← Wing Daddy's Sauce House /

Financials

MB104099702
Dashboard › Wing Daddy's Sauce House › Financial Intelligence

Wing Daddy's Sauce House

2120 JACKSON KELLER RD, San Antonio, TX 78213 · TABC MB104099702

Mixed Beverage San Antonio Market Enriched 2026-07-10
$453,339 Annual gross (L12M) ▲ 3.7% latest MoM Click for monthly detail
$37,778 Avg monthly ▲ 13.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $101,548/yr est. net Click for cost model
$254k–$355k 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): $453,339 – $503,710/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wing Daddy's Sauce House My bars

Executive Summary

Click to expand full narrative

Wing Daddy's Sauce House is a mixed-beverage licensed establishment at 2120 JACKSON KELLER RD, San Antonio, Texas (TABC MB104099702). Over the most recent 12 months it reported $453,339 in gross alcohol sales, averaging $37,778/month with a best month of $44,762. Sales mix: ~39% liquor · 61% beer · 0% wine. The building at this address is owned by BRAZOS DE SANTOS PARTNERS LTD (4,136 sqft, $1,340,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $101,548 (~22% margin). Acquisition value is estimated at $254k–$355k 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
$453,339
Avg monthly
$37,778
Best month
$44,762
Mar 2026
Sales mix
39% Liq
61% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID489571
Property owner (landlord)BRAZOS DE SANTOS PARTNERS LTD
Total building SF4,136
Assessed value$1,340,000

Wing Daddy's Sauce House's share

Est. base rent ~$22/sqft/yr · 2,500 sqft · Class A $4,590/mo
NNN CAM / insurance$688/mo
NNN property tax$1,284/mo
Personal property tax own fixtures · Prop 1232689 $238/mo
Total occupancy $6,800/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 $453,339 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$453,339
COGS (24%)−$108,801
Labor (14%)−$63,467
Occupancy−$73,441
TX MB gross tax (6.7%)−$30,374
Utilities / ins / mktg (8%)−$36,267
Card surcharge net+$4,987
Net profit $145,975
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$453,339
COGS (27%)−$122,402
Labor (17%)−$77,068
Occupancy−$81,601
TX MB gross tax (6.7%)−$30,374
Utilities / ins / mktg (10%)−$45,334
Card surcharge net+$4,987
Net profit $101,548
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$453,339
COGS (30%)−$136,002
Labor (22%)−$99,735
Occupancy−$89,761
TX MB gross tax (6.7%)−$30,374
Utilities / ins / mktg (12%)−$54,401
Card surcharge net+$4,987
Net profit $48,054
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 M&S Group INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $101,548/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 (~$101,548 net) estimated

Revenue multiple
$227k–$363k
0.5–0.8× gross
SDE multiple
$254k–$355k
2.5–3.5× earnings
Cap rate
$308k–$406k
25–33%
Suggested range
$254k–$355k
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

1 case on file · public records

1 federal case
1 wage-and-hour
Most recent filing
Solis v. Bayou City E M S Group Inc
TXSD · 2010-12-23 · CLOSED
Public records, last checked 2026-05-22