← Double Tree By Hilton Hotel Houston Intercontinential Airport /

Financials

MB1103662
Dashboard › Double Tree By Hilton Hotel Houston Intercontinential Airport › Financial Intelligence

Double Tree By Hilton Hotel Houston Intercontinential Airport

15747 JOHN F KENNEDY BLVD, Houston, TX 77032 · TABC MB1103662

Mixed Beverage Houston Market Enriched 2026-07-11
$627,099 Annual gross (L12M) ▲ 41.8% latest MoM Click for monthly detail
$52,258 Avg monthly ▼ 2.3% latest vs avg Click for monthly detail
~20% Est. net margin (likely) $126,206/yr est. net Click for cost model
$316k–$442k Est. acquisition range 0.60× 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 Hotel Bar, liquor is typically only 70–90% of total business revenue. Mostly liquor program. Estimated total revenue (rough): $696,777 – $895,856/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Double Tree By Hilton Hotel Houston Intercontinential Airport My bars

Executive Summary

Click to expand full narrative

Double Tree By Hilton Hotel Houston Intercontinential Airport is a mixed-beverage licensed establishment at 15747 JOHN F KENNEDY BLVD, Houston, Texas (TABC MB1103662). Over the most recent 12 months it reported $627,099 in gross alcohol sales, averaging $52,258/month with a best month of $132,474. Sales mix: ~58% liquor · 29% beer · 13% wine. The building at this address is owned by IAH 15747 HOTEL LLC (114,711 sqft, $25,417,851 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $126,206 (~20% margin). Acquisition value is estimated at $316k–$442k 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
$627,099
Avg monthly
$52,258
Best month
$132,474
Jul 2025
Sales mix
58% Liq
29% Beer · 13% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1143580170002
Property owner (landlord)IAH 15747 HOTEL LLC
Total building SF114,711
Assessed value$25,417,851

Double Tree By Hilton Hotel Houston Intercontinential Airport's share

Est. base rent ~$27/sqft/yr · 3,500 sqft · Class A $7,755/mo
NNN CAM / insurance$1,163/mo
NNN property tax$1,551/mo
Personal property tax est — no BPP record $125/mo
Total occupancy $10,595/mo

Occupancy analysis

All-in occupancy cost is 20.3% 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 $627,099 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~30%
Revenue$627,099
COGS (24%)−$150,504
Labor (14%)−$87,794
Occupancy−$114,428
TX MB gross tax (6.7%)−$42,016
Utilities / ins / mktg (8%)−$50,168
Card surcharge net+$6,898
Net profit $189,088
Most Likely
Typical bar, light food program, full two-shift staffing
~20%
Revenue$627,099
COGS (27%)−$169,317
Labor (17%)−$106,607
Occupancy−$127,142
TX MB gross tax (6.7%)−$42,016
Utilities / ins / mktg (10%)−$62,710
Card surcharge net+$6,898
Net profit $126,206
Stressed
Heavy food, larger crew, higher rent
~8%
Revenue$627,099
COGS (30%)−$188,130
Labor (22%)−$137,962
Occupancy−$139,856
TX MB gross tax (6.7%)−$42,016
Utilities / ins / mktg (12%)−$75,252
Card surcharge net+$6,898
Net profit $50,782
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 Ictx Associates LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $126,206/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 (~$126,206 net) estimated

Revenue multiple
$314k–$502k
0.5–0.8× gross
SDE multiple
$316k–$442k
2.5–3.5× earnings
Cap rate
$382k–$505k
25–33%
Suggested range
$316k–$442k
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 2026-07-08

Lookup pending — check back tomorrow

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