← Buffalo Wild Wings #443 /

Financials

MB837570
Dashboard › Buffalo Wild Wings #443 › Financial Intelligence

Buffalo Wild Wings #443

17195 STATE HIGHWAY 249, Houston, TX 77064 · TABC MB837570

Mixed Beverage Houston Market Enriched 2026-08-25
$403,723 Annual gross (L12M) ▲ 15.0% latest MoM Click for monthly detail
$33,644 Avg monthly ▲ 16.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $113,155/yr est. net Click for cost model
$283k–$396k 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): $576,747 – $807,446/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings #443 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings #443 is a mixed-beverage licensed establishment at 17195 STATE HIGHWAY 249, Houston, Texas (TABC MB837570). Over the most recent 12 months it reported $403,723 in gross alcohol sales, averaging $33,644/month with a best month of $39,747. Sales mix: ~40% liquor · 60% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $113,155 (~28% margin). Acquisition value is estimated at $283k–$396k 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
$403,723
Avg monthly
$33,644
Best month
$39,747
Jan 2026
Sales mix
40% Liq
60% 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)$3,533/mo
NNN CAM / insurance$530/mo
Total occupancy$4,162/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 $403,723 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$403,723
COGS (24%)−$96,894
Labor (14%)−$56,521
Occupancy−$44,955
TX MB gross tax (6.7%)−$27,049
Utilities / ins / mktg (8%)−$32,298
Card surcharge net+$4,441
Net profit $150,447
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$403,723
COGS (27%)−$109,005
Labor (17%)−$68,633
Occupancy−$49,950
TX MB gross tax (6.7%)−$27,049
Utilities / ins / mktg (10%)−$40,372
Card surcharge net+$4,441
Net profit $113,155
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$403,723
COGS (30%)−$121,117
Labor (22%)−$88,819
Occupancy−$54,945
TX MB gross tax (6.7%)−$27,049
Utilities / ins / mktg (12%)−$48,447
Card surcharge net+$4,441
Net profit $67,787
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 $113,155/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 (~$113,155 net) estimated

Revenue multiple
$202k–$323k
0.5–0.8× gross
SDE multiple
$283k–$396k
2.5–3.5× earnings
Cap rate
$343k–$453k
25–33%
Suggested range
$283k–$396k
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.