← Hopdoddy Burger Bar /

Financials

MB105664242
Dashboard › Hopdoddy Burger Bar › Financial Intelligence

Hopdoddy Burger Bar

1200 CHISOLM TRL, Euless, TX 76039 · TABC MB105664242

Mixed Beverage Euless Market Enriched 2026-08-30
$272,690 Annual gross (L12M) ▼ 3.6% latest MoM Click for monthly detail
$22,724 Avg monthly ▲ 4.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $76,039/yr est. net Click for cost model
$190k–$266k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
← Back to Hopdoddy Burger Bar My bars

Executive Summary

Click to expand full narrative

Hopdoddy Burger Bar is a mixed-beverage licensed establishment at 1200 CHISOLM TRL, Euless, Texas (TABC MB105664242). Over the most recent 12 months it reported $272,690 in gross alcohol sales, averaging $22,724/month with a best month of $27,576. Sales mix: ~65% liquor · 33% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $76,039 (~28% margin). Acquisition value is estimated at $190k–$266k 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
$272,690
Avg monthly
$22,724
Best month
$27,576
May 2026
Sales mix
65% Liq
33% Beer · 2% 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)$2,386/mo
NNN CAM / insurance$358/mo
Total occupancy$2,844/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 $272,690 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$272,690
COGS (24%)−$65,446
Labor (14%)−$38,177
Occupancy−$30,715
TX MB gross tax (6.7%)−$18,270
Utilities / ins / mktg (8%)−$21,815
Card surcharge net+$3,000
Net profit $101,267
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$272,690
COGS (27%)−$73,626
Labor (17%)−$46,357
Occupancy−$34,127
TX MB gross tax (6.7%)−$18,270
Utilities / ins / mktg (10%)−$27,269
Card surcharge net+$3,000
Net profit $76,039
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$272,690
COGS (30%)−$81,807
Labor (22%)−$59,992
Occupancy−$37,540
TX MB gross tax (6.7%)−$18,270
Utilities / ins / mktg (12%)−$32,723
Card surcharge net+$3,000
Net profit $45,358
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 Hopdoddy Euless Glade Park LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $76,039/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 (~$76,039 net) estimated

Revenue multiple
$136k–$218k
0.5–0.8× gross
SDE multiple
$190k–$266k
2.5–3.5× earnings
Cap rate
$230k–$304k
25–33%
Suggested range
$190k–$266k
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 2026-07-10

Lookup pending — check back tomorrow

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