← The Daiquiri Lounge Of Fort Worth /

Financials

MB200117779
Dashboard › The Daiquiri Lounge Of Fort Worth › Financial Intelligence

The Daiquiri Lounge Of Fort Worth

7420 MCCART AVE STE 100, Fort Worth, TX 76133 · TABC MB200117779

Mixed Beverage Fort Worth Market Enriched 2026-09-12
$127,623 Annual gross (L12M) ▲ 57.8% latest MoM Click for monthly detail
$10,635 Avg monthly ▲ 14.2% latest vs avg Click for monthly detail
~36% Est. net margin (likely) $46,117/yr est. net Click for cost model
$115k–$128k Est. acquisition range 0.95× 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): $141,803 – $170,164/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Daiquiri Lounge Of Fort Worth My bars

Executive Summary

Click to expand full narrative

The Daiquiri Lounge Of Fort Worth is a mixed-beverage licensed establishment at 7420 MCCART AVE STE 100, Fort Worth, Texas (TABC MB200117779). Over the most recent 12 months it reported $127,623 in gross alcohol sales, averaging $10,635/month with a best month of $12,147. Sales mix: ~90% liquor · 7% beer · 3% wine. The building at this address is owned by MCCART LP $66,555 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $46,117 (~36% margin). Acquisition value is estimated at $115k–$128k 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
$127,623
Avg monthly
$10,635
Best month
$12,147
Jun 2026
Sales mix
90% Liq
7% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID11827920
Property owner (landlord)MCCART LP
The Daiquiri Lounge Of Fort Worth's footprint estimated — suite-level not on file 2,500 sf
Assessed value$66,555

The Daiquiri Lounge Of Fort Worth's share

Est. base rent ~$1/sqft/yr · 2,500 sqft · Class C $250/mo
NNN CAM / insurance$37/mo
NNN property tax$67/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $454/mo

Occupancy analysis

All-in occupancy cost is 4.3% 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 $127,623 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$127,623
COGS (24%)−$30,630
Labor (14%)−$17,867
Occupancy−$4,899
TX MB gross tax (6.7%)−$8,551
Utilities / ins / mktg (8%)−$10,210
Card surcharge net+$1,404
Net profit $56,871
Most Likely
Typical bar, light food program, full two-shift staffing
~36%
Revenue$127,623
COGS (27%)−$34,458
Labor (17%)−$21,696
Occupancy−$5,443
TX MB gross tax (6.7%)−$8,551
Utilities / ins / mktg (10%)−$12,762
Card surcharge net+$1,404
Net profit $46,117
Stressed
Heavy food, larger crew, higher rent
~26%
Revenue$127,623
COGS (30%)−$38,287
Labor (22%)−$28,077
Occupancy−$5,987
TX MB gross tax (6.7%)−$8,551
Utilities / ins / mktg (12%)−$15,315
Card surcharge net+$1,404
Net profit $32,810
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 The Daiquiri Lounge Of Fort Worth LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $46,117/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 (~$46,117 net) estimated

Revenue multiple
$64k–$102k
0.5–0.8× gross
SDE multiple
$115k–$161k
2.5–3.5× earnings
Cap rate
$140k–$184k
25–33%
Suggested range
$115k–$128k
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 2026-06-30

Lookup pending — check back tomorrow

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