← Twin Peaks Restaurant - Addison /

Financials

MB715544
Dashboard › Twin Peaks Restaurant - Addison › Financial Intelligence

Twin Peaks Restaurant - Addison

5260 BELT LINE RD, Addison, TX 75240 · TABC MB715544

Mixed Beverage Addison Market Enriched 2026-05-24
$2,340,778 Annual gross (L12M) ▲ 1.0% latest MoM Click for monthly detail
$195,065 Avg monthly ▲ 4.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $666,039/yr est. net Click for cost model
$1,665k–$2,331k Est. acquisition range 0.85× 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): $3,343,969 – $4,681,556/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Twin Peaks Restaurant - Addison My bars

Executive Summary

Click to expand full narrative

Twin Peaks Restaurant - Addison is a mixed-beverage licensed establishment at 5260 BELT LINE RD, Addison, Texas (TABC MB715544). Over the most recent 12 months it reported $2,340,778 in gross alcohol sales, averaging $195,065/month with a best month of $220,409. Sales mix: ~45% liquor · 54% beer · 1% wine. The building at this address is owned by NOB HILL INVESTORS LLC (25,114 sqft, $5,475,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $666,039 (~28% margin). Acquisition value is estimated at $1,665k–$2,331k 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
$2,340,778
Avg monthly
$195,065
Best month
$220,409
May 2025
Sales mix
45% Liq
54% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID008222000B02B0000
Property owner (landlord)NOB HILL INVESTORS LLC
Total building SF25,114
Assessed value$5,475,000

Twin Peaks Restaurant - Addison's share

Est. base rent ~$26/sqft/yr · 7,500 sqft · Class A $16,350/mo
NNN CAM / insurance$2,453/mo
NNN property tax$3,270/mo
Personal property tax own fixtures · Prop 99000000131630000 $1,230/mo
Total occupancy $23,303/mo

Occupancy analysis

All-in occupancy cost is 11.9% 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 $2,340,778 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$2,340,778
COGS (24%)−$561,787
Labor (14%)−$327,709
Occupancy−$251,672
TX MB gross tax (6.7%)−$156,832
Utilities / ins / mktg (8%)−$187,262
Card surcharge net+$25,749
Net profit $881,265
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$2,340,778
COGS (27%)−$632,010
Labor (17%)−$397,932
Occupancy−$279,635
TX MB gross tax (6.7%)−$156,832
Utilities / ins / mktg (10%)−$234,078
Card surcharge net+$25,749
Net profit $666,039
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$2,340,778
COGS (30%)−$702,233
Labor (22%)−$514,971
Occupancy−$307,599
TX MB gross tax (6.7%)−$156,832
Utilities / ins / mktg (12%)−$280,893
Card surcharge net+$25,749
Net profit $403,998
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 Twin Restaurant Beverage - Texas LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $666,039/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 (~$666,039 net) estimated

Revenue multiple
$1.17M–$1.87M
0.5–0.8× gross
SDE multiple
$1.67M–$2.33M
2.5–3.5× earnings
Cap rate
$2.02M–$2.66M
25–33%
Suggested range
$1,665k–$2,331k
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 2026-05-29

Lookup pending — check back tomorrow

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