← Arlington Sportservice INC /

Financials

MB1080773
Dashboard › Arlington Sportservice INC › Financial Intelligence

Arlington Sportservice INC

734 STADIUM DR, Arlington, TX 76011 · TABC MB1080773

Mixed Beverage Arlington Market Enriched 2026-05-24
$26,130,927 Annual gross (L12M) ▲ 152.3% latest MoM Click for monthly detail
$2,177,577 Avg monthly ▲ 78.9% latest vs avg Click for monthly detail
~39% Est. net margin (likely) $10,247,140/yr est. net Click for cost model
$25,618k–$26,131k Est. acquisition range 0.99× 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 Stadium / Arena, liquor is typically only 50–75% of total business revenue. Concessions liquor + food. Estimated total revenue (rough): $34,841,236 – $52,261,854/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Arlington Sportservice INC My bars

Executive Summary

Click to expand full narrative

Arlington Sportservice INC is a mixed-beverage licensed establishment at 734 STADIUM DR, Arlington, Texas (TABC MB1080773). Over the most recent 12 months it reported $26,130,927 in gross alcohol sales, averaging $2,177,577/month with a best month of $4,588,649. Sales mix: ~47% liquor · 53% beer · 0% wine. The building at this address is owned by ARLINGTON SPORTSERVICE INC $9,835,383 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $10,247,140 (~39% margin). Acquisition value is estimated at $25,618k–$26,131k 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
$26,130,927
Avg monthly
$2,177,577
Best month
$4,588,649
Jun 2025
Sales mix
47% Liq
53% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14782109
Property owner (landlord)ARLINGTON SPORTSERVICE INC
Assessed value$9,835,383

Arlington Sportservice INC's share

Est. base rent ~$30/sqft/yr · 7,500 sqft · Class A $18,750/mo
NNN CAM / insurance$2,813/mo
NNN property tax$3,750/mo
Personal property tax est — no BPP record $500/mo
Total occupancy $25,813/mo

Occupancy analysis

All-in occupancy cost is 1.2% 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 $26,130,927 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~47%
Revenue$26,130,927
COGS (24%)−$6,271,422
Labor (14%)−$3,658,330
Occupancy−$278,779
TX MB gross tax (6.7%)−$1,750,772
Utilities / ins / mktg (8%)−$2,090,474
Card surcharge net+$287,440
Net profit $12,368,590
Most Likely
Typical bar, light food program, full two-shift staffing
~39%
Revenue$26,130,927
COGS (27%)−$7,055,350
Labor (17%)−$4,442,258
Occupancy−$309,754
TX MB gross tax (6.7%)−$1,750,772
Utilities / ins / mktg (10%)−$2,613,093
Card surcharge net+$287,440
Net profit $10,247,140
Stressed
Heavy food, larger crew, higher rent
~29%
Revenue$26,130,927
COGS (30%)−$7,839,278
Labor (22%)−$5,748,804
Occupancy−$340,730
TX MB gross tax (6.7%)−$1,750,772
Utilities / ins / mktg (12%)−$3,135,711
Card surcharge net+$287,440
Net profit $7,603,072
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 Arlington Sportservice INC looking up officers…
5
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $10,247,140/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 (~$10,247,140 net) estimated

Revenue multiple
$13.07M–$20.90M
0.5–0.8× gross
SDE multiple
$25.62M–$35.86M
2.5–3.5× earnings
Cap rate
$31.05M–$40.99M
25–33%
Suggested range
$25,618k–$26,131k
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 2026-06-17

Lookup pending — check back tomorrow

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