← Sundance Square Bevco LLC /

Financials

MB200175670
Dashboard › Sundance Square Bevco LLC › Financial Intelligence

Sundance Square Bevco LLC

100 E 3RD ST, Fort Worth, TX 76102 · TABC MB200175670

Mixed Beverage Fort Worth Market Enriched 2026-07-10
$520,310 Annual gross (L12M) ▼ 57.8% latest MoM Click for monthly detail
$65,039 Avg monthly ▲ 0.9% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $152,065/yr est. net Click for cost model
$380k–$520k Est. acquisition range 0.87× 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): $520,310 – $578,122/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sundance Square Bevco LLC My bars

Executive Summary

Click to expand full narrative

Sundance Square Bevco LLC is a mixed-beverage licensed establishment at 100 E 3RD ST, Fort Worth, Texas (TABC MB200175670). Over the most recent 12 months it reported $520,310 in gross alcohol sales, averaging $65,039/month with a best month of $155,581. Sales mix: ~58% liquor · 36% beer · 5% wine. The building at this address is owned by SUNDANCE MURAL BUILDING LLC (8,175 sqft, $955,992 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $152,065 (~29% margin). Acquisition value is estimated at $380k–$520k 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
$520,310
Avg monthly
$65,039
Best month
$155,581
Apr 2026
Sales mix
58% Liq
36% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41592026
Property owner (landlord)SUNDANCE MURAL BUILDING LLC
Total building SF8,175
Assessed value$955,992

Sundance Square Bevco LLC's share

Est. base rent ~$12/sqft/yr · 3,500 sqft · Class B $3,411/mo
NNN CAM / insurance$512/mo
NNN property tax$819/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $4,845/mo

Occupancy analysis

All-in occupancy cost is 11.2% 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 $520,310 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$520,310
COGS (24%)−$124,874
Labor (14%)−$72,843
Occupancy−$52,326
TX MB gross tax (6.7%)−$34,861
Utilities / ins / mktg (8%)−$41,625
Card surcharge net+$5,723
Net profit $199,504
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$520,310
COGS (27%)−$140,484
Labor (17%)−$88,453
Occupancy−$58,141
TX MB gross tax (6.7%)−$34,861
Utilities / ins / mktg (10%)−$52,031
Card surcharge net+$5,723
Net profit $152,065
Stressed
Heavy food, larger crew, higher rent
~18%
Revenue$520,310
COGS (30%)−$156,093
Labor (22%)−$114,468
Occupancy−$63,955
TX MB gross tax (6.7%)−$34,861
Utilities / ins / mktg (12%)−$62,437
Card surcharge net+$5,723
Net profit $94,220
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 Sundance Square Bevco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $152,065/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 (~$152,065 net) estimated

Revenue multiple
$260k–$416k
0.5–0.8× gross
SDE multiple
$380k–$532k
2.5–3.5× earnings
Cap rate
$461k–$608k
25–33%
Suggested range
$380k–$520k
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 2026-07-06

Lookup pending — check back tomorrow

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