← Buffalo Wild Wings #444 /

Financials

MB838113
Dashboard › Buffalo Wild Wings #444 › Financial Intelligence

Buffalo Wild Wings #444

11803 WESTHEIMER RD STE 780, Houston, TX 77077 · TABC MB838113

Mixed Beverage Houston Market Enriched 2026-07-11
$219,068 Annual gross (L12M) ▼ 25.7% latest MoM Click for monthly detail
$18,256 Avg monthly ▼ 11.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $49,071/yr est. net Click for cost model
$123k–$172k 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): $312,954 – $438,136/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings #444 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings #444 is a mixed-beverage licensed establishment at 11803 WESTHEIMER RD STE 780, Houston, Texas (TABC MB838113). Over the most recent 12 months it reported $219,068 in gross alcohol sales, averaging $18,256/month with a best month of $22,877. Sales mix: ~38% liquor · 61% beer · 1% wine. The building at this address is owned by CENTRO HERITAGE ROYAL OAKS LP (158,194 sqft, $38,242,725 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $49,071 (~22% margin). Acquisition value is estimated at $123k–$172k 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
$219,068
Avg monthly
$18,256
Best month
$22,877
Oct 2025
Sales mix
38% Liq
61% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1216590010001
Property owner (landlord)CENTRO HERITAGE ROYAL OAKS LP
Total building SF whole parcel — Buffalo Wild Wings #444 is in STE 780158,194
Buffalo Wild Wings #444's footprint estimated — suite-level not on file 2,500 sf
Assessed value$38,242,725

Buffalo Wild Wings #444's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class A $1,719/mo
NNN CAM / insurance$258/mo
NNN property tax$1,209/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,286/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 $219,068 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$219,068
COGS (24%)−$52,576
Labor (14%)−$30,670
Occupancy−$35,489
TX MB gross tax (6.7%)−$14,678
Utilities / ins / mktg (8%)−$17,525
Card surcharge net+$2,410
Net profit $70,540
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$219,068
COGS (27%)−$59,148
Labor (17%)−$37,242
Occupancy−$39,432
TX MB gross tax (6.7%)−$14,678
Utilities / ins / mktg (10%)−$21,907
Card surcharge net+$2,410
Net profit $49,071
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$219,068
COGS (30%)−$65,720
Labor (22%)−$48,195
Occupancy−$43,375
TX MB gross tax (6.7%)−$14,678
Utilities / ins / mktg (12%)−$26,288
Card surcharge net+$2,410
Net profit $23,221
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 $49,071/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 (~$49,071 net) estimated

Revenue multiple
$110k–$175k
0.5–0.8× gross
SDE multiple
$123k–$172k
2.5–3.5× earnings
Cap rate
$149k–$196k
25–33%
Suggested range
$123k–$172k
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.