← Mavericks /

Financials

MB811975
Dashboard › Mavericks › Financial Intelligence

Mavericks

1700 GRAND AVENUE PKWY STE 240, Pflugerville, TX 78660 · TABC MB811975

Mixed Beverage Pflugerville Market Enriched 2026-06-15
$1,140,265 Annual gross (L12M) ▲ 0.5% latest MoM Click for monthly detail
$95,022 Avg monthly ▼ 3.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $255,419/yr est. net Click for cost model
$639k–$894k 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $1,200,279 – $1,341,488/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mavericks My bars

Executive Summary

Click to expand full narrative

Mavericks is a mixed-beverage licensed establishment at 1700 GRAND AVENUE PKWY STE 240, Pflugerville, Texas (TABC MB811975). Over the most recent 12 months it reported $1,140,265 in gross alcohol sales, averaging $95,022/month with a best month of $108,763. Sales mix: ~60% liquor · 34% beer · 6% wine. The building at this address is owned by ROCKBANK LLC (18,608 sqft, $6,300,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $255,419 (~22% margin). Acquisition value is estimated at $639k–$894k 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
$1,140,265
Avg monthly
$95,022
Best month
$108,763
Aug 2025
Sales mix
60% Liq
34% Beer · 6% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID278494
Property owner (landlord)ROCKBANK LLC
Total building SF whole parcel — Mavericks is in STE 24018,608
Mavericks's footprint estimated — suite-level not on file 5,000 sf
Assessed value$6,300,000

Mavericks's share

Est. base rent ~$29/sqft/yr · 5,000 sqft · Class A $12,254/mo
NNN CAM / insurance$1,838/mo
NNN property tax$2,821/mo
Personal property tax est — no BPP record $190/mo
Total occupancy $17,104/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 $1,140,265 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$1,140,265
COGS (24%)−$273,664
Labor (14%)−$159,637
Occupancy−$184,723
TX MB gross tax (6.7%)−$76,398
Utilities / ins / mktg (8%)−$91,221
Card surcharge net+$12,543
Net profit $367,165
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$1,140,265
COGS (27%)−$307,872
Labor (17%)−$193,845
Occupancy−$205,248
TX MB gross tax (6.7%)−$76,398
Utilities / ins / mktg (10%)−$114,026
Card surcharge net+$12,543
Net profit $255,419
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$1,140,265
COGS (30%)−$342,080
Labor (22%)−$250,858
Occupancy−$225,772
TX MB gross tax (6.7%)−$76,398
Utilities / ins / mktg (12%)−$136,832
Card surcharge net+$12,543
Net profit $120,868
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 Avanator Group INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $255,419/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 (~$255,419 net) estimated

Revenue multiple
$570k–$912k
0.5–0.8× gross
SDE multiple
$639k–$894k
2.5–3.5× earnings
Cap rate
$774k–$1.02M
25–33%
Suggested range
$639k–$894k
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 2026-06-17

Lookup pending — check back tomorrow

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