← Anderson Mill Pub /

Financials

MB758455
Dashboard › Anderson Mill Pub › Financial Intelligence

Anderson Mill Pub

10401 ANDERSON MILL RD STE 121, Austin, TX 78750 · TABC MB758455

Mixed Beverage Austin Market Enriched 2026-07-10
$442,730 Annual gross (L12M) ▼ 6.8% latest MoM Click for monthly detail
$36,894 Avg monthly ▼ 0.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $99,172/yr est. net Click for cost model
$248k–$347k 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): $442,730 – $491,922/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Anderson Mill Pub My bars

Executive Summary

Click to expand full narrative

Anderson Mill Pub is a mixed-beverage licensed establishment at 10401 ANDERSON MILL RD STE 121, Austin, Texas (TABC MB758455). Over the most recent 12 months it reported $442,730 in gross alcohol sales, averaging $36,894/month with a best month of $43,305. Sales mix: ~56% liquor · 44% beer · 0% wine. The building at this address is owned by BLOOMBERG EDWARD M (32,460 sqft, $8,241,054 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $99,172 (~22% margin). Acquisition value is estimated at $248k–$347k 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
$442,730
Avg monthly
$36,894
Best month
$43,305
Mar 2026
Sales mix
56% Liq
44% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID176289
Property owner (landlord)BLOOMBERG EDWARD M
Total building SF whole parcel — Anderson Mill Pub is in STE 12132,460
Anderson Mill Pub's footprint estimated — suite-level not on file 2,500 sf
Assessed value$8,241,054

Anderson Mill Pub's share

Est. base rent ~$23/sqft/yr · 2,500 sqft · Class A $4,782/mo
NNN CAM / insurance$717/mo
NNN property tax$1,058/mo
Personal property tax est — no BPP record $83/mo
Total occupancy $6,641/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 $442,730 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$442,730
COGS (24%)−$106,255
Labor (14%)−$61,982
Occupancy−$71,722
TX MB gross tax (6.7%)−$29,663
Utilities / ins / mktg (8%)−$35,418
Card surcharge net+$4,870
Net profit $142,559
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$442,730
COGS (27%)−$119,537
Labor (17%)−$75,264
Occupancy−$79,691
TX MB gross tax (6.7%)−$29,663
Utilities / ins / mktg (10%)−$44,273
Card surcharge net+$4,870
Net profit $99,172
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$442,730
COGS (30%)−$132,819
Labor (22%)−$97,401
Occupancy−$87,661
TX MB gross tax (6.7%)−$29,663
Utilities / ins / mktg (12%)−$53,128
Card surcharge net+$4,870
Net profit $46,929
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 Mta Entertainment INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $99,172/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 (~$99,172 net) estimated

Revenue multiple
$221k–$354k
0.5–0.8× gross
SDE multiple
$248k–$347k
2.5–3.5× earnings
Cap rate
$301k–$397k
25–33%
Suggested range
$248k–$347k
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 2026-08-05

No federal lawsuits — past or pending