← Applebee's Neighborhood Grill & Bar /

Financials

RM969874
Dashboard › Applebee's Neighborhood Grill & Bar › Financial Intelligence

Applebee's Neighborhood Grill & Bar

114 W US HIGHWAY 80, Forney, TX 75126 · TABC RM969874

Mixed Beverage Forney Market Enriched 2026-07-10
$274,587 Annual gross (L12M) ▼ 2.7% latest MoM Click for monthly detail
$22,882 Avg monthly ▲ 5.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $76,627/yr est. net Click for cost model
$192k–$268k Est. acquisition range 0.84× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $610,193 – $1,098,348/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Applebee's Neighborhood Grill & Bar My bars

Executive Summary

Click to expand full narrative

Applebee's Neighborhood Grill & Bar is a mixed-beverage licensed establishment at 114 W US HIGHWAY 80, Forney, Texas (TABC RM969874). Over the most recent 12 months it reported $274,587 in gross alcohol sales, averaging $22,882/month with a best month of $25,611. Sales mix: ~64% liquor · 35% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $76,627 (~28% margin). Acquisition value is estimated at $192k–$268k 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
$274,587
Avg monthly
$22,882
Best month
$25,611
Dec 2025
Sales mix
64% Liq
35% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$2,403/mo
NNN CAM / insurance$360/mo
Total occupancy$2,859/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $274,587 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$274,587
COGS (24%)−$65,901
Labor (14%)−$38,442
Occupancy−$30,876
TX MB gross tax (6.7%)−$18,397
Utilities / ins / mktg (8%)−$21,967
Card surcharge net+$3,020
Net profit $102,024
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$274,587
COGS (27%)−$74,138
Labor (17%)−$46,680
Occupancy−$34,306
TX MB gross tax (6.7%)−$18,397
Utilities / ins / mktg (10%)−$27,459
Card surcharge net+$3,020
Net profit $76,627
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$274,587
COGS (30%)−$82,376
Labor (22%)−$60,409
Occupancy−$37,737
TX MB gross tax (6.7%)−$18,397
Utilities / ins / mktg (12%)−$32,950
Card surcharge net+$3,020
Net profit $45,737
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 Synergy Restaurant Management L.L.C looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $76,627/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 (~$76,627 net) estimated

Revenue multiple
$137k–$220k
0.5–0.8× gross
SDE multiple
$192k–$268k
2.5–3.5× earnings
Cap rate
$232k–$307k
25–33%
Suggested range
$192k–$268k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $610,193–$1,098,348/yr in total revenue (your liquor portion of $274,587 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$610k–$1,098k
food + liquor + service
Estimated net (10–15%)
$61k–$165k
restaurant margin
Full-business value
$168k–$604k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-10-10

Lookup pending — check back tomorrow

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