← Courtyard By Marriott Houston Medical Center /

Financials

MB200163298
Dashboard › Courtyard By Marriott Houston Medical Center › Financial Intelligence

Courtyard By Marriott Houston Medical Center

7702 MAIN ST, Houston, TX 77030 · TABC MB200163298

Mixed Beverage Houston Market Enriched 2026-09-08
$133,409 Annual gross (L12M) ▼ 19.9% latest MoM Click for monthly detail
$11,117 Avg monthly ▼ 19.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $29,884/yr est. net Click for cost model
$75k–$105k Est. acquisition range 0.67× 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): $148,232 – $190,584/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Courtyard By Marriott Houston Medical Center My bars

Executive Summary

Click to expand full narrative

Courtyard By Marriott Houston Medical Center is a mixed-beverage licensed establishment at 7702 MAIN ST, Houston, Texas (TABC MB200163298). Over the most recent 12 months it reported $133,409 in gross alcohol sales, averaging $11,117/month with a best month of $26,205. Sales mix: ~57% liquor · 25% beer · 18% wine. The building at this address is owned by MOODY MED CENTER 1 DST (81,391 sqft, $17,421,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $29,884 (~22% margin). Acquisition value is estimated at $75k–$105k 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
$133,409
Avg monthly
$11,117
Best month
$26,205
Mar 2026
Sales mix
57% Liq
25% Beer · 18% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1291620010001
Property owner (landlord)MOODY MED CENTER 1 DST
Total building SF81,391
Assessed value$17,421,000

Courtyard By Marriott Houston Medical Center's share

Est. base rent ~$3/sqft/yr · 2,500 sqft · Class A $723/mo
NNN CAM / insurance$108/mo
NNN property tax$1,070/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $2,001/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $133,409 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$133,409
COGS (24%)−$32,018
Labor (14%)−$18,677
Occupancy−$21,612
TX MB gross tax (6.7%)−$8,938
Utilities / ins / mktg (8%)−$10,673
Card surcharge net+$1,467
Net profit $42,958
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$133,409
COGS (27%)−$36,020
Labor (17%)−$22,680
Occupancy−$24,014
TX MB gross tax (6.7%)−$8,938
Utilities / ins / mktg (10%)−$13,341
Card surcharge net+$1,467
Net profit $29,884
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$133,409
COGS (30%)−$40,023
Labor (22%)−$29,350
Occupancy−$26,415
TX MB gross tax (6.7%)−$8,938
Utilities / ins / mktg (12%)−$16,009
Card surcharge net+$1,467
Net profit $14,141
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 Mnhm Bevco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $29,884/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 (~$29,884 net) estimated

Revenue multiple
$67k–$107k
0.5–0.8× gross
SDE multiple
$75k–$105k
2.5–3.5× earnings
Cap rate
$91k–$120k
25–33%
Suggested range
$75k–$105k
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 2026-05-24

Lookup pending — check back tomorrow

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