← Wing Daddy's Sauce House /

Financials

MB1064245
Dashboard › Wing Daddy's Sauce House › Financial Intelligence

Wing Daddy's Sauce House

2445 SAN ISIDRO PKWY, Laredo, TX 78045 · TABC MB1064245

Mixed Beverage Laredo Market Enriched 2026-07-12
$547,324 Annual gross (L12M) ▲ 12.0% latest MoM Click for monthly detail
$45,610 Avg monthly ▲ 25.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $153,771/yr est. net Click for cost model
$384k–$538k Est. acquisition range 0.84× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,216,276 – $2,189,296/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 2445 SAN ISIDRO PKWY, Laredo, Texas (TABC MB1064245). Over the most recent 12 months it reported $547,324 in gross alcohol sales, averaging $45,610/month with a best month of $57,128. Sales mix: ~30% liquor · 70% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $153,771 (~28% margin). Acquisition value is estimated at $384k–$538k 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
$547,324
Avg monthly
$45,610
Best month
$57,128
May 2026
Sales mix
30% Liq
70% Beer · 0% 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)$4,789/mo
NNN CAM / insurance$718/mo
Total occupancy$5,612/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 $547,324 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$547,324
COGS (24%)−$131,358
Labor (14%)−$76,625
Occupancy−$60,613
TX MB gross tax (6.7%)−$36,671
Utilities / ins / mktg (8%)−$43,786
Card surcharge net+$6,021
Net profit $204,291
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$547,324
COGS (27%)−$147,777
Labor (17%)−$93,045
Occupancy−$67,348
TX MB gross tax (6.7%)−$36,671
Utilities / ins / mktg (10%)−$54,732
Card surcharge net+$6,021
Net profit $153,771
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$547,324
COGS (30%)−$164,197
Labor (22%)−$120,411
Occupancy−$74,083
TX MB gross tax (6.7%)−$36,671
Utilities / ins / mktg (12%)−$65,679
Card surcharge net+$6,021
Net profit $92,303
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 $153,771/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 (~$153,771 net) estimated

Revenue multiple
$274k–$438k
0.5–0.8× gross
SDE multiple
$384k–$538k
2.5–3.5× earnings
Cap rate
$466k–$615k
25–33%
Suggested range
$384k–$538k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $1,216,276–$2,189,296/yr in total revenue (your liquor portion of $547,324 is roughly 25–45% 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
$1,216k–$2,189k
food + liquor + service
Estimated net (10–15%)
$122k–$328k
restaurant margin
Full-business value
$334k–$1,204k
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

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