← Kobe Japanese Steakhouse /

Financials

MB200057637
Dashboard › Kobe Japanese Steakhouse › Financial Intelligence

Kobe Japanese Steakhouse

13492 N HIGHWAY 183 STE 380, Austin, TX 78750 · TABC MB200057637

Mixed Beverage Austin Market Enriched 2026-07-12
$178,416 Annual gross (L12M) ▲ 5.2% latest MoM Click for monthly detail
$14,868 Avg monthly ▲ 9.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $49,486/yr est. net Click for cost model
$124k–$173k Est. acquisition range 0.83× 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 Steakhouse, liquor is typically only 25–40% of total business revenue. Steakhouse. Total revenue is typically 2.5–4× our liquor figure (high food average ticket). Estimated total revenue (rough): $446,040 – $713,664/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Kobe Japanese Steakhouse My bars

Executive Summary

Click to expand full narrative

Kobe Japanese Steakhouse is a mixed-beverage licensed establishment at 13492 N HIGHWAY 183 STE 380, Austin, Texas (TABC MB200057637). Over the most recent 12 months it reported $178,416 in gross alcohol sales, averaging $14,868/month with a best month of $22,501. Sales mix: ~57% liquor · 25% beer · 18% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $49,486 (~28% margin). Acquisition value is estimated at $124k–$173k 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
$178,416
Avg monthly
$14,868
Best month
$22,501
Dec 2025
Sales mix
57% Liq
25% Beer · 18% 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)$1,561/mo
NNN CAM / insurance$234/mo
Total occupancy$1,883/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 $178,416 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$178,416
COGS (24%)−$42,820
Labor (14%)−$24,978
Occupancy−$20,334
TX MB gross tax (6.7%)−$11,954
Utilities / ins / mktg (8%)−$14,273
Card surcharge net+$1,963
Net profit $66,019
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$178,416
COGS (27%)−$48,172
Labor (17%)−$30,331
Occupancy−$22,594
TX MB gross tax (6.7%)−$11,954
Utilities / ins / mktg (10%)−$17,842
Card surcharge net+$1,963
Net profit $49,486
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$178,416
COGS (30%)−$53,525
Labor (22%)−$39,252
Occupancy−$24,853
TX MB gross tax (6.7%)−$11,954
Utilities / ins / mktg (12%)−$21,410
Card surcharge net+$1,963
Net profit $29,385
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 Nc Hibachi Austin INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $49,486/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 (~$49,486 net) estimated

Revenue multiple
$89k–$143k
0.5–0.8× gross
SDE multiple
$124k–$173k
2.5–3.5× earnings
Cap rate
$150k–$198k
25–33%
Suggested range
$124k–$173k
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.
Full-business estimate · Steakhouse

If you're buying the whole restaurant, not just the bar program

We estimate this steakhouse pulls $446,040–$713,664/yr in total revenue (your liquor portion of $178,416 is roughly 25–40% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$446k–$714k
food + liquor + service
Estimated net (10–15%)
$45k–$107k
restaurant margin
Full-business value
$123k–$393k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-07-25

Lookup pending — check back tomorrow

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