← Tkila /

Financials

MB1067153
Dashboard › Tkila › Financial Intelligence

Tkila

1820 W MOCKINGBIRD LN STE 34, Dallas, TX 75235 · TABC MB1067153

Mixed Beverage Dallas Market Enriched 2026-09-11
$444,648 Annual gross (L12M) ▲ 2.6% latest MoM Click for monthly detail
$37,054 Avg monthly ▲ 34.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $99,601/yr est. net Click for cost model
$249k–$349k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $444,648 – $494,053/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Tkila My bars

Executive Summary

Click to expand full narrative

Tkila is a mixed-beverage licensed establishment at 1820 W MOCKINGBIRD LN STE 34, Dallas, Texas (TABC MB1067153). Over the most recent 12 months it reported $444,648 in gross alcohol sales, averaging $37,054/month with a best month of $56,330. Sales mix: ~89% liquor · 11% beer · 0% wine. The building at this address is owned by GENTI K PROP LP PS (2,500 sqft, $3,744,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $99,601 (~22% margin). Acquisition value is estimated at $249k–$349k 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
$444,648
Avg monthly
$37,054
Best month
$56,330
Mar 2026
Sales mix
89% Liq
11% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000502828500000
Property owner (landlord)GENTI K PROP LP PS
Total building SF whole parcel — Tkila is in STE 342,500
Tkila's footprint estimated — suite-level not on file 2,500 sf
Assessed value$3,744,000

Tkila's share

Est. base rent ~$12/sqft/yr · 2,500 sqft · Class A $2,446/mo
NNN CAM / insurance$367/mo
NNN property tax$3,744/mo
Personal property tax own fixtures · Prop 99191104580000000 $113/mo
Total occupancy $6,670/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 $444,648 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$444,648
COGS (24%)−$106,716
Labor (14%)−$62,251
Occupancy−$72,033
TX MB gross tax (6.7%)−$29,791
Utilities / ins / mktg (8%)−$35,572
Card surcharge net+$4,891
Net profit $143,177
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$444,648
COGS (27%)−$120,055
Labor (17%)−$75,590
Occupancy−$80,037
TX MB gross tax (6.7%)−$29,791
Utilities / ins / mktg (10%)−$44,465
Card surcharge net+$4,891
Net profit $99,601
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$444,648
COGS (30%)−$133,394
Labor (22%)−$97,823
Occupancy−$88,040
TX MB gross tax (6.7%)−$29,791
Utilities / ins / mktg (12%)−$53,358
Card surcharge net+$4,891
Net profit $47,133
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 Magnum Dallas LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $99,601/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 (~$99,601 net) estimated

Revenue multiple
$222k–$356k
0.5–0.8× gross
SDE multiple
$249k–$349k
2.5–3.5× earnings
Cap rate
$302k–$398k
25–33%
Suggested range
$249k–$349k
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.