← Aloft Trophy Club Lounge /

Financials

RM1123347
Dashboard › Aloft Trophy Club Lounge › Financial Intelligence

Aloft Trophy Club Lounge

96 TROPHY CLUB DR, Trophy Club, TX 76262 · TABC RM1123347

Mixed Beverage Trophy Club Market Enriched 2026-07-09
$162,965 Annual gross (L12M) ▼ 10.7% latest MoM Click for monthly detail
$13,580 Avg monthly ▲ 31.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $36,504/yr est. net Click for cost model
$91k–$128k 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $181,072 – $217,287/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Aloft Trophy Club Lounge My bars

Executive Summary

Click to expand full narrative

Aloft Trophy Club Lounge is a mixed-beverage licensed establishment at 96 TROPHY CLUB DR, Trophy Club, Texas (TABC RM1123347). Over the most recent 12 months it reported $162,965 in gross alcohol sales, averaging $13,580/month with a best month of $19,922. Sales mix: ~60% liquor · 25% beer · 14% wine. The building at this address is owned by QUASAR HOTELS LLC (125,822 sqft, $13,489,130 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $36,504 (~22% margin). Acquisition value is estimated at $91k–$128k 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
$162,965
Avg monthly
$13,580
Best month
$19,922
Apr 2026
Sales mix
60% Liq
25% Beer · 14% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID726658
Property owner (landlord)QUASAR HOTELS LLC
Total building SF125,822
Assessed value$13,489,130

Aloft Trophy Club Lounge's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class B $1,619/mo
NNN CAM / insurance$243/mo
NNN property tax$491/mo
Personal property tax est — no BPP record $92/mo
Total occupancy $2,444/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 $162,965 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$162,965
COGS (24%)−$39,112
Labor (14%)−$22,815
Occupancy−$26,400
TX MB gross tax (6.7%)−$10,919
Utilities / ins / mktg (8%)−$13,037
Card surcharge net+$1,793
Net profit $52,475
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$162,965
COGS (27%)−$44,001
Labor (17%)−$27,704
Occupancy−$29,334
TX MB gross tax (6.7%)−$10,919
Utilities / ins / mktg (10%)−$16,296
Card surcharge net+$1,793
Net profit $36,504
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$162,965
COGS (30%)−$48,890
Labor (22%)−$35,852
Occupancy−$32,267
TX MB gross tax (6.7%)−$10,919
Utilities / ins / mktg (12%)−$19,556
Card surcharge net+$1,793
Net profit $17,274
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 Titan Beverage LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $36,504/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 (~$36,504 net) estimated

Revenue multiple
$81k–$130k
0.5–0.8× gross
SDE multiple
$91k–$128k
2.5–3.5× earnings
Cap rate
$111k–$146k
25–33%
Suggested range
$91k–$128k
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 2026-06-12

No federal lawsuits — past or pending