← Marty B's /

Financials

RM997637
Dashboard › Marty B's › Financial Intelligence

Marty B's

2664 FM 407 E, Bartonville, TX 76226 · TABC RM997637

Mixed Beverage Bartonville Market Enriched 2026-09-10
$3,962,527 Annual gross (L12M) ▼ 9.6% latest MoM Click for monthly detail
$330,211 Avg monthly ▼ 10.3% latest vs avg Click for monthly detail
~38% Est. net margin (likely) $1,513,896/yr est. net Click for cost model
$3,785k–$3,963k Est. acquisition range 0.98× 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): $8,805,616 – $15,850,108/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Marty B's My bars

Executive Summary

Click to expand full narrative

Marty B's is a mixed-beverage licensed establishment at 2664 FM 407 E, Bartonville, Texas (TABC RM997637). Over the most recent 12 months it reported $3,962,527 in gross alcohol sales, averaging $330,211/month with a best month of $431,837. Sales mix: ~62% liquor · 31% beer · 7% wine. The building at this address is owned by BRYFAM PROPERTIES, LLC (74,742 sqft, $6,468,926 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $1,513,896 (~38% margin). Acquisition value is estimated at $3,785k–$3,963k 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
$3,962,527
Avg monthly
$330,211
Best month
$431,837
May 2026
Sales mix
62% Liq
31% Beer · 7% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID991743
Property owner (landlord)BRYFAM PROPERTIES, LLC
Total building SF74,742
Assessed value$6,468,926

Marty B's's share

Est. base rent ~$8/sqft/yr · 7,500 sqft · Class C $4,868/mo
NNN CAM / insurance$730/mo
NNN property tax$1,190/mo
Personal property tax est — no BPP record $458/mo
Total occupancy $7,247/mo

Occupancy analysis

All-in occupancy cost is 2.2% 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 $3,962,527 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~46%
Revenue$3,962,527
COGS (24%)−$951,006
Labor (14%)−$554,754
Occupancy−$78,269
TX MB gross tax (6.7%)−$265,489
Utilities / ins / mktg (8%)−$317,002
Card surcharge net+$43,588
Net profit $1,839,594
Most Likely
Typical bar, light food program, full two-shift staffing
~38%
Revenue$3,962,527
COGS (27%)−$1,069,882
Labor (17%)−$673,630
Occupancy−$86,965
TX MB gross tax (6.7%)−$265,489
Utilities / ins / mktg (10%)−$396,253
Card surcharge net+$43,588
Net profit $1,513,896
Stressed
Heavy food, larger crew, higher rent
~28%
Revenue$3,962,527
COGS (30%)−$1,188,758
Labor (22%)−$871,756
Occupancy−$95,662
TX MB gross tax (6.7%)−$265,489
Utilities / ins / mktg (12%)−$475,503
Card surcharge net+$43,588
Net profit $1,108,946
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 Marty B's LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $1,513,896/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 (~$1,513,896 net) estimated

Revenue multiple
$1.98M–$3.17M
0.5–0.8× gross
SDE multiple
$3.78M–$5.30M
2.5–3.5× earnings
Cap rate
$4.59M–$6.06M
25–33%
Suggested range
$3,785k–$3,963k
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 $8,805,616–$15,850,108/yr in total revenue (your liquor portion of $3,962,527 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
$8,806k–$15,850k
food + liquor + service
Estimated net (10–15%)
$881k–$2,378k
restaurant margin
Full-business value
$2,422k–$8,718k
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

Public records · last checked 2026-05-26

Lookup pending — check back tomorrow

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