← Buc's Bar & Grill /

Financials

MB770346
Dashboard › Buc's Bar & Grill › Financial Intelligence

Buc's Bar & Grill

304 N LLANO ST, Fredericksburg, TX 78624 · TABC MB770346

Mixed Beverage Fredericksburg Market Enriched 2026-07-12
$500,176 Annual gross (L12M) ▲ 15.6% latest MoM Click for monthly detail
$41,681 Avg monthly ▲ 25.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $140,524/yr est. net Click for cost model
$351k–$492k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,111,502 – $2,000,704/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buc's Bar & Grill My bars

Executive Summary

Click to expand full narrative

Buc's Bar & Grill is a mixed-beverage licensed establishment at 304 N LLANO ST, Fredericksburg, Texas (TABC MB770346). Over the most recent 12 months it reported $500,176 in gross alcohol sales, averaging $41,681/month with a best month of $52,471. Sales mix: ~66% liquor · 34% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $140,524 (~28% margin). Acquisition value is estimated at $351k–$492k 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
$500,176
Avg monthly
$41,681
Best month
$52,471
May 2026
Sales mix
66% Liq
34% Beer · 0% 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)$4,377/mo
NNN CAM / insurance$656/mo
Total occupancy$5,129/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 $500,176 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$500,176
COGS (24%)−$120,042
Labor (14%)−$70,025
Occupancy−$55,392
TX MB gross tax (6.7%)−$33,512
Utilities / ins / mktg (8%)−$40,014
Card surcharge net+$5,502
Net profit $186,693
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$500,176
COGS (27%)−$135,048
Labor (17%)−$85,030
Occupancy−$61,547
TX MB gross tax (6.7%)−$33,512
Utilities / ins / mktg (10%)−$50,018
Card surcharge net+$5,502
Net profit $140,524
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$500,176
COGS (30%)−$150,053
Labor (22%)−$110,039
Occupancy−$67,701
TX MB gross tax (6.7%)−$33,512
Utilities / ins / mktg (12%)−$60,021
Card surcharge net+$5,502
Net profit $84,352
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 Janecka Investments INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $140,524/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 (~$140,524 net) estimated

Revenue multiple
$250k–$400k
0.5–0.8× gross
SDE multiple
$351k–$492k
2.5–3.5× earnings
Cap rate
$426k–$562k
25–33%
Suggested range
$351k–$492k
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 · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,111,502–$2,000,704/yr in total revenue (your liquor portion of $500,176 is roughly 25–45% 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
$1,112k–$2,001k
food + liquor + service
Estimated net (10–15%)
$111k–$300k
restaurant margin
Full-business value
$306k–$1,100k
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 2026-07-25

No federal lawsuits — past or pending