← Buffalo Wild Wings Grill & Bar /

Financials

MB925287
Dashboard › Buffalo Wild Wings Grill & Bar › Financial Intelligence

Buffalo Wild Wings Grill & Bar

5411 W LOOP 1604 N, San Antonio, TX 78253 · TABC MB925287

Mixed Beverage San Antonio Market Enriched 2026-07-10
$573,230 Annual gross (L12M) ▼ 4.8% latest MoM Click for monthly detail
$47,769 Avg monthly ▲ 11.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $128,404/yr est. net Click for cost model
$321k–$449k 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): $818,900 – $1,146,460/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar is a mixed-beverage licensed establishment at 5411 W LOOP 1604 N, San Antonio, Texas (TABC MB925287). Over the most recent 12 months it reported $573,230 in gross alcohol sales, averaging $47,769/month with a best month of $57,137. Sales mix: ~23% liquor · 77% beer · 0% wine. The building at this address is owned by SHOPS AT SOUTH RIM INVESTMENT LP (39,432 sqft, $19,000,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $128,404 (~22% margin). Acquisition value is estimated at $321k–$449k 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
$573,230
Avg monthly
$47,769
Best month
$57,137
Oct 2025
Sales mix
23% Liq
77% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1338883
Property owner (landlord)SHOPS AT SOUTH RIM INVESTMENT LP
Total building SF39,432
Assessed value$19,000,000

Buffalo Wild Wings Grill & Bar's share

Est. base rent ~$14/sqft/yr · 3,500 sqft · Class A $4,019/mo
NNN CAM / insurance$603/mo
NNN property tax$3,232/mo
Personal property tax own fixtures · Prop 1247400 $744/mo
Total occupancy $8,598/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 $573,230 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$573,230
COGS (24%)−$137,575
Labor (14%)−$80,252
Occupancy−$92,863
TX MB gross tax (6.7%)−$38,406
Utilities / ins / mktg (8%)−$45,858
Card surcharge net+$6,306
Net profit $184,580
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$573,230
COGS (27%)−$154,772
Labor (17%)−$97,449
Occupancy−$103,181
TX MB gross tax (6.7%)−$38,406
Utilities / ins / mktg (10%)−$57,323
Card surcharge net+$6,306
Net profit $128,404
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$573,230
COGS (30%)−$171,969
Labor (22%)−$126,111
Occupancy−$113,500
TX MB gross tax (6.7%)−$38,406
Utilities / ins / mktg (12%)−$68,788
Card surcharge net+$6,306
Net profit $60,762
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 $128,404/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 (~$128,404 net) estimated

Revenue multiple
$287k–$459k
0.5–0.8× gross
SDE multiple
$321k–$449k
2.5–3.5× earnings
Cap rate
$389k–$514k
25–33%
Suggested range
$321k–$449k
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.

Federal court history

Public records · last checked 2026-05-22

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.