← Abuelo's /

Financials

MB793343
Dashboard › Abuelo's › Financial Intelligence

Abuelo's

4740 S HULEN ST, Fort Worth, TX 76132 · TABC MB793343

Mixed Beverage Fort Worth Market Enriched 2026-09-12
$356,375 Annual gross (L12M) ▲ 10.9% latest MoM Click for monthly detail
$29,698 Avg monthly ▲ 7.5% latest vs avg Click for monthly detail
~36% Est. net margin (likely) $129,229/yr est. net Click for cost model
$323k–$356k Est. acquisition range 0.95× 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 Wine Bar, liquor is typically only 80–95% of total business revenue. Wine + spirits dominant. Estimated total revenue (rough): $375,132 – $445,469/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Abuelo's My bars

Executive Summary

Click to expand full narrative

Abuelo's is a mixed-beverage licensed establishment at 4740 S HULEN ST, Fort Worth, Texas (TABC MB793343). Over the most recent 12 months it reported $356,375 in gross alcohol sales, averaging $29,698/month with a best month of $43,493. Sales mix: ~75% liquor · 17% beer · 8% wine. The building at this address is owned by ABUELO'S INTERNATIONAL LP $212,489 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $129,229 (~36% margin). Acquisition value is estimated at $323k–$356k 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
$356,375
Avg monthly
$29,698
Best month
$43,493
Dec 2025
Sales mix
75% Liq
17% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13705946
Property owner (landlord)ABUELO'S INTERNATIONAL LP
Assessed value$212,489

Abuelo's's share

Est. base rent ~$4/sqft/yr · 2,500 sqft · Class C $797/mo
NNN CAM / insurance$120/mo
NNN property tax$212/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $1,229/mo

Occupancy analysis

All-in occupancy cost is 4.1% 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 $356,375 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$356,375
COGS (24%)−$85,530
Labor (14%)−$49,893
Occupancy−$13,272
TX MB gross tax (6.7%)−$23,877
Utilities / ins / mktg (8%)−$28,510
Card surcharge net+$3,920
Net profit $159,214
Most Likely
Typical bar, light food program, full two-shift staffing
~36%
Revenue$356,375
COGS (27%)−$96,221
Labor (17%)−$60,584
Occupancy−$14,746
TX MB gross tax (6.7%)−$23,877
Utilities / ins / mktg (10%)−$35,638
Card surcharge net+$3,920
Net profit $129,229
Stressed
Heavy food, larger crew, higher rent
~26%
Revenue$356,375
COGS (30%)−$106,912
Labor (22%)−$78,402
Occupancy−$16,221
TX MB gross tax (6.7%)−$23,877
Utilities / ins / mktg (12%)−$42,765
Card surcharge net+$3,920
Net profit $92,117
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 Abuelo's Beverage Corporation looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $129,229/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 (~$129,229 net) estimated

Revenue multiple
$178k–$285k
0.5–0.8× gross
SDE multiple
$323k–$452k
2.5–3.5× earnings
Cap rate
$392k–$517k
25–33%
Suggested range
$323k–$356k
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 2026-05-22

Lookup pending — check back tomorrow

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