← Hooters /

Financials

MB694290
Dashboard › Hooters › Financial Intelligence

Hooters

5350 SOUTHWEST BLVD, Fort Worth, TX 76109 · TABC MB694290

Mixed Beverage Fort Worth Market Enriched 2026-09-13
$635,896 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$57,809 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $142,441/yr est. net Click for cost model
$356k–$499k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $908,423 – $1,271,792/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 5350 SOUTHWEST BLVD, Fort Worth, Texas (TABC MB694290). Over the most recent 12 months it reported $635,896 in gross alcohol sales, averaging $57,809/month with a best month of $62,220. Sales mix: ~32% liquor · 68% beer · 0% wine. The building at this address is owned by JAJYA928 LP (5,475 sqft, $2,128,508 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $142,441 (~22% margin). Acquisition value is estimated at $356k–$499k 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
$635,896
Avg monthly
$57,809
Best month
$62,220
Jan 2025
Sales mix
32% Liq
68% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID07633521
Property owner (landlord)JAJYA928 LP
Total building SF5,475
Assessed value$2,128,508

Hooters's share

Est. base rent ~$22/sqft/yr · 3,500 sqft · Class A $6,333/mo
NNN CAM / insurance$950/mo
NNN property tax$2,129/mo
Personal property tax est — no BPP record $127/mo
Total occupancy $9,538/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 $635,896 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$635,896
COGS (24%)−$152,615
Labor (14%)−$89,025
Occupancy−$103,015
TX MB gross tax (6.7%)−$42,605
Utilities / ins / mktg (8%)−$50,872
Card surcharge net+$6,995
Net profit $204,759
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$635,896
COGS (27%)−$171,692
Labor (17%)−$108,102
Occupancy−$114,461
TX MB gross tax (6.7%)−$42,605
Utilities / ins / mktg (10%)−$63,590
Card surcharge net+$6,995
Net profit $142,441
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$635,896
COGS (30%)−$190,769
Labor (22%)−$139,897
Occupancy−$125,907
TX MB gross tax (6.7%)−$42,605
Utilities / ins / mktg (12%)−$76,308
Card surcharge net+$6,995
Net profit $67,405
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 $142,441/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 (~$142,441 net) estimated

Revenue multiple
$318k–$509k
0.5–0.8× gross
SDE multiple
$356k–$499k
2.5–3.5× earnings
Cap rate
$432k–$570k
25–33%
Suggested range
$356k–$499k
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