← Fuzzy's Taco Shop /

Financials

MB864604
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

4909 NORTH ST STE 215, Nacogdoches, TX 75965 · TABC MB864604

Mixed Beverage Nacogdoches Market Enriched 2026-07-10
$298,581 Annual gross (L12M) ▲ 17.7% latest MoM Click for monthly detail
$24,882 Avg monthly ▲ 31.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $83,423/yr est. net Click for cost model
$209k–$292k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $853,089 – $1,492,905/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fuzzy's Taco Shop My bars

Executive Summary

Click to expand full narrative

Fuzzy's Taco Shop is a mixed-beverage licensed establishment at 4909 NORTH ST STE 215, Nacogdoches, Texas (TABC MB864604). Over the most recent 12 months it reported $298,581 in gross alcohol sales, averaging $24,882/month with a best month of $32,793. Sales mix: ~72% liquor · 25% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $83,423 (~28% margin). Acquisition value is estimated at $209k–$292k 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
$298,581
Avg monthly
$24,882
Best month
$32,793
May 2026
Sales mix
72% Liq
25% 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)$2,613/mo
NNN CAM / insurance$392/mo
Total occupancy$3,100/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 $298,581 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$298,581
COGS (24%)−$71,659
Labor (14%)−$41,801
Occupancy−$33,483
TX MB gross tax (6.7%)−$20,005
Utilities / ins / mktg (8%)−$23,886
Card surcharge net+$3,284
Net profit $111,030
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$298,581
COGS (27%)−$80,617
Labor (17%)−$50,759
Occupancy−$37,204
TX MB gross tax (6.7%)−$20,005
Utilities / ins / mktg (10%)−$29,858
Card surcharge net+$3,284
Net profit $83,423
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$298,581
COGS (30%)−$89,574
Labor (22%)−$65,688
Occupancy−$40,924
TX MB gross tax (6.7%)−$20,005
Utilities / ins / mktg (12%)−$35,830
Card surcharge net+$3,284
Net profit $49,845
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 S & M Taco Shop LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $83,423/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 (~$83,423 net) estimated

Revenue multiple
$149k–$239k
0.5–0.8× gross
SDE multiple
$209k–$292k
2.5–3.5× earnings
Cap rate
$253k–$334k
25–33%
Suggested range
$209k–$292k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $853,089–$1,492,905/yr in total revenue (your liquor portion of $298,581 is roughly 20–35% 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
$853k–$1,493k
food + liquor + service
Estimated net (10–15%)
$85k–$224k
restaurant margin
Full-business value
$235k–$821k
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 2026-05-25

No federal lawsuits — past or pending