← Haywire /

Financials

MB200133869
Dashboard › Haywire › Financial Intelligence

Haywire

11501 ROCK ROSE AVE STE 100, Austin, TX 78758 · TABC MB200133869

Mixed Beverage Austin Market Enriched 2026-05-24
$3,020,437 Annual gross (L12M) ▼ 18.0% latest MoM Click for monthly detail
$251,703 Avg monthly ▼ 3.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $857,215/yr est. net Click for cost model
$2,143k–$3,000k Est. acquisition range 0.85× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $6,712,082 – $12,081,748/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Haywire My bars

Executive Summary

Click to expand full narrative

Haywire is a mixed-beverage licensed establishment at 11501 ROCK ROSE AVE STE 100, Austin, Texas (TABC MB200133869). Over the most recent 12 months it reported $3,020,437 in gross alcohol sales, averaging $251,703/month with a best month of $321,026. Sales mix: ~74% liquor · 5% beer · 21% wine. The building at this address is owned by DOMAIN RETAIL PROPERTY OWNER LP (116,044 sqft, $30,606,684 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $857,215 (~28% margin). Acquisition value is estimated at $2,143k–$3,000k 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
$3,020,437
Avg monthly
$251,703
Best month
$321,026
Dec 2025
Sales mix
74% Liq
5% Beer · 21% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID845094
Property owner (landlord)DOMAIN RETAIL PROPERTY OWNER LP
Total building SF whole parcel — Haywire is in STE 100116,044
Haywire's footprint estimated — suite-level not on file 7,500 sf
Assessed value$30,606,684

Haywire's share

Est. base rent ~$37/sqft/yr · 7,500 sqft · Class A $23,078/mo
NNN CAM / insurance$3,462/mo
NNN property tax$3,297/mo
Personal property tax est — no BPP record $417/mo
Total occupancy $30,253/mo

Occupancy analysis

All-in occupancy cost is 12.0% 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 $3,020,437 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$3,020,437
COGS (24%)−$724,905
Labor (14%)−$422,861
Occupancy−$326,737
TX MB gross tax (6.7%)−$202,369
Utilities / ins / mktg (8%)−$241,635
Card surcharge net+$33,225
Net profit $1,135,154
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$3,020,437
COGS (27%)−$815,518
Labor (17%)−$513,474
Occupancy−$363,042
TX MB gross tax (6.7%)−$202,369
Utilities / ins / mktg (10%)−$302,044
Card surcharge net+$33,225
Net profit $857,215
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$3,020,437
COGS (30%)−$906,131
Labor (22%)−$664,496
Occupancy−$399,346
TX MB gross tax (6.7%)−$202,369
Utilities / ins / mktg (12%)−$362,452
Card surcharge net+$33,225
Net profit $518,867
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 Haywire Domain LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $857,215/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 (~$857,215 net) estimated

Revenue multiple
$1.51M–$2.42M
0.5–0.8× gross
SDE multiple
$2.14M–$3.00M
2.5–3.5× earnings
Cap rate
$2.60M–$3.43M
25–33%
Suggested range
$2,143k–$3,000k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $6,712,082–$12,081,748/yr in total revenue (your liquor portion of $3,020,437 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$6,712k–$12,082k
food + liquor + service
Estimated net (10–15%)
$671k–$1,812k
restaurant margin
Full-business value
$1,846k–$6,645k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-05-27

Lookup pending — check back tomorrow

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