← Crawlin' Crab /

Financials

MB1080820
Dashboard › Crawlin' Crab › Financial Intelligence

Crawlin' Crab

6080 S HULEN ST STE 710, Ft Worth, TX 76132 · TABC MB1080820

Mixed Beverage Ft Worth Market Enriched 2026-09-11
$227,041 Annual gross (L12M) ▲ 1.9% latest MoM Click for monthly detail
$18,920 Avg monthly ▼ 11.4% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $54,802/yr est. net Click for cost model
$137k–$192k Est. acquisition range 0.72× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $227,041 – $252,268/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Crawlin' Crab My bars

Executive Summary

Click to expand full narrative

Crawlin' Crab is a mixed-beverage licensed establishment at 6080 S HULEN ST STE 710, Ft Worth, Texas (TABC MB1080820). Over the most recent 12 months it reported $227,041 in gross alcohol sales, averaging $18,920/month with a best month of $29,419. Sales mix: ~79% liquor · 19% beer · 2% wine. The building at this address is owned by TSCA-230 LLC (165,111 sqft, $16,973,410 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $54,802 (~24% margin). Acquisition value is estimated at $137k–$192k 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
$227,041
Avg monthly
$18,920
Best month
$29,419
Mar 2026
Sales mix
79% Liq
19% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID06274641
Property owner (landlord)TSCA-230 LLC
Total building SF whole parcel — Crawlin' Crab is in STE 710165,111
Crawlin' Crab's footprint estimated — suite-level not on file 2,500 sf
Assessed value$16,973,410

Crawlin' Crab's share

Est. base rent ~$10/sqft/yr · 2,500 sqft · Class B $2,142/mo
NNN CAM / insurance$321/mo
NNN property tax$514/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,077/mo

Occupancy analysis

All-in occupancy cost is 16.3% 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 $227,041 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$227,041
COGS (24%)−$54,490
Labor (14%)−$31,786
Occupancy−$33,231
TX MB gross tax (6.7%)−$15,212
Utilities / ins / mktg (8%)−$18,163
Card surcharge net+$2,497
Net profit $76,657
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$227,041
COGS (27%)−$61,301
Labor (17%)−$38,597
Occupancy−$36,923
TX MB gross tax (6.7%)−$15,212
Utilities / ins / mktg (10%)−$22,704
Card surcharge net+$2,497
Net profit $54,802
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$227,041
COGS (30%)−$68,112
Labor (22%)−$49,949
Occupancy−$40,615
TX MB gross tax (6.7%)−$15,212
Utilities / ins / mktg (12%)−$27,245
Card surcharge net+$2,497
Net profit $28,405
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 N & T Investment INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $54,802/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 (~$54,802 net) estimated

Revenue multiple
$114k–$182k
0.5–0.8× gross
SDE multiple
$137k–$192k
2.5–3.5× earnings
Cap rate
$166k–$219k
25–33%
Suggested range
$137k–$192k
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 2026-07-13

No federal lawsuits — past or pending