← The Daiquiri Den /

Financials

MB200117531
Dashboard › The Daiquiri Den › Financial Intelligence

The Daiquiri Den

2620 W INTERSTATE 20 STE 102, Grand Prairie, TX 75052 · TABC MB200117531

Mixed Beverage Grand Prairie Market Enriched 2026-09-13
$198,006 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$16,500 Avg monthly ▲ 27.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $54,885/yr est. net Click for cost model
$137k–$192k Est. acquisition range 0.83× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $208,427 – $232,948/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Daiquiri Den My bars

Executive Summary

Click to expand full narrative

The Daiquiri Den is a mixed-beverage licensed establishment at 2620 W INTERSTATE 20 STE 102, Grand Prairie, Texas (TABC MB200117531). Over the most recent 12 months it reported $198,006 in gross alcohol sales, averaging $16,500/month with a best month of $21,091. Sales mix: ~87% liquor · 13% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $54,885 (~28% margin). Acquisition value is estimated at $137k–$192k 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
$198,006
Avg monthly
$16,500
Best month
$21,091
Apr 2026
Sales mix
87% Liq
13% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$1,733/mo
NNN CAM / insurance$260/mo
Total occupancy$2,092/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $198,006 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$198,006
COGS (24%)−$47,521
Labor (14%)−$27,721
Occupancy−$22,598
TX MB gross tax (6.7%)−$13,266
Utilities / ins / mktg (8%)−$15,840
Card surcharge net+$2,178
Net profit $73,237
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$198,006
COGS (27%)−$53,462
Labor (17%)−$33,661
Occupancy−$25,109
TX MB gross tax (6.7%)−$13,266
Utilities / ins / mktg (10%)−$19,801
Card surcharge net+$2,178
Net profit $54,885
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$198,006
COGS (30%)−$59,402
Labor (22%)−$43,561
Occupancy−$27,620
TX MB gross tax (6.7%)−$13,266
Utilities / ins / mktg (12%)−$23,761
Card surcharge net+$2,178
Net profit $32,574
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 Mahogany's L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $54,885/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 (~$54,885 net) estimated

Revenue multiple
$99k–$158k
0.5–0.8× gross
SDE multiple
$137k–$192k
2.5–3.5× earnings
Cap rate
$166k–$220k
25–33%
Suggested range
$137k–$192k
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 2026-07-12

No federal lawsuits — past or pending