← The Mucky Duck /

Financials

MB472768
Dashboard › The Mucky Duck › Financial Intelligence

The Mucky Duck

5064 ADDISON CIR, Addison, TX 75001 · TABC MB472768

Mixed Beverage Addison Market Enriched 2026-07-09
$667,168 Annual gross (L12M) ▲ 4.8% latest MoM Click for monthly detail
$55,597 Avg monthly ▼ 6.5% latest vs avg Click for monthly detail
~26% Est. net margin (likely) $175,662/yr est. net Click for cost model
$439k–$615k Est. acquisition range 0.79× 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 Wine Bar, liquor is typically only 80–95% of total business revenue. Wine + spirits dominant. Estimated total revenue (rough): $702,282 – $833,960/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Mucky Duck My bars

Executive Summary

Click to expand full narrative

The Mucky Duck is a mixed-beverage licensed establishment at 5064 ADDISON CIR, Addison, Texas (TABC MB472768). Over the most recent 12 months it reported $667,168 in gross alcohol sales, averaging $55,597/month with a best month of $66,659. Sales mix: ~52% liquor · 46% beer · 2% wine. The building at this address is owned by POST ADDISON CIRCLE (773,939 sqft, $145,869,560 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $175,662 (~26% margin). Acquisition value is estimated at $439k–$615k 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
$667,168
Avg monthly
$55,597
Best month
$66,659
Oct 2025
Sales mix
52% Liq
46% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID100005600A0010000
Property owner (landlord)POST ADDISON CIRCLE
Total building SF773,939
Assessed value$145,869,560

The Mucky Duck's share

Est. base rent ~$19/sqft/yr · 3,500 sqft · Class B $5,497/mo
NNN CAM / insurance$825/mo
NNN property tax$1,319/mo
Personal property tax own fixtures · Prop 99200029800080050 $182/mo
Total occupancy $7,823/mo

Occupancy analysis

All-in occupancy cost is 14.1% 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 $667,168 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~36%
Revenue$667,168
COGS (24%)−$160,120
Labor (14%)−$93,404
Occupancy−$84,486
TX MB gross tax (6.7%)−$44,700
Utilities / ins / mktg (8%)−$53,373
Card surcharge net+$7,339
Net profit $238,423
Most Likely
Typical bar, light food program, full two-shift staffing
~26%
Revenue$667,168
COGS (27%)−$180,135
Labor (17%)−$113,419
Occupancy−$93,874
TX MB gross tax (6.7%)−$44,700
Utilities / ins / mktg (10%)−$66,717
Card surcharge net+$7,339
Net profit $175,662
Stressed
Heavy food, larger crew, higher rent
~15%
Revenue$667,168
COGS (30%)−$200,150
Labor (22%)−$146,777
Occupancy−$103,261
TX MB gross tax (6.7%)−$44,700
Utilities / ins / mktg (12%)−$80,060
Card surcharge net+$7,339
Net profit $99,558
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 Barfly Syndicate INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $175,662/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 (~$175,662 net) estimated

Revenue multiple
$334k–$534k
0.5–0.8× gross
SDE multiple
$439k–$615k
2.5–3.5× earnings
Cap rate
$532k–$703k
25–33%
Suggested range
$439k–$615k
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 2026-07-08

Lookup pending — check back tomorrow

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