← Hooters /

Financials

MB670597
Dashboard › Hooters › Financial Intelligence

Hooters

12759 SOUTHWEST FWY, Stafford, TX 77477 · TABC MB670597

Mixed Beverage Stafford Market Enriched 2026-09-13
$558,842 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$50,804 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $156,951/yr est. net Click for cost model
$392k–$549k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $798,346 – $1,117,684/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hooters My bars

Executive Summary

Click to expand full narrative

Hooters is a mixed-beverage licensed establishment at 12759 SOUTHWEST FWY, Stafford, Texas (TABC MB670597). Over the most recent 12 months it reported $558,842 in gross alcohol sales, averaging $50,804/month with a best month of $57,344. Sales mix: ~35% liquor · 64% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $156,951 (~28% margin). Acquisition value is estimated at $392k–$549k 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
$558,842
Avg monthly
$50,804
Best month
$57,344
Nov 2025
Sales mix
35% Liq
64% Beer · 1% 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)$4,890/mo
NNN CAM / insurance$733/mo
Total occupancy$5,735/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 $558,842 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$558,842
COGS (24%)−$134,122
Labor (14%)−$78,238
Occupancy−$61,939
TX MB gross tax (6.7%)−$37,442
Utilities / ins / mktg (8%)−$44,707
Card surcharge net+$6,147
Net profit $208,540
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$558,842
COGS (27%)−$150,887
Labor (17%)−$95,003
Occupancy−$68,821
TX MB gross tax (6.7%)−$37,442
Utilities / ins / mktg (10%)−$55,884
Card surcharge net+$6,147
Net profit $156,951
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$558,842
COGS (30%)−$167,653
Labor (22%)−$122,945
Occupancy−$75,704
TX MB gross tax (6.7%)−$37,442
Utilities / ins / mktg (12%)−$67,061
Card surcharge net+$6,147
Net profit $94,184
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 Tw Restaurant Holder LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $156,951/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 (~$156,951 net) estimated

Revenue multiple
$279k–$447k
0.5–0.8× gross
SDE multiple
$392k–$549k
2.5–3.5× earnings
Cap rate
$476k–$628k
25–33%
Suggested range
$392k–$549k
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

20 cases on file · 18 currently open · public records

20 federal cases
18 currently open
18 bankruptcy
1 wage-and-hour
Most recent filing
Hooters of America, LLC and Wind-Down Entities - Adversary Proceeding
TXNB · 2025-06-17 · CLOSED
Public records, last checked 2026-05-22