← Buffalo Wild Wings #197 /

Financials

MB696658
Dashboard › Buffalo Wild Wings #197 › Financial Intelligence

Buffalo Wild Wings #197

1933 AIRPORT FWY, Bedford, TX 76021 · TABC MB696658

Mixed Beverage Bedford Market Enriched 2026-07-10
$326,668 Annual gross (L12M) ▼ 19.5% latest MoM Click for monthly detail
$27,222 Avg monthly ▼ 9.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $73,174/yr est. net Click for cost model
$183k–$256k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $466,669 – $653,336/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings #197 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings #197 is a mixed-beverage licensed establishment at 1933 AIRPORT FWY, Bedford, Texas (TABC MB696658). Over the most recent 12 months it reported $326,668 in gross alcohol sales, averaging $27,222/month with a best month of $32,777. Sales mix: ~29% liquor · 70% beer · 1% wine. The building at this address is owned by REALTY INCOME TX PRO 1 LLC (7,636 sqft, $2,968,631 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $73,174 (~22% margin). Acquisition value is estimated at $183k–$256k 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
$326,668
Avg monthly
$27,222
Best month
$32,777
Oct 2025
Sales mix
29% Liq
70% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID04907566
Property owner (landlord)REALTY INCOME TX PRO 1 LLC
Total building SF7,636
Assessed value$2,968,631

Buffalo Wild Wings #197's share

Est. base rent ~$12/sqft/yr · 2,500 sqft · Class A $2,484/mo
NNN CAM / insurance$373/mo
NNN property tax$1,944/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $4,900/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 $326,668 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$326,668
COGS (24%)−$78,400
Labor (14%)−$45,734
Occupancy−$52,920
TX MB gross tax (6.7%)−$21,887
Utilities / ins / mktg (8%)−$26,133
Card surcharge net+$3,593
Net profit $105,187
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$326,668
COGS (27%)−$88,200
Labor (17%)−$55,534
Occupancy−$58,800
TX MB gross tax (6.7%)−$21,887
Utilities / ins / mktg (10%)−$32,667
Card surcharge net+$3,593
Net profit $73,174
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$326,668
COGS (30%)−$98,000
Labor (22%)−$71,867
Occupancy−$64,680
TX MB gross tax (6.7%)−$21,887
Utilities / ins / mktg (12%)−$39,200
Card surcharge net+$3,593
Net profit $34,627
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 $73,174/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 (~$73,174 net) estimated

Revenue multiple
$163k–$261k
0.5–0.8× gross
SDE multiple
$183k–$256k
2.5–3.5× earnings
Cap rate
$222k–$293k
25–33%
Suggested range
$183k–$256k
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.