← Buffalo Wild Wings #103 /

Financials

MB565336
Dashboard › Buffalo Wild Wings #103 › Financial Intelligence

Buffalo Wild Wings #103

1200 MARKET PL, Irving, TX 75063 · TABC MB565336

Mixed Beverage Irving Market Enriched 2026-09-10
$302,786 Annual gross (L12M) ▲ 16.9% latest MoM Click for monthly detail
$25,232 Avg monthly ▲ 25.3% latest vs avg Click for monthly detail
~-103% Est. net margin (likely) $-312,645/yr est. net Click for cost model
$151k–$-1,094k Est. acquisition range -1.56× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $432,551 – $605,572/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings #103 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings #103 is a mixed-beverage licensed establishment at 1200 MARKET PL, Irving, Texas (TABC MB565336). Over the most recent 12 months it reported $302,786 in gross alcohol sales, averaging $25,232/month with a best month of $31,618. Sales mix: ~31% liquor · 69% beer · 1% wine. The building at this address is owned by SAMS REAL ESTATE (7,738 sqft, $8,058,880 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $-312,645 (~-103% margin). Acquisition value is estimated at $151k–$-1,094k 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
$302,786
Avg monthly
$25,232
Best month
$31,618
Jul 2026
Sales mix
31% Liq
69% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID322777700B02R0000
Property owner (landlord)SAMS REAL ESTATE
Total building SF7,738
Assessed value$8,058,880

Buffalo Wild Wings #103's share

Est. base rent ~$125/sqft/yr · 2,500 sqft · Class A $26,037/mo
NNN CAM / insurance$3,906/mo
NNN property tax$5,207/mo
Personal property tax own fixtures · Prop 99050606103000000 $1,098/mo
Total occupancy $36,248/mo

Occupancy analysis

All-in occupancy cost is 143.7% 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 $302,786 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~-81%
Revenue$302,786
COGS (24%)−$72,669
Labor (14%)−$42,390
Occupancy−$391,474
TX MB gross tax (6.7%)−$20,287
Utilities / ins / mktg (8%)−$24,223
Card surcharge net+$3,331
Net profit $-244,925
Most Likely
Typical bar, light food program, full two-shift staffing
~-103%
Revenue$302,786
COGS (27%)−$81,752
Labor (17%)−$51,474
Occupancy−$434,971
TX MB gross tax (6.7%)−$20,287
Utilities / ins / mktg (10%)−$30,279
Card surcharge net+$3,331
Net profit $-312,645
Stressed
Heavy food, larger crew, higher rent
~-128%
Revenue$302,786
COGS (30%)−$90,836
Labor (22%)−$66,613
Occupancy−$478,468
TX MB gross tax (6.7%)−$20,287
Utilities / ins / mktg (12%)−$36,334
Card surcharge net+$3,331
Net profit $-386,421
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 Texas Bww Restaurants INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $-312,645/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 (~$-312,645 net) estimated

Revenue multiple
$151k–$242k
0.5–0.8× gross
SDE multiple
$-782k–$-1,094k
2.5–3.5× earnings
Cap rate
$-947k–$-1,251k
25–33%
Suggested range
$151k–$-1,094k
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.