← Levy At Austin Fc /

Financials

MB1107617
Dashboard › Levy At Austin Fc › Financial Intelligence

Levy At Austin Fc

10414 MCKALLA PL, Austin, TX 78758 · TABC MB1107617

Mixed Beverage Austin Market Enriched 2026-05-24
$6,212,982 Annual gross (L12M) ▲ 3.3% latest MoM Click for monthly detail
$517,748 Avg monthly ▼ 3.2% latest vs avg Click for monthly detail
~34% Est. net margin (likely) $2,124,945/yr est. net Click for cost model
$5,312k–$6,213k Est. acquisition range 0.93× 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 Stadium / Arena, liquor is typically only 50–75% of total business revenue. Concessions liquor + food. Estimated total revenue (rough): $8,283,976 – $12,425,964/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Levy At Austin Fc My bars

Executive Summary

Click to expand full narrative

Levy At Austin Fc is a mixed-beverage licensed establishment at 10414 MCKALLA PL, Austin, Texas (TABC MB1107617). Over the most recent 12 months it reported $6,212,982 in gross alcohol sales, averaging $517,748/month with a best month of $1,152,156. Sales mix: ~21% liquor · 75% beer · 5% wine. The building at this address is owned by CITY OF AUSTIN (379,563 sqft, $106,277,688 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $2,124,945 (~34% margin). Acquisition value is estimated at $5,312k–$6,213k 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
$6,212,982
Avg monthly
$517,748
Best month
$1,152,156
May 2025
Sales mix
21% Liq
75% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID547839
Property owner (landlord)CITY OF AUSTIN
Total building SF379,563
Assessed value$106,277,688

Levy At Austin Fc's share

Est. base rent ~$39/sqft/yr · 7,500 sqft · Class A $24,500/mo
NNN CAM / insurance$3,675/mo
NNN property tax$3,500/mo
Personal property tax est — no BPP record $417/mo
Total occupancy $32,092/mo

Occupancy analysis

All-in occupancy cost is 6.2% 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 $6,212,982 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~43%
Revenue$6,212,982
COGS (24%)−$1,491,116
Labor (14%)−$869,817
Occupancy−$346,590
TX MB gross tax (6.7%)−$416,270
Utilities / ins / mktg (8%)−$497,039
Card surcharge net+$68,343
Net profit $2,660,493
Most Likely
Typical bar, light food program, full two-shift staffing
~34%
Revenue$6,212,982
COGS (27%)−$1,677,505
Labor (17%)−$1,056,207
Occupancy−$385,100
TX MB gross tax (6.7%)−$416,270
Utilities / ins / mktg (10%)−$621,298
Card surcharge net+$68,343
Net profit $2,124,945
Stressed
Heavy food, larger crew, higher rent
~24%
Revenue$6,212,982
COGS (30%)−$1,863,895
Labor (22%)−$1,366,856
Occupancy−$423,610
TX MB gross tax (6.7%)−$416,270
Utilities / ins / mktg (12%)−$745,558
Card surcharge net+$68,343
Net profit $1,465,136
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 Levy Premium Foodservice LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $2,124,945/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 (~$2,124,945 net) estimated

Revenue multiple
$3.11M–$4.97M
0.5–0.8× gross
SDE multiple
$5.31M–$7.44M
2.5–3.5× earnings
Cap rate
$6.44M–$8.50M
25–33%
Suggested range
$5,312k–$6,213k
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 2026-05-22

Lookup pending — check back tomorrow

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