← Galveston Island Hilton /

Financials

MB267559
Dashboard › Galveston Island Hilton › Financial Intelligence

Galveston Island Hilton

5400 SEAWALL BLVD, Galveston, TX 77551 · TABC MB267559

Mixed Beverage Galveston Market Enriched 2026-06-15
$1,194,664 Annual gross (L12M) ▼ 9.9% latest MoM Click for monthly detail
$99,555 Avg monthly ▲ 0.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $335,641/yr est. net Click for cost model
$839k–$1,175k 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): $1,327,404 – $1,706,663/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Galveston Island Hilton My bars

Executive Summary

Click to expand full narrative

Galveston Island Hilton is a mixed-beverage licensed establishment at 5400 SEAWALL BLVD, Galveston, Texas (TABC MB267559). Over the most recent 12 months it reported $1,194,664 in gross alcohol sales, averaging $99,555/month with a best month of $150,338. Sales mix: ~74% liquor · 18% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $335,641 (~28% margin). Acquisition value is estimated at $839k–$1,175k 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
$1,194,664
Avg monthly
$99,555
Best month
$150,338
May 2025
Sales mix
74% Liq
18% Beer · 7% 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)$10,453/mo
NNN CAM / insurance$1,568/mo
Total occupancy$12,250/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 $1,194,664 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,194,664
COGS (24%)−$286,719
Labor (14%)−$167,253
Occupancy−$132,303
TX MB gross tax (6.7%)−$80,042
Utilities / ins / mktg (8%)−$95,573
Card surcharge net+$13,141
Net profit $445,914
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,194,664
COGS (27%)−$322,559
Labor (17%)−$203,093
Occupancy−$147,003
TX MB gross tax (6.7%)−$80,042
Utilities / ins / mktg (10%)−$119,466
Card surcharge net+$13,141
Net profit $335,641
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,194,664
COGS (30%)−$358,399
Labor (22%)−$262,826
Occupancy−$161,704
TX MB gross tax (6.7%)−$80,042
Utilities / ins / mktg (12%)−$143,360
Card surcharge net+$13,141
Net profit $201,474
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 Fertitta Hospitality LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $335,641/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 (~$335,641 net) estimated

Revenue multiple
$597k–$956k
0.5–0.8× gross
SDE multiple
$839k–$1.17M
2.5–3.5× earnings
Cap rate
$1.02M–$1.34M
25–33%
Suggested range
$839k–$1,175k
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

1 case on file · public records

1 federal case
1 ADA
1 civil rights
As defendant in 1 case
Most recent filing
Scott v. Fertitta Hospitality, LLC
TXSD · 2024-01-26 · CLOSED
Public records, last checked 2026-06-15