← Buffalo Wild Wings Grill & Bar #225 /

Financials

MB716677
Dashboard › Buffalo Wild Wings Grill & Bar #225 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #225

5520 W GRAND PKWY S, Richmond, TX 77406 · TABC MB716677

Mixed Beverage Richmond Market Enriched 2026-09-11
$438,383 Annual gross (L12M) ▲ 8.5% latest MoM Click for monthly detail
$36,532 Avg monthly ▲ 16.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $122,972/yr est. net Click for cost model
$307k–$430k Est. acquisition range 0.84× 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): $626,261 – $876,766/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #225 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #225 is a mixed-beverage licensed establishment at 5520 W GRAND PKWY S, Richmond, Texas (TABC MB716677). Over the most recent 12 months it reported $438,383 in gross alcohol sales, averaging $36,532/month with a best month of $44,308. Sales mix: ~31% liquor · 67% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $122,972 (~28% margin). Acquisition value is estimated at $307k–$430k 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
$438,383
Avg monthly
$36,532
Best month
$44,308
Jan 2026
Sales mix
31% Liq
67% Beer · 2% 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)$3,836/mo
NNN CAM / insurance$575/mo
Total occupancy$4,511/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 $438,383 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$438,383
COGS (24%)−$105,212
Labor (14%)−$61,374
Occupancy−$48,721
TX MB gross tax (6.7%)−$29,372
Utilities / ins / mktg (8%)−$35,071
Card surcharge net+$4,822
Net profit $163,456
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$438,383
COGS (27%)−$118,363
Labor (17%)−$74,525
Occupancy−$54,135
TX MB gross tax (6.7%)−$29,372
Utilities / ins / mktg (10%)−$43,838
Card surcharge net+$4,822
Net profit $122,972
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$438,383
COGS (30%)−$131,515
Labor (22%)−$96,444
Occupancy−$59,548
TX MB gross tax (6.7%)−$29,372
Utilities / ins / mktg (12%)−$52,606
Card surcharge net+$4,822
Net profit $73,720
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 $122,972/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 (~$122,972 net) estimated

Revenue multiple
$219k–$351k
0.5–0.8× gross
SDE multiple
$307k–$430k
2.5–3.5× earnings
Cap rate
$373k–$492k
25–33%
Suggested range
$307k–$430k
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.