← Wishbone & Flynt /

Financials

MB200121191
Dashboard › Wishbone & Flynt › Financial Intelligence

Wishbone & Flynt

334 BRYAN AVE, Fort Worth, TX 76104 · TABC MB200121191

Mixed Beverage Fort Worth Market Enriched 2026-07-12
$666,806 Annual gross (L12M) ▲ 12.5% latest MoM Click for monthly detail
$55,567 Avg monthly ▲ 1.8% latest vs avg Click for monthly detail
~37% Est. net margin (likely) $246,778/yr est. net Click for cost model
$617k–$667k Est. acquisition range 0.96× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $701,901 – $833,508/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wishbone & Flynt My bars

Executive Summary

Click to expand full narrative

Wishbone & Flynt is a mixed-beverage licensed establishment at 334 BRYAN AVE, Fort Worth, Texas (TABC MB200121191). Over the most recent 12 months it reported $666,806 in gross alcohol sales, averaging $55,567/month with a best month of $77,050. Sales mix: ~81% liquor · 3% beer · 15% wine. The building at this address is owned by REYNOLDS, THOMAS B (14,000 sqft, $659,170 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $246,778 (~37% margin). Acquisition value is estimated at $617k–$667k 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
$666,806
Avg monthly
$55,567
Best month
$77,050
Dec 2025
Sales mix
81% Liq
3% Beer · 15% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00688045
Property owner (landlord)REYNOLDS, THOMAS B
Total building SF14,000
Assessed value$659,170

Wishbone & Flynt's share

Est. base rent ~$4/sqft/yr · 3,500 sqft · Class C $1,236/mo
NNN CAM / insurance$185/mo
NNN property tax$330/mo
Personal property tax est — no BPP record $133/mo
Total occupancy $1,884/mo

Occupancy analysis

All-in occupancy cost is 3.4% 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 $666,806 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$666,806
COGS (24%)−$160,033
Labor (14%)−$93,353
Occupancy−$20,350
TX MB gross tax (6.7%)−$44,676
Utilities / ins / mktg (8%)−$53,344
Card surcharge net+$7,335
Net profit $302,384
Most Likely
Typical bar, light food program, full two-shift staffing
~37%
Revenue$666,806
COGS (27%)−$180,038
Labor (17%)−$113,357
Occupancy−$22,611
TX MB gross tax (6.7%)−$44,676
Utilities / ins / mktg (10%)−$66,681
Card surcharge net+$7,335
Net profit $246,778
Stressed
Heavy food, larger crew, higher rent
~27%
Revenue$666,806
COGS (30%)−$200,042
Labor (22%)−$146,697
Occupancy−$24,873
TX MB gross tax (6.7%)−$44,676
Utilities / ins / mktg (12%)−$80,017
Card surcharge net+$7,335
Net profit $177,837
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 334 Holdco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $246,778/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 (~$246,778 net) estimated

Revenue multiple
$333k–$533k
0.5–0.8× gross
SDE multiple
$617k–$864k
2.5–3.5× earnings
Cap rate
$748k–$987k
25–33%
Suggested range
$617k–$667k
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.