← Sheraton Dfw Airport Hotel /

Financials

MB997406
Dashboard › Sheraton Dfw Airport Hotel › Financial Intelligence

Sheraton Dfw Airport Hotel

4440 W JOHN CARPENTER FWY, Irving, TX 75063 · TABC MB997406

Mixed Beverage Irving Market Enriched 2026-07-11
$662,644 Annual gross (L12M) ▼ 31.3% latest MoM Click for monthly detail
$55,220 Avg monthly ▼ 28.9% latest vs avg Click for monthly detail
~40% Est. net margin (likely) $266,109/yr est. net Click for cost model
$665k–$663k Est. acquisition range 1.00× 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 Hotel Bar, liquor is typically only 70–90% of total business revenue. Mostly liquor program. Estimated total revenue (rough): $736,271 – $946,634/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sheraton Dfw Airport Hotel My bars

Executive Summary

Click to expand full narrative

Sheraton Dfw Airport Hotel is a mixed-beverage licensed establishment at 4440 W JOHN CARPENTER FWY, Irving, Texas (TABC MB997406). Over the most recent 12 months it reported $662,644 in gross alcohol sales, averaging $55,220/month with a best month of $82,916. Sales mix: ~53% liquor · 26% beer · 21% wine. The building at this address is owned by PARKSIDE COMMON ASSOCIATION $100 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $266,109 (~40% margin). Acquisition value is estimated at $665k–$663k 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
$662,644
Avg monthly
$55,220
Best month
$82,916
Dec 2025
Sales mix
53% Liq
26% Beer · 21% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID326063800K01X0000
Property owner (landlord)PARKSIDE COMMON ASSOCIATION
Assessed value$100

Sheraton Dfw Airport Hotel's share

Est. base rent ~$0/sqft/yr · 3,500 sqft · Class C $1/mo
NNN CAM / insurance$0/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $133/mo
Total occupancy $133/mo

Occupancy analysis

All-in occupancy cost is 0.2% 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 $662,644 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~48%
Revenue$662,644
COGS (24%)−$159,035
Labor (14%)−$92,770
Occupancy−$1,439
TX MB gross tax (6.7%)−$44,397
Utilities / ins / mktg (8%)−$53,012
Card surcharge net+$7,289
Net profit $319,281
Most Likely
Typical bar, light food program, full two-shift staffing
~40%
Revenue$662,644
COGS (27%)−$178,914
Labor (17%)−$112,649
Occupancy−$1,599
TX MB gross tax (6.7%)−$44,397
Utilities / ins / mktg (10%)−$66,264
Card surcharge net+$7,289
Net profit $266,109
Stressed
Heavy food, larger crew, higher rent
~30%
Revenue$662,644
COGS (30%)−$198,793
Labor (22%)−$145,782
Occupancy−$1,759
TX MB gross tax (6.7%)−$44,397
Utilities / ins / mktg (12%)−$79,517
Card surcharge net+$7,289
Net profit $199,685
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 Dfw H38 Owner LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $266,109/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 (~$266,109 net) estimated

Revenue multiple
$331k–$530k
0.5–0.8× gross
SDE multiple
$665k–$931k
2.5–3.5× earnings
Cap rate
$806k–$1.06M
25–33%
Suggested range
$665k–$663k
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 2026-07-08

Lookup pending — check back tomorrow

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