← Fort Worth Hilton /

Financials

MB105876701
Dashboard › Fort Worth Hilton › Financial Intelligence

Fort Worth Hilton

815 MAIN ST, Ft Worth, TX 76102 · TABC MB105876701

Mixed Beverage Ft Worth Market Enriched 2026-06-27
$769,299 Annual gross (L12M) ▼ 34.8% latest MoM Click for monthly detail
$64,108 Avg monthly ▼ 23.4% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $186,703/yr est. net Click for cost model
$467k–$653k Est. acquisition range 0.73× 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 Hotel Bar, liquor is typically only 70–90% of total business revenue. Mostly liquor program. Estimated total revenue (rough): $854,777 – $1,098,999/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fort Worth Hilton My bars

Executive Summary

Click to expand full narrative

Fort Worth Hilton is a mixed-beverage licensed establishment at 815 MAIN ST, Ft Worth, Texas (TABC MB105876701). Over the most recent 12 months it reported $769,299 in gross alcohol sales, averaging $64,108/month with a best month of $107,255. Sales mix: ~100% liquor · 0% beer · 0% wine. The building at this address is owned by NEW FORT TOWER I HOTEL LTD (334,061 sqft, $72,025,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $186,703 (~24% margin). Acquisition value is estimated at $467k–$653k 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
$769,299
Avg monthly
$64,108
Best month
$107,255
Mar 2026
Sales mix
100% Liq
0% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00005711
Property owner (landlord)NEW FORT TOWER I HOTEL LTD
Total building SF334,061
Assessed value$72,025,000

Fort Worth Hilton's share

Est. base rent ~$26/sqft/yr · 3,500 sqft · Class A $7,546/mo
NNN CAM / insurance$1,132/mo
NNN property tax$1,509/mo
Personal property tax est — no BPP record $154/mo
Total occupancy $10,341/mo

Occupancy analysis

All-in occupancy cost is 16.1% 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 $769,299 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$769,299
COGS (24%)−$184,632
Labor (14%)−$107,702
Occupancy−$111,685
TX MB gross tax (6.7%)−$51,543
Utilities / ins / mktg (8%)−$61,544
Card surcharge net+$8,462
Net profit $260,656
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$769,299
COGS (27%)−$207,711
Labor (17%)−$130,781
Occupancy−$124,094
TX MB gross tax (6.7%)−$51,543
Utilities / ins / mktg (10%)−$76,930
Card surcharge net+$8,462
Net profit $186,703
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$769,299
COGS (30%)−$230,790
Labor (22%)−$169,246
Occupancy−$136,503
TX MB gross tax (6.7%)−$51,543
Utilities / ins / mktg (12%)−$92,316
Card surcharge net+$8,462
Net profit $97,364
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 Ashford Trs Fort Tower I LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $186,703/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 (~$186,703 net) estimated

Revenue multiple
$385k–$615k
0.5–0.8× gross
SDE multiple
$467k–$653k
2.5–3.5× earnings
Cap rate
$566k–$747k
25–33%
Suggested range
$467k–$653k
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 2026-07-03

Lookup pending — check back tomorrow

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