← Haymaker /

Financials

MB848676
Dashboard › Haymaker › Financial Intelligence

Haymaker

2310 MANOR RD, Austin, TX 78722 · TABC MB848676

Mixed Beverage Austin Market Enriched 2026-05-19
$1,555,878 Annual gross (L12M) ▲ 39.0% latest MoM Click for monthly detail
$129,656 Avg monthly ▲ 9.0% latest vs avg Click for monthly detail
~24% Est. net margin (likely) $376,052/yr est. net Click for cost model
$940k–$1,316k Est. acquisition range 0.73× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $1,637,766 – $1,830,445/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Haymaker My bars

Executive Summary

Click to expand full narrative

Haymaker is a mixed-beverage licensed establishment at 2310 MANOR RD, Austin, Texas (TABC MB848676). Over the most recent 12 months it reported $1,555,878 in gross alcohol sales, averaging $129,656/month with a best month of $166,508. Sales mix: ~42% liquor · 56% beer · 2% wine. The building at this address is owned by ALLEN CROSS INC (8,571 sqft, $2,400,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $376,052 (~24% margin). Acquisition value is estimated at $940k–$1,316k 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
$1,555,878
Avg monthly
$129,656
Best month
$166,508
Nov 2025
Sales mix
42% Liq
56% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID205405
Property owner (landlord)ALLEN CROSS INC
Total building SF8,571
Assessed value$2,400,000

Haymaker's share

Est. base rent ~$39/sqft/yr · 5,000 sqft · Class A $16,334/mo
NNN CAM / insurance$2,450/mo
NNN property tax$2,000/mo
Personal property tax est — no BPP record $259/mo
Total occupancy $21,044/mo

Occupancy analysis

All-in occupancy cost is 16.2% 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 $1,555,878 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~34%
Revenue$1,555,878
COGS (24%)−$373,411
Labor (14%)−$217,823
Occupancy−$227,271
TX MB gross tax (6.7%)−$104,244
Utilities / ins / mktg (8%)−$124,470
Card surcharge net+$17,115
Net profit $525,774
Most Likely
Typical bar, light food program, full two-shift staffing
~24%
Revenue$1,555,878
COGS (27%)−$420,087
Labor (17%)−$264,499
Occupancy−$252,523
TX MB gross tax (6.7%)−$104,244
Utilities / ins / mktg (10%)−$155,588
Card surcharge net+$17,115
Net profit $376,052
Stressed
Heavy food, larger crew, higher rent
~13%
Revenue$1,555,878
COGS (30%)−$466,763
Labor (22%)−$342,293
Occupancy−$277,775
TX MB gross tax (6.7%)−$104,244
Utilities / ins / mktg (12%)−$186,705
Card surcharge net+$17,115
Net profit $195,212
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 2310 Manor Road LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $376,052/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 (~$376,052 net) estimated

Revenue multiple
$778k–$1.24M
0.5–0.8× gross
SDE multiple
$940k–$1.32M
2.5–3.5× earnings
Cap rate
$1.14M–$1.50M
25–33%
Suggested range
$940k–$1,316k
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 2026-06-05

Lookup pending — check back tomorrow

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