← Vigilante Gaming Bar /

Financials

MB105960613
Dashboard › Vigilante Gaming Bar › Financial Intelligence

Vigilante Gaming Bar

7010 EASY WIND DR UNIT 150, Austin, TX 78752 · TABC MB105960613

Mixed Beverage Austin Market Enriched 2026-09-02
$402,056 Annual gross (L12M) ▲ 1.2% latest MoM Click for monthly detail
$33,505 Avg monthly ▲ 2.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $90,061/yr est. net Click for cost model
$225k–$315k Est. acquisition range 0.67× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $574,366 – $804,112/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Vigilante Gaming Bar My bars

Executive Summary

Click to expand full narrative

Vigilante Gaming Bar is a mixed-beverage licensed establishment at 7010 EASY WIND DR UNIT 150, Austin, Texas (TABC MB105960613). Over the most recent 12 months it reported $402,056 in gross alcohol sales, averaging $33,505/month with a best month of $42,164. Sales mix: ~72% liquor · 24% beer · 4% wine. The building at this address is owned by MC APARTMENTS BORROWER LP (25,792 sqft, $8,312,303 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $90,061 (~22% margin). Acquisition value is estimated at $225k–$315k 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
$402,056
Avg monthly
$33,505
Best month
$42,164
Nov 2025
Sales mix
72% Liq
24% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID821523
Property owner (landlord)MC APARTMENTS BORROWER LP
Total building SF whole parcel — Vigilante Gaming Bar is in UNIT 15025,792
Vigilante Gaming Bar's footprint estimated — suite-level not on file 2,500 sf
Assessed value$8,312,303

Vigilante Gaming Bar's share

Est. base rent ~$19/sqft/yr · 2,500 sqft · Class A $4,004/mo
NNN CAM / insurance$601/mo
NNN property tax$1,343/mo
Personal property tax est — no BPP record $83/mo
Total occupancy $6,031/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $402,056 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$402,056
COGS (24%)−$96,493
Labor (14%)−$56,288
Occupancy−$65,133
TX MB gross tax (6.7%)−$26,938
Utilities / ins / mktg (8%)−$32,164
Card surcharge net+$4,423
Net profit $129,462
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$402,056
COGS (27%)−$108,555
Labor (17%)−$68,350
Occupancy−$72,370
TX MB gross tax (6.7%)−$26,938
Utilities / ins / mktg (10%)−$40,206
Card surcharge net+$4,423
Net profit $90,061
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$402,056
COGS (30%)−$120,617
Labor (22%)−$88,452
Occupancy−$79,607
TX MB gross tax (6.7%)−$26,938
Utilities / ins / mktg (12%)−$48,247
Card surcharge net+$4,423
Net profit $42,618
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 Vigilante Gaming Bar LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $90,061/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 (~$90,061 net) estimated

Revenue multiple
$201k–$322k
0.5–0.8× gross
SDE multiple
$225k–$315k
2.5–3.5× earnings
Cap rate
$273k–$360k
25–33%
Suggested range
$225k–$315k
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 2026-09-06

Lookup pending — check back tomorrow

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