← Hilton Garden Inn Abilene /

Financials

MB200059096
Dashboard › Hilton Garden Inn Abilene › Financial Intelligence

Hilton Garden Inn Abilene

4449 RIDGEMONT DR, Abilene, TX 79606 · TABC MB200059096

Mixed Beverage Abilene Market Enriched 2026-08-10
$129,814 Annual gross (L12M) ▲ 45.9% latest MoM Click for monthly detail
$10,818 Avg monthly ▲ 25.9% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $35,620/yr est. net Click for cost model
$89k–$125k 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 Hotel Bar, liquor is typically only 70–90% of total business revenue. Mostly liquor program. Estimated total revenue (rough): $144,238 – $185,449/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hilton Garden Inn Abilene My bars

Executive Summary

Click to expand full narrative

Hilton Garden Inn Abilene is a mixed-beverage licensed establishment at 4449 RIDGEMONT DR, Abilene, Texas (TABC MB200059096). Over the most recent 12 months it reported $129,814 in gross alcohol sales, averaging $10,818/month with a best month of $13,623. Sales mix: ~59% liquor · 41% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $35,620 (~27% margin). Acquisition value is estimated at $89k–$125k 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
$129,814
Avg monthly
$10,818
Best month
$13,623
Jun 2026
Sales mix
59% Liq
41% Beer · 0% 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)$1,136/mo
NNN CAM / insurance$170/mo
Total occupancy$1,402/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 $129,814 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$129,814
COGS (24%)−$31,155
Labor (14%)−$18,174
Occupancy−$15,143
TX MB gross tax (6.7%)−$8,698
Utilities / ins / mktg (8%)−$10,385
Card surcharge net+$1,428
Net profit $47,687
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$129,814
COGS (27%)−$35,050
Labor (17%)−$22,068
Occupancy−$16,825
TX MB gross tax (6.7%)−$8,698
Utilities / ins / mktg (10%)−$12,981
Card surcharge net+$1,428
Net profit $35,620
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$129,814
COGS (30%)−$38,944
Labor (22%)−$28,559
Occupancy−$18,508
TX MB gross tax (6.7%)−$8,698
Utilities / ins / mktg (12%)−$15,578
Card surcharge net+$1,428
Net profit $20,956
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 Abilene Hotel Partners LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $35,620/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 (~$35,620 net) estimated

Revenue multiple
$65k–$104k
0.5–0.8× gross
SDE multiple
$89k–$125k
2.5–3.5× earnings
Cap rate
$108k–$142k
25–33%
Suggested range
$89k–$125k
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.