← Fate Village Tavern /

Financials

MB200138545
Dashboard › Fate Village Tavern › Financial Intelligence

Fate Village Tavern

4970 E INTERSTATE 30 STE 130, Fate, TX 75189 · TABC MB200138545

Mixed Beverage Fate Market Enriched 2026-09-13
$520,164 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$43,347 Avg monthly ▲ 10.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $146,140/yr est. net Click for cost model
$365k–$511k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $650,205 – $866,940/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fate Village Tavern My bars

Executive Summary

Click to expand full narrative

Fate Village Tavern is a mixed-beverage licensed establishment at 4970 E INTERSTATE 30 STE 130, Fate, Texas (TABC MB200138545). Over the most recent 12 months it reported $520,164 in gross alcohol sales, averaging $43,347/month with a best month of $47,915. Sales mix: ~69% liquor · 29% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $146,140 (~28% margin). Acquisition value is estimated at $365k–$511k 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
$520,164
Avg monthly
$43,347
Best month
$47,915
Feb 2026
Sales mix
69% Liq
29% 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)$4,551/mo
NNN CAM / insurance$683/mo
Total occupancy$5,334/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 $520,164 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$520,164
COGS (24%)−$124,839
Labor (14%)−$72,823
Occupancy−$57,606
TX MB gross tax (6.7%)−$34,851
Utilities / ins / mktg (8%)−$41,613
Card surcharge net+$5,722
Net profit $194,154
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$520,164
COGS (27%)−$140,444
Labor (17%)−$88,428
Occupancy−$64,006
TX MB gross tax (6.7%)−$34,851
Utilities / ins / mktg (10%)−$52,016
Card surcharge net+$5,722
Net profit $146,140
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$520,164
COGS (30%)−$156,049
Labor (22%)−$114,436
Occupancy−$70,407
TX MB gross tax (6.7%)−$34,851
Utilities / ins / mktg (12%)−$62,420
Card surcharge net+$5,722
Net profit $87,723
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 Fvt Hospitality INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $146,140/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 (~$146,140 net) estimated

Revenue multiple
$260k–$416k
0.5–0.8× gross
SDE multiple
$365k–$511k
2.5–3.5× earnings
Cap rate
$443k–$585k
25–33%
Suggested range
$365k–$511k
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 2026-06-03

No federal lawsuits — past or pending