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$594,487
COGS (24%)−$142,677
Labor (14%)−$83,228
Occupancy−$96,307
TX MB gross tax (6.7%)−$39,831
Utilities / ins / mktg (8%)−$47,559
Card surcharge net+$6,539
Net profit $191,425
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$594,487
COGS (27%)−$160,511
Labor (17%)−$101,063
Occupancy−$107,008
TX MB gross tax (6.7%)−$39,831
Utilities / ins / mktg (10%)−$59,449
Card surcharge net+$6,539
Net profit $133,165
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$594,487
COGS (30%)−$178,346
Labor (22%)−$130,787
Occupancy−$117,708
TX MB gross tax (6.7%)−$39,831
Utilities / ins / mktg (12%)−$71,338
Card surcharge net+$6,539
Net profit $63,016
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 Subhadra Enterprises LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $133,165/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 (~$133,165 net) estimated

Revenue multiple
$297k–$476k
0.5–0.8× gross
SDE multiple
$333k–$466k
2.5–3.5× earnings
Cap rate
$404k–$533k
25–33%
Suggested range
$333k–$466k
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 2026-07-04

Lookup pending — check back tomorrow

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