← Johnny B's /

Financials

MB107180871
Dashboard › Johnny B's › Financial Intelligence

Johnny B's

4615 BENBROOK HWY, Fort Worth, TX 76116 · TABC MB107180871

Mixed Beverage Fort Worth Market Enriched 2026-08-08
$238,930 Annual gross (L12M) ▼ 11.1% latest MoM Click for monthly detail
$23,893 Avg monthly ▼ 7.1% latest vs avg Click for monthly detail
~40% Est. net margin (likely) $94,481/yr est. net Click for cost model
$236k–$239k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $238,930 – $265,478/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Johnny B's My bars

Executive Summary

Click to expand full narrative

Johnny B's is a mixed-beverage licensed establishment at 4615 BENBROOK HWY, Fort Worth, Texas (TABC MB107180871). Over the most recent 12 months it reported $238,930 in gross alcohol sales, averaging $23,893/month with a best month of $30,543. Sales mix: ~58% liquor · 40% beer · 2% wine. The building at this address is owned by BELLAM, JOHN $13,275 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $94,481 (~40% margin). Acquisition value is estimated at $236k–$239k 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
$238,930
Avg monthly
$23,893
Best month
$30,543
Dec 2025
Sales mix
58% Liq
40% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14505431
Property owner (landlord)BELLAM, JOHN
Assessed value$13,275

Johnny B's's share

Est. base rent ~$0/sqft/yr · 2,500 sqft · Class C $50/mo
NNN CAM / insurance$7/mo
NNN property tax$13/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $171/mo

Occupancy analysis

All-in occupancy cost is 0.9% 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 $238,930 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~48%
Revenue$238,930
COGS (24%)−$57,343
Labor (14%)−$33,450
Occupancy−$1,842
TX MB gross tax (6.7%)−$16,008
Utilities / ins / mktg (8%)−$19,114
Card surcharge net+$2,628
Net profit $113,800
Most Likely
Typical bar, light food program, full two-shift staffing
~40%
Revenue$238,930
COGS (27%)−$64,511
Labor (17%)−$40,618
Occupancy−$2,046
TX MB gross tax (6.7%)−$16,008
Utilities / ins / mktg (10%)−$23,893
Card surcharge net+$2,628
Net profit $94,481
Stressed
Heavy food, larger crew, higher rent
~29%
Revenue$238,930
COGS (30%)−$71,679
Labor (22%)−$52,565
Occupancy−$2,251
TX MB gross tax (6.7%)−$16,008
Utilities / ins / mktg (12%)−$28,672
Card surcharge net+$2,628
Net profit $70,384
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 Johnny B's Bar LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $94,481/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 (~$94,481 net) estimated

Revenue multiple
$119k–$191k
0.5–0.8× gross
SDE multiple
$236k–$331k
2.5–3.5× earnings
Cap rate
$286k–$378k
25–33%
Suggested range
$236k–$239k
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 2026-06-01

No federal lawsuits — past or pending