← Fuzzy's Taco Shop /

Financials

MB200183776
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

1871 TROUP HWY, Tyler, TX 75701 · TABC MB200183776

Mixed Beverage Tyler Market Enriched 2026-09-08
$115,773 Annual gross (L12M) ▼ 13.7% latest MoM Click for monthly detail
$14,472 Avg monthly ▼ 18.5% latest vs avg Click for monthly detail
~27% Est. net margin (likely) $31,643/yr est. net Click for cost model
$79k–$111k 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): $330,780 – $578,865/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 1871 TROUP HWY, Tyler, Texas (TABC MB200183776). Over the most recent 12 months it reported $115,773 in gross alcohol sales, averaging $14,472/month with a best month of $21,344. Sales mix: ~83% liquor · 16% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $31,643 (~27% margin). Acquisition value is estimated at $79k–$111k 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
$115,773
Avg monthly
$14,472
Best month
$21,344
Dec 2025
Sales mix
83% Liq
16% Beer · 1% 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)$1,013/mo
NNN CAM / insurance$152/mo
Total occupancy$1,261/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 $115,773 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$115,773
COGS (24%)−$27,786
Labor (14%)−$16,208
Occupancy−$13,617
TX MB gross tax (6.7%)−$7,757
Utilities / ins / mktg (8%)−$9,262
Card surcharge net+$1,274
Net profit $42,418
Most Likely
Typical bar, light food program, full two-shift staffing
~27%
Revenue$115,773
COGS (27%)−$31,259
Labor (17%)−$19,681
Occupancy−$15,130
TX MB gross tax (6.7%)−$7,757
Utilities / ins / mktg (10%)−$11,577
Card surcharge net+$1,274
Net profit $31,643
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$115,773
COGS (30%)−$34,732
Labor (22%)−$25,470
Occupancy−$16,643
TX MB gross tax (6.7%)−$7,757
Utilities / ins / mktg (12%)−$13,893
Card surcharge net+$1,274
Net profit $18,552
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 Kawesone LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $31,643/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 (~$31,643 net) estimated

Revenue multiple
$58k–$93k
0.5–0.8× gross
SDE multiple
$79k–$111k
2.5–3.5× earnings
Cap rate
$96k–$127k
25–33%
Suggested range
$79k–$111k
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 $330,780–$578,865/yr in total revenue (your liquor portion of $115,773 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
$331k–$579k
food + liquor + service
Estimated net (10–15%)
$33k–$87k
restaurant margin
Full-business value
$91k–$318k
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 2026-07-21

No federal lawsuits — past or pending