← Hilton Garden Inn - Granbury /

Financials

MB200044330
Dashboard › Hilton Garden Inn - Granbury › Financial Intelligence

Hilton Garden Inn - Granbury

635 E PEARL ST, Granbury, TX 76048 · TABC MB200044330

Mixed Beverage Granbury Market Enriched 2026-08-28
$119,196 Annual gross (L12M) ▲ 15.3% latest MoM Click for monthly detail
$9,933 Avg monthly ▲ 16.7% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $32,612/yr est. net Click for cost model
$82k–$114k Est. acquisition range 0.82× 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): $170,280 – $238,392/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hilton Garden Inn - Granbury My bars

Executive Summary

Click to expand full narrative

Hilton Garden Inn - Granbury is a mixed-beverage licensed establishment at 635 E PEARL ST, Granbury, Texas (TABC MB200044330). Over the most recent 12 months it reported $119,196 in gross alcohol sales, averaging $9,933/month with a best month of $12,681. Sales mix: ~62% liquor · 25% beer · 13% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $32,612 (~27% margin). Acquisition value is estimated at $82k–$114k 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
$119,196
Avg monthly
$9,933
Best month
$12,681
Nov 2025
Sales mix
62% Liq
25% Beer · 13% 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)$1,043/mo
NNN CAM / insurance$156/mo
Total occupancy$1,295/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 $119,196 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$119,196
COGS (24%)−$28,607
Labor (14%)−$16,687
Occupancy−$13,989
TX MB gross tax (6.7%)−$7,986
Utilities / ins / mktg (8%)−$9,536
Card surcharge net+$1,311
Net profit $43,702
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$119,196
COGS (27%)−$32,183
Labor (17%)−$20,263
Occupancy−$15,543
TX MB gross tax (6.7%)−$7,986
Utilities / ins / mktg (10%)−$11,920
Card surcharge net+$1,311
Net profit $32,612
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$119,196
COGS (30%)−$35,759
Labor (22%)−$26,223
Occupancy−$17,097
TX MB gross tax (6.7%)−$7,986
Utilities / ins / mktg (12%)−$14,304
Card surcharge net+$1,311
Net profit $19,138
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 Pdof Granbury F&B LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $32,612/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 (~$32,612 net) estimated

Revenue multiple
$60k–$95k
0.5–0.8× gross
SDE multiple
$82k–$114k
2.5–3.5× earnings
Cap rate
$99k–$130k
25–33%
Suggested range
$82k–$114k
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 2026-07-13

No federal lawsuits — past or pending