← Hg Hotel Beverage LLC /

Financials

MB902110
Dashboard › Hg Hotel Beverage LLC › Financial Intelligence

Hg Hotel Beverage LLC

5353 WESTHEIMER RD, Houston, TX 77056 · TABC MB902110

Mixed Beverage Houston Market Enriched 2026-07-10
$380,131 Annual gross (L12M) ▼ 8.7% latest MoM Click for monthly detail
$31,678 Avg monthly ▲ 30.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $85,149/yr est. net Click for cost model
$213k–$298k 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): $422,368 – $543,044/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hg Hotel Beverage LLC My bars

Executive Summary

Click to expand full narrative

Hg Hotel Beverage LLC is a mixed-beverage licensed establishment at 5353 WESTHEIMER RD, Houston, Texas (TABC MB902110). Over the most recent 12 months it reported $380,131 in gross alcohol sales, averaging $31,678/month with a best month of $55,645. Sales mix: ~67% liquor · 22% beer · 11% wine. The building at this address is owned by REDUS DHG LLC (119,685 sqft, $36,165,874 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $85,149 (~22% margin). Acquisition value is estimated at $213k–$298k 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
$380,131
Avg monthly
$31,678
Best month
$55,645
Mar 2026
Sales mix
67% Liq
22% Beer · 11% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1168840000003
Property owner (landlord)REDUS DHG LLC
Total building SF119,685
Assessed value$36,165,874

Hg Hotel Beverage LLC's share

Est. base rent ~$17/sqft/yr · 2,500 sqft · Class A $3,557/mo
NNN CAM / insurance$534/mo
NNN property tax$1,511/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $5,702/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 $380,131 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$380,131
COGS (24%)−$91,231
Labor (14%)−$53,218
Occupancy−$61,581
TX MB gross tax (6.7%)−$25,469
Utilities / ins / mktg (8%)−$30,410
Card surcharge net+$4,181
Net profit $122,402
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$380,131
COGS (27%)−$102,635
Labor (17%)−$64,622
Occupancy−$68,424
TX MB gross tax (6.7%)−$25,469
Utilities / ins / mktg (10%)−$38,013
Card surcharge net+$4,181
Net profit $85,149
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$380,131
COGS (30%)−$114,039
Labor (22%)−$83,629
Occupancy−$75,266
TX MB gross tax (6.7%)−$25,469
Utilities / ins / mktg (12%)−$45,616
Card surcharge net+$4,181
Net profit $40,294
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 Hg Hotel Beverage LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $85,149/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 (~$85,149 net) estimated

Revenue multiple
$190k–$304k
0.5–0.8× gross
SDE multiple
$213k–$298k
2.5–3.5× earnings
Cap rate
$258k–$341k
25–33%
Suggested range
$213k–$298k
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 2026-07-07

Lookup pending — check back tomorrow

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