← Wing Daddy's Sauce House /

Financials

MB200053419
Dashboard › Wing Daddy's Sauce House › Financial Intelligence

Wing Daddy's Sauce House

1651 WOODROW BEAN TRANSMOUNTAIN DR, Canutillo, TX 79835 · TABC MB200053419

Mixed Beverage Canutillo Market Enriched 2026-09-10
$330,472 Annual gross (L12M) ▼ 5.2% latest MoM Click for monthly detail
$27,539 Avg monthly ▲ 7.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $74,026/yr est. net Click for cost model
$185k–$259k 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): $347,865 – $388,791/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 1651 WOODROW BEAN TRANSMOUNTAIN DR, Canutillo, Texas (TABC MB200053419). Over the most recent 12 months it reported $330,472 in gross alcohol sales, averaging $27,539/month with a best month of $31,153. Sales mix: ~33% liquor · 67% beer · 0% wine. The building at this address is owned by RYMAR INC (4,689 sqft, $1,533,108 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $74,026 (~22% margin). Acquisition value is estimated at $185k–$259k 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
$330,472
Avg monthly
$27,539
Best month
$31,153
Jun 2026
Sales mix
33% Liq
67% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID712030
Property owner (landlord)RYMAR INC
Total building SF4,689
Assessed value$1,533,108

Wing Daddy's Sauce House's share

Est. base rent ~$14/sqft/yr · 2,500 sqft · Class A $2,831/mo
NNN CAM / insurance$425/mo
NNN property tax$1,597/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $4,957/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 $330,472 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$330,472
COGS (24%)−$79,313
Labor (14%)−$46,266
Occupancy−$53,536
TX MB gross tax (6.7%)−$22,142
Utilities / ins / mktg (8%)−$26,438
Card surcharge net+$3,635
Net profit $106,412
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$330,472
COGS (27%)−$89,227
Labor (17%)−$56,180
Occupancy−$59,485
TX MB gross tax (6.7%)−$22,142
Utilities / ins / mktg (10%)−$33,047
Card surcharge net+$3,635
Net profit $74,026
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$330,472
COGS (30%)−$99,142
Labor (22%)−$72,704
Occupancy−$65,433
TX MB gross tax (6.7%)−$22,142
Utilities / ins / mktg (12%)−$39,657
Card surcharge net+$3,635
Net profit $35,030
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 $74,026/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 (~$74,026 net) estimated

Revenue multiple
$165k–$264k
0.5–0.8× gross
SDE multiple
$185k–$259k
2.5–3.5× earnings
Cap rate
$224k–$296k
25–33%
Suggested range
$185k–$259k
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