← Moviehouse & Eatery /

Financials

MB103185402
Dashboard › Moviehouse & Eatery › Financial Intelligence

Moviehouse & Eatery

8300 N FM 620 RD BLDG B, Austin, TX 78726 · TABC MB103185402

Mixed Beverage Austin Market Enriched 2026-06-19
$862,690 Annual gross (L12M) ▲ 12.5% latest MoM Click for monthly detail
$71,891 Avg monthly ▲ 4.9% latest vs avg Click for monthly detail
~21% Est. net margin (likely) $180,657/yr est. net Click for cost model
$452k–$632k Est. acquisition range 0.63× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,917,089 – $3,450,760/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Moviehouse & Eatery My bars

Executive Summary

Click to expand full narrative

Moviehouse & Eatery is a mixed-beverage licensed establishment at 8300 N FM 620 RD BLDG B, Austin, Texas (TABC MB103185402). Over the most recent 12 months it reported $862,690 in gross alcohol sales, averaging $71,891/month with a best month of $109,666. Sales mix: ~45% liquor · 25% beer · 30% wine. The building at this address is owned by VEGAS SUN LLC (109,237 sqft, $28,648,925 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $180,657 (~21% margin). Acquisition value is estimated at $452k–$632k 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
$862,690
Avg monthly
$71,891
Best month
$109,666
Jul 2025
Sales mix
45% Liq
25% Beer · 30% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID712549
Property owner (landlord)VEGAS SUN LLC
Total building SF whole parcel — Moviehouse & Eatery is in BLDG B109,237
Moviehouse & Eatery's footprint estimated — suite-level not on file 3,500 sf
Assessed value$28,648,925

Moviehouse & Eatery's share

Est. base rent ~$37/sqft/yr · 3,500 sqft · Class A $10,709/mo
NNN CAM / insurance$1,606/mo
NNN property tax$1,530/mo
Personal property tax est — no BPP record $144/mo
Total occupancy $13,989/mo

Occupancy analysis

All-in occupancy cost is 19.5% 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 $862,690 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~31%
Revenue$862,690
COGS (24%)−$207,046
Labor (14%)−$120,777
Occupancy−$151,083
TX MB gross tax (6.7%)−$57,800
Utilities / ins / mktg (8%)−$69,015
Card surcharge net+$9,490
Net profit $266,459
Most Likely
Typical bar, light food program, full two-shift staffing
~21%
Revenue$862,690
COGS (27%)−$232,926
Labor (17%)−$146,657
Occupancy−$167,870
TX MB gross tax (6.7%)−$57,800
Utilities / ins / mktg (10%)−$86,269
Card surcharge net+$9,490
Net profit $180,657
Stressed
Heavy food, larger crew, higher rent
~9%
Revenue$862,690
COGS (30%)−$258,807
Labor (22%)−$189,792
Occupancy−$184,657
TX MB gross tax (6.7%)−$57,800
Utilities / ins / mktg (12%)−$103,523
Card surcharge net+$9,490
Net profit $77,601
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 Tci Investments LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $180,657/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 (~$180,657 net) estimated

Revenue multiple
$431k–$690k
0.5–0.8× gross
SDE multiple
$452k–$632k
2.5–3.5× earnings
Cap rate
$547k–$723k
25–33%
Suggested range
$452k–$632k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,917,089–$3,450,760/yr in total revenue (your liquor portion of $862,690 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,917k–$3,451k
food + liquor + service
Estimated net (10–15%)
$192k–$518k
restaurant margin
Full-business value
$527k–$1,898k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-09-10

No federal lawsuits — past or pending