← Eddie V's #8506 /

Financials

MB792044
Dashboard › Eddie V's #8506 › Financial Intelligence

Eddie V's #8506

3100 W 7TH ST, Fort Worth, TX 76107 · TABC MB792044

Mixed Beverage Fort Worth Market Enriched 2026-05-24
$1,804,692 Annual gross (L12M) ▼ 21.9% latest MoM Click for monthly detail
$150,391 Avg monthly ▼ 14.9% latest vs avg Click for monthly detail
~30% Est. net margin (likely) $543,090/yr est. net Click for cost model
$1,358k–$1,805k Est. acquisition range 0.88× 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): $4,010,427 – $7,218,768/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Eddie V's #8506 My bars

Executive Summary

Click to expand full narrative

Eddie V's #8506 is a mixed-beverage licensed establishment at 3100 W 7TH ST, Fort Worth, Texas (TABC MB792044). Over the most recent 12 months it reported $1,804,692 in gross alcohol sales, averaging $150,391/month with a best month of $239,169. Sales mix: ~56% liquor · 3% beer · 41% wine. The building at this address is owned by WEINSTEIN, HILARY (3,058 sqft, $764,500 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $543,090 (~30% margin). Acquisition value is estimated at $1,358k–$1,805k 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
$1,804,692
Avg monthly
$150,391
Best month
$239,169
Dec 2025
Sales mix
56% Liq
3% Beer · 41% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID43098749
Property owner (landlord)WEINSTEIN, HILARY
Total building SF3,058
Assessed value$764,500

Eddie V's #8506's share

Est. base rent ~$30/sqft/yr · 5,000 sqft · Class A $12,500/mo
NNN CAM / insurance$1,875/mo
NNN property tax$764/mo
Personal property tax est — no BPP record $361/mo
Total occupancy $15,500/mo

Occupancy analysis

All-in occupancy cost is 10.3% 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 $1,804,692 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~39%
Revenue$1,804,692
COGS (24%)−$433,126
Labor (14%)−$252,657
Occupancy−$167,405
TX MB gross tax (6.7%)−$120,914
Utilities / ins / mktg (8%)−$144,375
Card surcharge net+$19,852
Net profit $706,066
Most Likely
Typical bar, light food program, full two-shift staffing
~30%
Revenue$1,804,692
COGS (27%)−$487,267
Labor (17%)−$306,798
Occupancy−$186,005
TX MB gross tax (6.7%)−$120,914
Utilities / ins / mktg (10%)−$180,469
Card surcharge net+$19,852
Net profit $543,090
Stressed
Heavy food, larger crew, higher rent
~19%
Revenue$1,804,692
COGS (30%)−$541,408
Labor (22%)−$397,032
Occupancy−$204,606
TX MB gross tax (6.7%)−$120,914
Utilities / ins / mktg (12%)−$216,563
Card surcharge net+$19,852
Net profit $344,021
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 Eddie V's Holdings LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $543,090/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 (~$543,090 net) estimated

Revenue multiple
$902k–$1.44M
0.5–0.8× gross
SDE multiple
$1.36M–$1.90M
2.5–3.5× earnings
Cap rate
$1.65M–$2.17M
25–33%
Suggested range
$1,358k–$1,805k
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 $4,010,427–$7,218,768/yr in total revenue (your liquor portion of $1,804,692 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
$4,010k–$7,219k
food + liquor + service
Estimated net (10–15%)
$401k–$1,083k
restaurant margin
Full-business value
$1,103k–$3,970k
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

2 cases on file · public records

2 federal cases
1 bankruptcy
As defendant in 1 case
Most recent filing
Edgar v. Eddie V's Holdings, LLC
TNMD · 2023-09-20 · CLOSED
Public records, last checked 2026-05-22