← Hanshin Pocha /

Financials

MB200174160
Dashboard › Hanshin Pocha › Financial Intelligence

Hanshin Pocha

11301 LAKELINE BLVD STE 8-114, Austin, TX 78717 · TABC MB200174160

Mixed Beverage Austin Market Enriched 2026-07-12
$105,489 Annual gross (L12M) ▼ 9.3% latest MoM Click for monthly detail
$26,372 Avg monthly ▼ 15.4% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $28,830/yr est. net Click for cost model
$72k–$101k Est. acquisition range 0.82× 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): $105,489 – $117,210/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hanshin Pocha My bars

Executive Summary

Click to expand full narrative

Hanshin Pocha is a mixed-beverage licensed establishment at 11301 LAKELINE BLVD STE 8-114, Austin, Texas (TABC MB200174160). Over the most recent 12 months it reported $105,489 in gross alcohol sales, averaging $26,372/month with a best month of $31,348. Sales mix: ~52% liquor · 37% beer · 11% wine. The building at this address is owned by HD, DEVELOPMENT PROPERTIES $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $28,830 (~27% margin). Acquisition value is estimated at $72k–$101k 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
$105,489
Avg monthly
$26,372
Best month
$31,348
Mar 2026
Sales mix
52% Liq
37% Beer · 11% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record IDR442327
Property owner (landlord)HD, DEVELOPMENT PROPERTIES
Hanshin Pocha's footprint estimated — suite-level not on file 2,500 sf
Assessed value$0

Hanshin Pocha's share

Est. base rent ~$4/sqft/yr · 2,500 sqft $923/mo
NNN CAM / insurance$138/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $1,149/mo

Occupancy analysis

All-in occupancy cost is 13.1% 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.

Profit scenarios

Texas bar cost model applied to $105,489 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$105,489
COGS (24%)−$25,317
Labor (14%)−$14,768
Occupancy−$12,409
TX MB gross tax (6.7%)−$7,068
Utilities / ins / mktg (8%)−$8,439
Card surcharge net+$1,160
Net profit $38,648
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$105,489
COGS (27%)−$28,482
Labor (17%)−$17,933
Occupancy−$13,788
TX MB gross tax (6.7%)−$7,068
Utilities / ins / mktg (10%)−$10,549
Card surcharge net+$1,160
Net profit $28,830
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$105,489
COGS (30%)−$31,647
Labor (22%)−$23,208
Occupancy−$15,167
TX MB gross tax (6.7%)−$7,068
Utilities / ins / mktg (12%)−$12,659
Card surcharge net+$1,160
Net profit $16,902
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 Ea More LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $28,830/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 (~$28,830 net) estimated

Revenue multiple
$53k–$84k
0.5–0.8× gross
SDE multiple
$72k–$101k
2.5–3.5× earnings
Cap rate
$87k–$115k
25–33%
Suggested range
$72k–$101k
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 2026-06-27

Lookup pending — check back tomorrow

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