← Jack Allen's Kitchen /

Financials

MB979500
Dashboard › Jack Allen's Kitchen › Financial Intelligence

Jack Allen's Kitchen

3010 W ANDERSON LN, Austin, TX 78757 · TABC MB979500

Mixed Beverage Austin Market Enriched 2026-06-15
$1,123,668 Annual gross (L12M) ▲ 3.5% latest MoM Click for monthly detail
$93,639 Avg monthly ▼ 0.7% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $251,702/yr est. net Click for cost model
$629k–$881k Est. acquisition range 0.67× 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): $1,182,808 – $1,321,962/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Jack Allen's Kitchen My bars

Executive Summary

Click to expand full narrative

Jack Allen's Kitchen is a mixed-beverage licensed establishment at 3010 W ANDERSON LN, Austin, Texas (TABC MB979500). Over the most recent 12 months it reported $1,123,668 in gross alcohol sales, averaging $93,639/month with a best month of $106,603. Sales mix: ~69% liquor · 12% beer · 19% wine. The building at this address is owned by MAYFIELD CARR & LEWIS (29,960 sqft, $13,370,416 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $251,702 (~22% margin). Acquisition value is estimated at $629k–$881k 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
$1,123,668
Avg monthly
$93,639
Best month
$106,603
May 2025
Sales mix
69% Liq
12% Beer · 19% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID244090
Property owner (landlord)MAYFIELD CARR & LEWIS
Total building SF29,960
Assessed value$13,370,416

Jack Allen's Kitchen's share

Est. base rent ~$27/sqft/yr · 5,000 sqft · Class A $11,260/mo
NNN CAM / insurance$1,689/mo
NNN property tax$3,719/mo
Personal property tax est — no BPP record $187/mo
Total occupancy $16,855/mo

Occupancy analysis

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.

Profit scenarios

Texas bar cost model applied to $1,123,668 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$1,123,668
COGS (24%)−$269,680
Labor (14%)−$157,314
Occupancy−$182,034
TX MB gross tax (6.7%)−$75,286
Utilities / ins / mktg (8%)−$89,893
Card surcharge net+$12,360
Net profit $361,821
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$1,123,668
COGS (27%)−$303,390
Labor (17%)−$191,024
Occupancy−$202,260
TX MB gross tax (6.7%)−$75,286
Utilities / ins / mktg (10%)−$112,367
Card surcharge net+$12,360
Net profit $251,702
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$1,123,668
COGS (30%)−$337,100
Labor (22%)−$247,207
Occupancy−$222,486
TX MB gross tax (6.7%)−$75,286
Utilities / ins / mktg (12%)−$134,840
Card surcharge net+$12,360
Net profit $119,109
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 Gksd Anderson Lane L.L.C looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $251,702/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 (~$251,702 net) estimated

Revenue multiple
$562k–$899k
0.5–0.8× gross
SDE multiple
$629k–$881k
2.5–3.5× earnings
Cap rate
$763k–$1.01M
25–33%
Suggested range
$629k–$881k
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 2026-06-15

Lookup pending — check back tomorrow

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