← Fuzzy's Taco Shop /

Financials

MB200092749
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

115 INDUSTRIAL ST, Denton, TX 76201 · TABC MB200092749

Mixed Beverage Denton Market Enriched 2026-08-27
$213,731 Annual gross (L12M) ▲ 13.2% latest MoM Click for monthly detail
$17,811 Avg monthly ▼ 3.8% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $58,321/yr est. net Click for cost model
$146k–$204k Est. acquisition range 0.82× 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $610,660 – $1,068,655/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fuzzy's Taco Shop My bars

Executive Summary

Click to expand full narrative

Fuzzy's Taco Shop is a mixed-beverage licensed establishment at 115 INDUSTRIAL ST, Denton, Texas (TABC MB200092749). Over the most recent 12 months it reported $213,731 in gross alcohol sales, averaging $17,811/month with a best month of $21,457. Sales mix: ~57% liquor · 42% beer · 1% wine. The building at this address is owned by MASSEY, SETH B DECO EST % VELMA/JIMMY E MASSEY EXTR (16,246 sqft, $1,394,268 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $58,321 (~27% margin). Acquisition value is estimated at $146k–$204k 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
$213,731
Avg monthly
$17,811
Best month
$21,457
Oct 2025
Sales mix
57% Liq
42% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID731181
Property owner (landlord)MASSEY, SETH B DECO EST % VELMA/JIMMY E MASSEY EXTR
Total building SF16,246
Assessed value$1,394,268

Fuzzy's Taco Shop's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class C $1,609/mo
NNN CAM / insurance$241/mo
NNN property tax$393/mo
Personal property tax est — no BPP record $92/mo
Total occupancy $2,336/mo

Occupancy analysis

All-in occupancy cost is 13.1% 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 $213,731 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$213,731
COGS (24%)−$51,295
Labor (14%)−$29,922
Occupancy−$25,224
TX MB gross tax (6.7%)−$14,320
Utilities / ins / mktg (8%)−$17,098
Card surcharge net+$2,351
Net profit $78,222
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$213,731
COGS (27%)−$57,707
Labor (17%)−$36,334
Occupancy−$28,027
TX MB gross tax (6.7%)−$14,320
Utilities / ins / mktg (10%)−$21,373
Card surcharge net+$2,351
Net profit $58,321
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$213,731
COGS (30%)−$64,119
Labor (22%)−$47,021
Occupancy−$30,829
TX MB gross tax (6.7%)−$14,320
Utilities / ins / mktg (12%)−$25,648
Card surcharge net+$2,351
Net profit $34,145
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 Denton Taco 1 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $58,321/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 (~$58,321 net) estimated

Revenue multiple
$107k–$171k
0.5–0.8× gross
SDE multiple
$146k–$204k
2.5–3.5× earnings
Cap rate
$177k–$233k
25–33%
Suggested range
$146k–$204k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $610,660–$1,068,655/yr in total revenue (your liquor portion of $213,731 is roughly 20–35% 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
$611k–$1,069k
food + liquor + service
Estimated net (10–15%)
$61k–$160k
restaurant margin
Full-business value
$168k–$588k
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

Public records · last checked 2026-08-21

No federal lawsuits — past or pending