← Evo Cinemas Belterra /

Financials

MB1094867
Dashboard › Evo Cinemas Belterra › Financial Intelligence

Evo Cinemas Belterra

166 HARGRAVES DR STE A100, Austin, TX 78737 · TABC MB1094867

Mixed Beverage Austin Market Enriched 2026-07-12
$278,573 Annual gross (L12M) ▲ 2.9% latest MoM Click for monthly detail
$23,214 Avg monthly ▼ 3.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $77,856/yr est. net Click for cost model
$195k–$272k Est. acquisition range 0.84× 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): $278,573 – $309,526/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Evo Cinemas Belterra My bars

Executive Summary

Click to expand full narrative

Evo Cinemas Belterra is a mixed-beverage licensed establishment at 166 HARGRAVES DR STE A100, Austin, Texas (TABC MB1094867). Over the most recent 12 months it reported $278,573 in gross alcohol sales, averaging $23,214/month with a best month of $38,242. Sales mix: ~31% liquor · 43% beer · 26% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $77,856 (~28% margin). Acquisition value is estimated at $195k–$272k 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
$278,573
Avg monthly
$23,214
Best month
$38,242
Jul 2025
Sales mix
31% Liq
43% Beer · 26% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$2,438/mo
NNN CAM / insurance$366/mo
Total occupancy$2,891/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $278,573 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$278,573
COGS (24%)−$66,858
Labor (14%)−$39,000
Occupancy−$31,219
TX MB gross tax (6.7%)−$18,664
Utilities / ins / mktg (8%)−$22,286
Card surcharge net+$3,064
Net profit $103,610
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$278,573
COGS (27%)−$75,215
Labor (17%)−$47,357
Occupancy−$34,688
TX MB gross tax (6.7%)−$18,664
Utilities / ins / mktg (10%)−$27,857
Card surcharge net+$3,064
Net profit $77,856
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$278,573
COGS (30%)−$83,572
Labor (22%)−$61,286
Occupancy−$38,156
TX MB gross tax (6.7%)−$18,664
Utilities / ins / mktg (12%)−$33,429
Card surcharge net+$3,064
Net profit $46,530
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 Cinestarz Entertainment LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $77,856/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 (~$77,856 net) estimated

Revenue multiple
$139k–$223k
0.5–0.8× gross
SDE multiple
$195k–$272k
2.5–3.5× earnings
Cap rate
$236k–$311k
25–33%
Suggested range
$195k–$272k
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 2026-06-01

No federal lawsuits — past or pending