← Casa Do Brasil Austin LLC /

Financials

MB200082594
Dashboard › Casa Do Brasil Austin LLC › Financial Intelligence

Casa Do Brasil Austin LLC

10515 N MOPAC EXPY STE O, Austin, TX 78759 · TABC MB200082594

Mixed Beverage Austin Market Enriched 2026-06-19
$831,573 Annual gross (L12M) ▼ 4.7% latest MoM Click for monthly detail
$69,298 Avg monthly ▼ 7.5% latest vs avg Click for monthly detail
~19% Est. net margin (likely) $156,912/yr est. net Click for cost model
$416k–$549k Est. acquisition range 0.58× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $831,573 – $923,970/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Casa Do Brasil Austin LLC My bars

Executive Summary

Click to expand full narrative

Casa Do Brasil Austin LLC is a mixed-beverage licensed establishment at 10515 N MOPAC EXPY STE O, Austin, Texas (TABC MB200082594). Over the most recent 12 months it reported $831,573 in gross alcohol sales, averaging $69,298/month with a best month of $118,620. Sales mix: ~70% liquor · 5% beer · 25% wine. The building at this address is owned by UNIVERSITY OF TEXAS SYSTEM (320,506 sqft, $89,741,876 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $156,912 (~19% margin). Acquisition value is estimated at $416k–$549k 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
$831,573
Avg monthly
$69,298
Best month
$118,620
Dec 2025
Sales mix
70% Liq
5% Beer · 25% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID723742
Property owner (landlord)UNIVERSITY OF TEXAS SYSTEM
Total building SF whole parcel — Casa Do Brasil Austin LLC is in STE O320,506
Casa Do Brasil Austin LLC's footprint estimated — suite-level not on file 3,500 sf
Assessed value$89,741,876

Casa Do Brasil Austin LLC's share

Est. base rent ~$39/sqft/yr · 3,500 sqft · Class A $11,433/mo
NNN CAM / insurance$1,715/mo
NNN property tax$1,633/mo
Personal property tax est — no BPP record $139/mo
Total occupancy $14,920/mo

Occupancy analysis

All-in occupancy cost is 21.5% 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 $831,573 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~29%
Revenue$831,573
COGS (24%)−$199,578
Labor (14%)−$116,420
Occupancy−$161,139
TX MB gross tax (6.7%)−$55,715
Utilities / ins / mktg (8%)−$66,526
Card surcharge net+$9,147
Net profit $241,342
Most Likely
Typical bar, light food program, full two-shift staffing
~19%
Revenue$831,573
COGS (27%)−$224,525
Labor (17%)−$141,367
Occupancy−$179,044
TX MB gross tax (6.7%)−$55,715
Utilities / ins / mktg (10%)−$83,157
Card surcharge net+$9,147
Net profit $156,912
Stressed
Heavy food, larger crew, higher rent
~7%
Revenue$831,573
COGS (30%)−$249,472
Labor (22%)−$182,946
Occupancy−$196,948
TX MB gross tax (6.7%)−$55,715
Utilities / ins / mktg (12%)−$99,789
Card surcharge net+$9,147
Net profit $55,850
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 Casa Do Brasil Austin LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $156,912/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 (~$156,912 net) estimated

Revenue multiple
$416k–$665k
0.5–0.8× gross
SDE multiple
$392k–$549k
2.5–3.5× earnings
Cap rate
$475k–$628k
25–33%
Suggested range
$416k–$549k
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 2026-07-01

Lookup pending — check back tomorrow

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