← Buffalo Wild Wings Grill & Bar #270 /

Financials

MB752356
Dashboard › Buffalo Wild Wings Grill & Bar #270 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #270

6604 GARTH RD, Baytown, TX 77521 · TABC MB752356

Mixed Beverage Baytown Market Enriched 2026-06-19
$833,856 Annual gross (L12M) ▲ 33.8% latest MoM Click for monthly detail
$69,488 Avg monthly ▲ 26.7% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $181,943/yr est. net Click for cost model
$455k–$637k Est. acquisition range 0.65× 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): $1,191,223 – $1,667,712/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #270 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #270 is a mixed-beverage licensed establishment at 6604 GARTH RD, Baytown, Texas (TABC MB752356). Over the most recent 12 months it reported $833,856 in gross alcohol sales, averaging $69,488/month with a best month of $88,026. Sales mix: ~31% liquor · 69% beer · 0% wine. The building at this address is owned by AREP BAYTOWN II PARTNERS LP (9,642 sqft, $2,600,677 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $181,943 (~22% margin). Acquisition value is estimated at $455k–$637k 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
$833,856
Avg monthly
$69,488
Best month
$88,026
Apr 2026
Sales mix
31% Liq
69% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1164770010004
Property owner (landlord)AREP BAYTOWN II PARTNERS LP
Total building SF9,642
Assessed value$2,600,677

Buffalo Wild Wings Grill & Bar #270's share

Est. base rent ~$32/sqft/yr · 3,500 sqft · Class A $9,440/mo
NNN CAM / insurance$1,416/mo
NNN property tax$1,888/mo
Personal property tax est — no BPP record $167/mo
Total occupancy $12,911/mo

Occupancy analysis

All-in occupancy cost is 18.6% 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 $833,856 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$833,856
COGS (24%)−$200,125
Labor (14%)−$116,740
Occupancy−$139,441
TX MB gross tax (6.7%)−$55,868
Utilities / ins / mktg (8%)−$66,708
Card surcharge net+$9,172
Net profit $264,145
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$833,856
COGS (27%)−$225,141
Labor (17%)−$141,756
Occupancy−$154,935
TX MB gross tax (6.7%)−$55,868
Utilities / ins / mktg (10%)−$83,386
Card surcharge net+$9,172
Net profit $181,943
Stressed
Heavy food, larger crew, higher rent
~10%
Revenue$833,856
COGS (30%)−$250,157
Labor (22%)−$183,448
Occupancy−$170,428
TX MB gross tax (6.7%)−$55,868
Utilities / ins / mktg (12%)−$100,063
Card surcharge net+$9,172
Net profit $83,064
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 $181,943/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 (~$181,943 net) estimated

Revenue multiple
$417k–$667k
0.5–0.8× gross
SDE multiple
$455k–$637k
2.5–3.5× earnings
Cap rate
$551k–$728k
25–33%
Suggested range
$455k–$637k
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.