4200 N LAMAR BLVD STE 140, Austin, TX 78756 · TABC MB200141187
Click to expand full narrative
Uchiko is a mixed-beverage licensed establishment at 4200 N LAMAR BLVD STE 140, Austin, Texas (TABC MB200141187). Over the most recent 12 months it reported $2,458,616 in gross alcohol sales, averaging $204,885/month with a best month of $228,674. Sales mix: ~39% liquor · 6% beer · 56% wine. The building at this address is owned by 4200 LAMAR PARTNERS LTD (11,725 sqft, $9,589,862 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $550,730 (~22% margin). Acquisition value is estimated at $1,377k–$1,928k 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)
Uchiko's share
All-in occupancy cost is 18.0% 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.
Texas bar cost model applied to $2,458,616 gross revenue estimated
Split likely net profit across ownership estimated
Based on most-likely scenario (~$550,730 net) estimated
We estimate this sushi restaurant pulls $8,195,387–$16,390,773/yr in total revenue (your liquor portion of $2,458,616 is roughly 15–30% 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).
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.
1 case on file · 1 currently open · public records
—