← Reservoir Restaurant /

Financials

MB103259936
Dashboard › Reservoir Restaurant › Financial Intelligence

Reservoir Restaurant

1001 FOCH ST, Fort Worth, TX 76107 · TABC MB103259936

Mixed Beverage Fort Worth Market Enriched 2026-06-15
$1,129,801 Annual gross (L12M) ▼ 8.3% latest MoM Click for monthly detail
$94,150 Avg monthly ▼ 16.4% latest vs avg Click for monthly detail
~39% Est. net margin (likely) $439,561/yr est. net Click for cost model
$1,099k–$1,130k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $1,129,801 – $1,255,334/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Reservoir Restaurant My bars

Executive Summary

Click to expand full narrative

Reservoir Restaurant is a mixed-beverage licensed establishment at 1001 FOCH ST, Fort Worth, Texas (TABC MB103259936). Over the most recent 12 months it reported $1,129,801 in gross alcohol sales, averaging $94,150/month with a best month of $117,279. Sales mix: ~66% liquor · 31% beer · 3% wine. The building at this address is owned by RESERVOIR RESTAURANT INC $122,656 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $439,561 (~39% margin). Acquisition value is estimated at $1,099k–$1,130k 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
$1,129,801
Avg monthly
$94,150
Best month
$117,279
May 2025
Sales mix
66% Liq
31% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13806068
Property owner (landlord)RESERVOIR RESTAURANT INC
Assessed value$122,656

Reservoir Restaurant's share

Est. base rent ~$2/sqft/yr · 5,000 sqft · Class C $920/mo
NNN CAM / insurance$138/mo
NNN property tax$123/mo
Personal property tax est — no BPP record $226/mo
Total occupancy $1,407/mo

Occupancy analysis

All-in occupancy cost is 1.5% 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 $1,129,801 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~47%
Revenue$1,129,801
COGS (24%)−$271,152
Labor (14%)−$158,172
Occupancy−$15,190
TX MB gross tax (6.7%)−$75,697
Utilities / ins / mktg (8%)−$90,384
Card surcharge net+$12,428
Net profit $531,633
Most Likely
Typical bar, light food program, full two-shift staffing
~39%
Revenue$1,129,801
COGS (27%)−$305,046
Labor (17%)−$192,066
Occupancy−$16,878
TX MB gross tax (6.7%)−$75,697
Utilities / ins / mktg (10%)−$112,980
Card surcharge net+$12,428
Net profit $439,561
Stressed
Heavy food, larger crew, higher rent
~29%
Revenue$1,129,801
COGS (30%)−$338,940
Labor (22%)−$248,556
Occupancy−$18,566
TX MB gross tax (6.7%)−$75,697
Utilities / ins / mktg (12%)−$135,576
Card surcharge net+$12,428
Net profit $324,893
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 Reservoir Restaurant INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $439,561/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 (~$439,561 net) estimated

Revenue multiple
$565k–$904k
0.5–0.8× gross
SDE multiple
$1.10M–$1.54M
2.5–3.5× earnings
Cap rate
$1.33M–$1.76M
25–33%
Suggested range
$1,099k–$1,130k
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 2026-06-15

Lookup pending — check back tomorrow

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