← Churchrow Tejas Bbq /

Financials

MB200128904
Dashboard › Churchrow Tejas Bbq › Financial Intelligence

Churchrow Tejas Bbq

1521 W ANDERSON LN, Austin, TX 78757 · TABC MB200128904

Mixed Beverage Austin Market Enriched 2026-07-12
$250,017 Annual gross (L12M) ▲ 11.1% latest MoM Click for monthly detail
$22,729 Avg monthly ▲ 69.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $56,004/yr est. net Click for cost model
$140k–$196k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
← Back to Churchrow Tejas Bbq My bars

Executive Summary

Click to expand full narrative

Churchrow Tejas Bbq is a mixed-beverage licensed establishment at 1521 W ANDERSON LN, Austin, Texas (TABC MB200128904). Over the most recent 12 months it reported $250,017 in gross alcohol sales, averaging $22,729/month with a best month of $38,530. Sales mix: ~69% liquor · 26% beer · 5% wine. The building at this address is owned by 1521 W ANDERSON LN LLC (2,543 sqft, $2,068,651 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $56,004 (~22% margin). Acquisition value is estimated at $140k–$196k 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
$250,017
Avg monthly
$22,729
Best month
$38,530
May 2026
Sales mix
69% Liq
26% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID239601
Property owner (landlord)1521 W ANDERSON LN LLC
Total building SF2,543
Assessed value$2,068,651

Churchrow Tejas Bbq's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class A $1,690/mo
NNN CAM / insurance$253/mo
NNN property tax$1,724/mo
Personal property tax est — no BPP record $83/mo
Total occupancy $3,750/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 $250,017 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$250,017
COGS (24%)−$60,004
Labor (14%)−$35,002
Occupancy−$40,503
TX MB gross tax (6.7%)−$16,751
Utilities / ins / mktg (8%)−$20,001
Card surcharge net+$2,750
Net profit $80,505
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$250,017
COGS (27%)−$67,505
Labor (17%)−$42,503
Occupancy−$45,003
TX MB gross tax (6.7%)−$16,751
Utilities / ins / mktg (10%)−$25,002
Card surcharge net+$2,750
Net profit $56,004
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$250,017
COGS (30%)−$75,005
Labor (22%)−$55,004
Occupancy−$49,503
TX MB gross tax (6.7%)−$16,751
Utilities / ins / mktg (12%)−$30,002
Card surcharge net+$2,750
Net profit $26,502
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 512 Crestview Group LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $56,004/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 (~$56,004 net) estimated

Revenue multiple
$125k–$200k
0.5–0.8× gross
SDE multiple
$140k–$196k
2.5–3.5× earnings
Cap rate
$170k–$224k
25–33%
Suggested range
$140k–$196k
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 2026-07-26

Lookup pending — check back tomorrow

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