← Hilton College Station And Conference Center /

Financials

MB200087615
Dashboard › Hilton College Station And Conference Center › Financial Intelligence

Hilton College Station And Conference Center

801 UNIVERSITY DR STE E, College Station, TX 77840 · TABC MB200087615

Mixed Beverage College Station Market Enriched 2026-06-17
$940,573 Annual gross (L12M) ▲ 7.9% latest MoM Click for monthly detail
$78,381 Avg monthly ▼ 2.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $264,254/yr est. net Click for cost model
$661k–$925k Est. acquisition range 0.84× 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): $1,045,081 – $1,343,676/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hilton College Station And Conference Center My bars

Executive Summary

Click to expand full narrative

Hilton College Station And Conference Center is a mixed-beverage licensed establishment at 801 UNIVERSITY DR STE E, College Station, Texas (TABC MB200087615). Over the most recent 12 months it reported $940,573 in gross alcohol sales, averaging $78,381/month with a best month of $126,435. Sales mix: ~67% liquor · 20% beer · 13% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $264,254 (~28% margin). Acquisition value is estimated at $661k–$925k 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
$940,573
Avg monthly
$78,381
Best month
$126,435
Sep 2025
Sales mix
67% Liq
20% Beer · 13% 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)$8,230/mo
NNN CAM / insurance$1,235/mo
Total occupancy$9,645/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 $940,573 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$940,573
COGS (24%)−$225,738
Labor (14%)−$131,680
Occupancy−$104,164
TX MB gross tax (6.7%)−$63,018
Utilities / ins / mktg (8%)−$75,246
Card surcharge net+$10,346
Net profit $351,074
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$940,573
COGS (27%)−$253,955
Labor (17%)−$159,897
Occupancy−$115,738
TX MB gross tax (6.7%)−$63,018
Utilities / ins / mktg (10%)−$94,057
Card surcharge net+$10,346
Net profit $264,254
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$940,573
COGS (30%)−$282,172
Labor (22%)−$206,926
Occupancy−$127,311
TX MB gross tax (6.7%)−$63,018
Utilities / ins / mktg (12%)−$112,869
Card surcharge net+$10,346
Net profit $158,623
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 Valor Beverage Management LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $264,254/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 (~$264,254 net) estimated

Revenue multiple
$470k–$752k
0.5–0.8× gross
SDE multiple
$661k–$925k
2.5–3.5× earnings
Cap rate
$801k–$1.06M
25–33%
Suggested range
$661k–$925k
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 2026-06-23

Lookup pending — check back tomorrow

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