← Blacks Beverage CO LLC /

Financials

MB105899225
Dashboard › Blacks Beverage CO LLC › Financial Intelligence

Blacks Beverage CO LLC

1003 BARTON SPRINGS RD, Austin, TX 78704 · TABC MB105899225

Mixed Beverage Austin Market Enriched 2026-05-24
$2,130,439 Annual gross (L12M) ▼ 0.5% latest MoM Click for monthly detail
$177,537 Avg monthly ▲ 20.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $477,218/yr est. net Click for cost model
$1,193k–$1,670k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $2,130,439 – $2,367,154/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Blacks Beverage CO LLC My bars

Executive Summary

Click to expand full narrative

Blacks Beverage CO LLC is a mixed-beverage licensed establishment at 1003 BARTON SPRINGS RD, Austin, Texas (TABC MB105899225). Over the most recent 12 months it reported $2,130,439 in gross alcohol sales, averaging $177,537/month with a best month of $253,237. Sales mix: ~23% liquor · 73% beer · 4% wine. The building at this address is owned by DANIEL-DANIEL LTD (2,500 sqft, $3,809,237 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $477,218 (~22% margin). Acquisition value is estimated at $1,193k–$1,670k 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
$2,130,439
Avg monthly
$177,537
Best month
$253,237
Oct 2025
Sales mix
23% Liq
73% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID102027
Property owner (landlord)DANIEL-DANIEL LTD
Total building SF2,500
Assessed value$3,809,237

Blacks Beverage CO LLC's share

Est. base rent ~$40/sqft/yr · 7,500 sqft · Class A $24,719/mo
NNN CAM / insurance$3,708/mo
NNN property tax$3,174/mo
Personal property tax est — no BPP record $355/mo
Total occupancy $31,957/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 $2,130,439 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$2,130,439
COGS (24%)−$511,305
Labor (14%)−$298,261
Occupancy−$345,131
TX MB gross tax (6.7%)−$142,739
Utilities / ins / mktg (8%)−$170,435
Card surcharge net+$23,435
Net profit $686,001
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$2,130,439
COGS (27%)−$575,219
Labor (17%)−$362,175
Occupancy−$383,479
TX MB gross tax (6.7%)−$142,739
Utilities / ins / mktg (10%)−$213,044
Card surcharge net+$23,435
Net profit $477,218
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$2,130,439
COGS (30%)−$639,132
Labor (22%)−$468,697
Occupancy−$421,827
TX MB gross tax (6.7%)−$142,739
Utilities / ins / mktg (12%)−$255,653
Card surcharge net+$23,435
Net profit $225,827
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 Blacks Beverage CO LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $477,218/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 (~$477,218 net) estimated

Revenue multiple
$1.07M–$1.70M
0.5–0.8× gross
SDE multiple
$1.19M–$1.67M
2.5–3.5× earnings
Cap rate
$1.45M–$1.91M
25–33%
Suggested range
$1,193k–$1,670k
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 2026-05-25

Lookup pending — check back tomorrow

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