← Honey Pig-Austin /

Financials

MB200077157
Dashboard › Honey Pig-Austin › Financial Intelligence

Honey Pig-Austin

11301 LAKELINE BLVD, Austin, TX 78717 · TABC MB200077157

Mixed Beverage Austin Market Enriched 2026-07-12
$322,691 Annual gross (L12M) ▲ 27.7% latest MoM Click for monthly detail
$26,891 Avg monthly ▲ 21.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $90,352/yr est. net Click for cost model
$226k–$316k 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): $322,691 – $358,546/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Honey Pig-Austin My bars

Executive Summary

Click to expand full narrative

Honey Pig-Austin is a mixed-beverage licensed establishment at 11301 LAKELINE BLVD, Austin, Texas (TABC MB200077157). Over the most recent 12 months it reported $322,691 in gross alcohol sales, averaging $26,891/month with a best month of $32,645. Sales mix: ~38% liquor · 57% beer · 5% wine. The building at this address is owned by HD, DEVELOPMENT PROPERTIES $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $90,352 (~28% margin). Acquisition value is estimated at $226k–$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
$322,691
Avg monthly
$26,891
Best month
$32,645
May 2026
Sales mix
38% Liq
57% Beer · 5% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record IDR442327
Property owner (landlord)HD, DEVELOPMENT PROPERTIES
Assessed value$0

Honey Pig-Austin's share

Est. base rent ~$14/sqft/yr · 2,500 sqft $2,824/mo
NNN CAM / insurance$424/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $3,335/mo

Occupancy analysis

All-in occupancy cost is 12.4% 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 $322,691 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$322,691
COGS (24%)−$77,446
Labor (14%)−$45,177
Occupancy−$36,013
TX MB gross tax (6.7%)−$21,620
Utilities / ins / mktg (8%)−$25,815
Card surcharge net+$3,550
Net profit $120,169
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$322,691
COGS (27%)−$87,127
Labor (17%)−$54,857
Occupancy−$40,015
TX MB gross tax (6.7%)−$21,620
Utilities / ins / mktg (10%)−$32,269
Card surcharge net+$3,550
Net profit $90,352
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$322,691
COGS (30%)−$96,807
Labor (22%)−$70,992
Occupancy−$44,016
TX MB gross tax (6.7%)−$21,620
Utilities / ins / mktg (12%)−$38,723
Card surcharge net+$3,550
Net profit $54,082
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 11301 Lakeline Austin INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $90,352/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 (~$90,352 net) estimated

Revenue multiple
$161k–$258k
0.5–0.8× gross
SDE multiple
$226k–$316k
2.5–3.5× earnings
Cap rate
$274k–$361k
25–33%
Suggested range
$226k–$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 2026-09-27

No federal lawsuits — past or pending