← Hooters /

Financials

MB977237
Dashboard › Hooters › Financial Intelligence

Hooters

622 UPTOWN BLVD, Cedar Hill, TX 75104 · TABC MB977237

Mixed Beverage Cedar Hill Market Enriched 2026-09-13
$685,496 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$62,318 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $151,328/yr est. net Click for cost model
$378k–$530k Est. acquisition range 0.66× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $979,280 – $1,370,992/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hooters My bars

Executive Summary

Click to expand full narrative

Hooters is a mixed-beverage licensed establishment at 622 UPTOWN BLVD, Cedar Hill, Texas (TABC MB977237). Over the most recent 12 months it reported $685,496 in gross alcohol sales, averaging $62,318/month with a best month of $70,761. Sales mix: ~39% liquor · 60% beer · 0% wine. The building at this address is owned by INTERRA SKY 610 UPTOWN LLC (40,224 sqft, $8,300,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $151,328 (~22% margin). Acquisition value is estimated at $378k–$530k 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
$685,496
Avg monthly
$62,318
Best month
$70,761
May 2025
Sales mix
39% Liq
60% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID160128000A0050000
Property owner (landlord)INTERRA SKY 610 UPTOWN LLC
Total building SF40,224
Assessed value$8,300,000

Hooters's share

Est. base rent ~$25/sqft/yr · 3,500 sqft · Class A $7,222/mo
NNN CAM / insurance$1,083/mo
NNN property tax$1,444/mo
Personal property tax own fixtures · Prop 99180424400000000 $718/mo
Total occupancy $10,468/mo

Occupancy analysis

All-in occupancy cost is 18.3% 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 $685,496 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$685,496
COGS (24%)−$164,519
Labor (14%)−$95,969
Occupancy−$113,051
TX MB gross tax (6.7%)−$45,928
Utilities / ins / mktg (8%)−$54,840
Card surcharge net+$7,540
Net profit $218,729
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$685,496
COGS (27%)−$185,084
Labor (17%)−$116,534
Occupancy−$125,612
TX MB gross tax (6.7%)−$45,928
Utilities / ins / mktg (10%)−$68,550
Card surcharge net+$7,540
Net profit $151,328
Stressed
Heavy food, larger crew, higher rent
~10%
Revenue$685,496
COGS (30%)−$205,649
Labor (22%)−$150,809
Occupancy−$138,174
TX MB gross tax (6.7%)−$45,928
Utilities / ins / mktg (12%)−$82,260
Card surcharge net+$7,540
Net profit $70,217
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 Tw Restaurant Holder LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $151,328/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 (~$151,328 net) estimated

Revenue multiple
$343k–$548k
0.5–0.8× gross
SDE multiple
$378k–$530k
2.5–3.5× earnings
Cap rate
$459k–$605k
25–33%
Suggested range
$378k–$530k
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

20 cases on file · 18 currently open · public records

20 federal cases
18 currently open
18 bankruptcy
1 wage-and-hour
Most recent filing
Hooters of America, LLC and Wind-Down Entities - Adversary Proceeding
TXNB · 2025-06-17 · CLOSED
Public records, last checked 2026-05-22