← The Dogwood Domain /

Financials

MB200101820
Dashboard › The Dogwood Domain › Financial Intelligence

The Dogwood Domain

11420 ROCK ROSE AVE STE 130, Austin, TX 78758 · TABC MB200101820

Mixed Beverage Austin Market Enriched 2026-05-24
$2,528,032 Annual gross (L12M) ▼ 48.9% latest MoM Click for monthly detail
$210,669 Avg monthly ▼ 28.2% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $636,225/yr est. net Click for cost model
$1,591k–$2,227k Est. acquisition range 0.76× 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): $2,661,086 – $2,974,155/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Dogwood Domain My bars

Executive Summary

Click to expand full narrative

The Dogwood Domain is a mixed-beverage licensed establishment at 11420 ROCK ROSE AVE STE 130, Austin, Texas (TABC MB200101820). Over the most recent 12 months it reported $2,528,032 in gross alcohol sales, averaging $210,669/month with a best month of $295,552. Sales mix: ~67% liquor · 30% beer · 3% wine. The building at this address is owned by TR DOMAIN LLC (402,907 sqft, $112,814,015 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $636,225 (~25% margin). Acquisition value is estimated at $1,591k–$2,227k 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
$2,528,032
Avg monthly
$210,669
Best month
$295,552
Mar 2026
Sales mix
67% Liq
30% Beer · 3% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID863311
Property owner (landlord)TR DOMAIN LLC
Total building SF whole parcel — The Dogwood Domain is in STE 130402,907
The Dogwood Domain's footprint estimated — suite-level not on file 7,500 sf
Assessed value$112,814,015

The Dogwood Domain's share

Est. base rent ~$39/sqft/yr · 7,500 sqft · Class A $24,500/mo
NNN CAM / insurance$3,675/mo
NNN property tax$3,500/mo
Personal property tax est — no BPP record $417/mo
Total occupancy $32,092/mo

Occupancy analysis

All-in occupancy cost is 15.2% 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 $2,528,032 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$2,528,032
COGS (24%)−$606,728
Labor (14%)−$353,924
Occupancy−$346,590
TX MB gross tax (6.7%)−$169,378
Utilities / ins / mktg (8%)−$202,243
Card surcharge net+$27,808
Net profit $876,977
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$2,528,032
COGS (27%)−$682,569
Labor (17%)−$429,765
Occupancy−$385,100
TX MB gross tax (6.7%)−$169,378
Utilities / ins / mktg (10%)−$252,803
Card surcharge net+$27,808
Net profit $636,225
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$2,528,032
COGS (30%)−$758,410
Labor (22%)−$556,167
Occupancy−$423,610
TX MB gross tax (6.7%)−$169,378
Utilities / ins / mktg (12%)−$303,364
Card surcharge net+$27,808
Net profit $344,912
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 Dw Domain LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $636,225/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 (~$636,225 net) estimated

Revenue multiple
$1.26M–$2.02M
0.5–0.8× gross
SDE multiple
$1.59M–$2.23M
2.5–3.5× earnings
Cap rate
$1.93M–$2.54M
25–33%
Suggested range
$1,591k–$2,227k
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 2026-05-28

Lookup pending — check back tomorrow

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