← Maverick's Dance Hall /

Financials

MB106227974
Dashboard › Maverick's Dance Hall › Financial Intelligence

Maverick's Dance Hall

275 OLD SAN ANTONIO RD, Buda, TX 78610 · TABC MB106227974

Mixed Beverage Buda Market Enriched 2026-05-24
$1,855,657 Annual gross (L12M) ▲ 29.5% latest MoM Click for monthly detail
$154,638 Avg monthly ▲ 5.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $521,718/yr est. net Click for cost model
$1,304k–$1,826k Est. acquisition range 0.84× 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 Dive Bar, liquor is typically only 85–98% of total business revenue. Almost entirely liquor. Estimated total revenue (rough): $1,893,528 – $2,183,126/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Maverick's Dance Hall My bars

Executive Summary

Click to expand full narrative

Maverick's Dance Hall is a mixed-beverage licensed establishment at 275 OLD SAN ANTONIO RD, Buda, Texas (TABC MB106227974). Over the most recent 12 months it reported $1,855,657 in gross alcohol sales, averaging $154,638/month with a best month of $192,618. Sales mix: ~66% liquor · 34% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $521,718 (~28% margin). Acquisition value is estimated at $1,304k–$1,826k 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
$1,855,657
Avg monthly
$154,638
Best month
$192,618
Aug 2025
Sales mix
66% Liq
34% 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)$16,237/mo
NNN CAM / insurance$2,436/mo
Total occupancy$18,997/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 $1,855,657 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,855,657
COGS (24%)−$445,358
Labor (14%)−$259,792
Occupancy−$205,171
TX MB gross tax (6.7%)−$124,329
Utilities / ins / mktg (8%)−$148,453
Card surcharge net+$20,412
Net profit $692,967
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,855,657
COGS (27%)−$501,027
Labor (17%)−$315,462
Occupancy−$227,967
TX MB gross tax (6.7%)−$124,329
Utilities / ins / mktg (10%)−$185,566
Card surcharge net+$20,412
Net profit $521,718
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,855,657
COGS (30%)−$556,697
Labor (22%)−$408,245
Occupancy−$250,764
TX MB gross tax (6.7%)−$124,329
Utilities / ins / mktg (12%)−$222,679
Card surcharge net+$20,412
Net profit $313,356
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 Buda Country Dancehall LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $521,718/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 (~$521,718 net) estimated

Revenue multiple
$928k–$1.48M
0.5–0.8× gross
SDE multiple
$1.30M–$1.83M
2.5–3.5× earnings
Cap rate
$1.58M–$2.09M
25–33%
Suggested range
$1,304k–$1,826k
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 2026-06-03

Lookup pending — check back tomorrow

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