120 W 5TH ST, Austin, TX 78701 · TABC MB1091148
Click to expand full narrative
Top Roe/Luna Rooftop is a mixed-beverage licensed establishment at 120 W 5TH ST, Austin, Texas (TABC MB1091148). Over the most recent 12 months it reported $3,006,199 in gross alcohol sales, averaging $273,291/month with a best month of $374,863. Sales mix: ~92% liquor · 6% beer · 2% wine. The building at this address is owned by MILLER 120 W 5TH PROPERTY LLC (7,600 sqft, $2,128,138 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $850,101 (~28% margin). Acquisition value is estimated at $2,125k–$2,975k 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.
Texas Comptroller mixed-beverage gross receipts actual
County public records + submarket comps
Building (landlord parcel)
Top Roe/Luna Rooftop's share
All-in occupancy cost is 12.1% 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.
Texas bar cost model applied to $3,006,199 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$850,101 net) estimated
Public records · last checked 2026-06-29
—