← Magnolia Motor Lounge /

Financials

MB200076670
Dashboard › Magnolia Motor Lounge › Financial Intelligence

Magnolia Motor Lounge

3803 SOUTHWEST BLVD, Fort Worth, TX 76116 · TABC MB200076670

Mixed Beverage Fort Worth Market Enriched 2026-07-11
$451,287 Annual gross (L12M) ▲ 7.3% latest MoM Click for monthly detail
$37,607 Avg monthly ▲ 10.6% latest vs avg Click for monthly detail
~39% Est. net margin (likely) $176,359/yr est. net Click for cost model
$441k–$451k Est. acquisition range 0.99× 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 Lounge, liquor is typically only 75–90% of total business revenue. Mostly bar program. Estimated total revenue (rough): $501,430 – $601,716/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Magnolia Motor Lounge My bars

Executive Summary

Click to expand full narrative

Magnolia Motor Lounge is a mixed-beverage licensed establishment at 3803 SOUTHWEST BLVD, Fort Worth, Texas (TABC MB200076670). Over the most recent 12 months it reported $451,287 in gross alcohol sales, averaging $37,607/month with a best month of $50,561. Sales mix: ~61% liquor · 37% beer · 2% wine. The building at this address is owned by MAGNOLIA MOTOR LOUNGE LLC $74,686 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $176,359 (~39% margin). Acquisition value is estimated at $441k–$451k 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
$451,287
Avg monthly
$37,607
Best month
$50,561
Jan 2026
Sales mix
61% Liq
37% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13722999
Property owner (landlord)MAGNOLIA MOTOR LOUNGE LLC
Assessed value$74,686

Magnolia Motor Lounge's share

Est. base rent ~$1/sqft/yr · 2,500 sqft · Class C $280/mo
NNN CAM / insurance$42/mo
NNN property tax$75/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $497/mo

Occupancy analysis

All-in occupancy cost is 1.3% 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 $451,287 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~47%
Revenue$451,287
COGS (24%)−$108,309
Labor (14%)−$63,180
Occupancy−$5,365
TX MB gross tax (6.7%)−$30,236
Utilities / ins / mktg (8%)−$36,103
Card surcharge net+$4,964
Net profit $213,058
Most Likely
Typical bar, light food program, full two-shift staffing
~39%
Revenue$451,287
COGS (27%)−$121,847
Labor (17%)−$76,719
Occupancy−$5,961
TX MB gross tax (6.7%)−$30,236
Utilities / ins / mktg (10%)−$45,129
Card surcharge net+$4,964
Net profit $176,359
Stressed
Heavy food, larger crew, higher rent
~29%
Revenue$451,287
COGS (30%)−$135,386
Labor (22%)−$99,283
Occupancy−$6,557
TX MB gross tax (6.7%)−$30,236
Utilities / ins / mktg (12%)−$54,154
Card surcharge net+$4,964
Net profit $130,634
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 Magnolia Motor Lounge LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $176,359/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 (~$176,359 net) estimated

Revenue multiple
$226k–$361k
0.5–0.8× gross
SDE multiple
$441k–$617k
2.5–3.5× earnings
Cap rate
$534k–$705k
25–33%
Suggested range
$441k–$451k
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 2026-07-14

No federal lawsuits — past or pending