← Hopdoddy Burger Bar /

Financials

MB987209
Dashboard › Hopdoddy Burger Bar › Financial Intelligence

Hopdoddy Burger Bar

2300 W 7TH ST STE 140, Fort Worth, TX 76107 · TABC MB987209

Mixed Beverage Fort Worth Market Enriched 2026-09-10
$210,551 Annual gross (L12M) ▲ 1.9% latest MoM Click for monthly detail
$17,546 Avg monthly ▲ 5.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $47,163/yr est. net Click for cost model
$118k–$165k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
← Back to Hopdoddy Burger Bar My bars

Executive Summary

Click to expand full narrative

Hopdoddy Burger Bar is a mixed-beverage licensed establishment at 2300 W 7TH ST STE 140, Fort Worth, Texas (TABC MB987209). Over the most recent 12 months it reported $210,551 in gross alcohol sales, averaging $17,546/month with a best month of $23,462. Sales mix: ~63% liquor · 36% beer · 1% wine. The building at this address is owned by MCP WEST FORK LLC (27,000 sqft, $13,680,576 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,163 (~22% margin). Acquisition value is estimated at $118k–$165k 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
$210,551
Avg monthly
$17,546
Best month
$23,462
Aug 2025
Sales mix
63% Liq
36% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID42318813
Property owner (landlord)MCP WEST FORK LLC
Total building SF whole parcel — Hopdoddy Burger Bar is in STE 14027,000
Hopdoddy Burger Bar's footprint estimated — suite-level not on file 2,500 sf
Assessed value$13,680,576

Hopdoddy Burger Bar's share

Est. base rent ~$2/sqft/yr · 2,500 sqft · Class A $456/mo
NNN CAM / insurance$68/mo
NNN property tax$2,533/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,158/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 $210,551 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$210,551
COGS (24%)−$50,532
Labor (14%)−$29,477
Occupancy−$34,109
TX MB gross tax (6.7%)−$14,107
Utilities / ins / mktg (8%)−$16,844
Card surcharge net+$2,316
Net profit $67,797
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$210,551
COGS (27%)−$56,849
Labor (17%)−$35,794
Occupancy−$37,899
TX MB gross tax (6.7%)−$14,107
Utilities / ins / mktg (10%)−$21,055
Card surcharge net+$2,316
Net profit $47,163
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$210,551
COGS (30%)−$63,165
Labor (22%)−$46,321
Occupancy−$41,689
TX MB gross tax (6.7%)−$14,107
Utilities / ins / mktg (12%)−$25,266
Card surcharge net+$2,316
Net profit $22,318
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 Hopdoddy Fort Worth Left Bank LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,163/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 (~$47,163 net) estimated

Revenue multiple
$105k–$168k
0.5–0.8× gross
SDE multiple
$118k–$165k
2.5–3.5× earnings
Cap rate
$143k–$189k
25–33%
Suggested range
$118k–$165k
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 2026-08-23

Lookup pending — check back tomorrow

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