← Hooky /

Financials

MB925401
Dashboard › Hooky › Financial Intelligence

Hooky

2800 BLEDSOE ST STE 125, Fort Worth, TX 76107 · TABC MB925401

Mixed Beverage Fort Worth Market Enriched 2026-06-15
$1,537,515 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$128,126 Avg monthly ▲ 30.8% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $387,936/yr est. net Click for cost model
$970k–$1,358k Est. acquisition range 0.76× 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): $1,537,515 – $1,708,350/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hooky My bars

Executive Summary

Click to expand full narrative

Hooky is a mixed-beverage licensed establishment at 2800 BLEDSOE ST STE 125, Fort Worth, Texas (TABC MB925401). Over the most recent 12 months it reported $1,537,515 in gross alcohol sales, averaging $128,126/month with a best month of $167,545. Sales mix: ~83% liquor · 15% beer · 2% wine. The building at this address is owned by 5C 2800 BLEDSOE LP (21,851 sqft, $6,191,914 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $387,936 (~25% margin). Acquisition value is estimated at $970k–$1,358k 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
$1,537,515
Avg monthly
$128,126
Best month
$167,545
Dec 2025
Sales mix
83% Liq
15% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41504364
Property owner (landlord)5C 2800 BLEDSOE LP
Total building SF whole parcel — Hooky is in STE 12521,851
Hooky's footprint estimated — suite-level not on file 5,000 sf
Assessed value$6,191,914

Hooky's share

Est. base rent ~$34/sqft/yr · 5,000 sqft · Class A $14,168/mo
NNN CAM / insurance$2,125/mo
NNN property tax$2,834/mo
Personal property tax est — no BPP record $308/mo
Total occupancy $19,435/mo

Occupancy analysis

All-in occupancy cost is 15.2% 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 $1,537,515 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$1,537,515
COGS (24%)−$369,004
Labor (14%)−$215,252
Occupancy−$209,898
TX MB gross tax (6.7%)−$103,014
Utilities / ins / mktg (8%)−$123,001
Card surcharge net+$16,913
Net profit $534,260
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$1,537,515
COGS (27%)−$415,129
Labor (17%)−$261,378
Occupancy−$233,220
TX MB gross tax (6.7%)−$103,014
Utilities / ins / mktg (10%)−$153,752
Card surcharge net+$16,913
Net profit $387,936
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$1,537,515
COGS (30%)−$461,254
Labor (22%)−$338,253
Occupancy−$256,542
TX MB gross tax (6.7%)−$103,014
Utilities / ins / mktg (12%)−$184,502
Card surcharge net+$16,913
Net profit $210,863
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 Jjm Entertainment LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $387,936/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 (~$387,936 net) estimated

Revenue multiple
$769k–$1.23M
0.5–0.8× gross
SDE multiple
$970k–$1.36M
2.5–3.5× earnings
Cap rate
$1.18M–$1.55M
25–33%
Suggested range
$970k–$1,358k
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 2026-06-18

Lookup pending — check back tomorrow

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