← Buffalo Wild Wings /

Financials

MB927321
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

1500 W HARRISON AVE, Harlingen, TX 78550 · TABC MB927321

Mixed Beverage Harlingen Market Enriched 2026-09-10
$562,647 Annual gross (L12M) ▲ 6.9% latest MoM Click for monthly detail
$46,887 Avg monthly ▲ 9.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $158,076/yr est. net Click for cost model
$395k–$553k 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): $803,781 – $1,125,294/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings is a mixed-beverage licensed establishment at 1500 W HARRISON AVE, Harlingen, Texas (TABC MB927321). Over the most recent 12 months it reported $562,647 in gross alcohol sales, averaging $46,887/month with a best month of $55,392. Sales mix: ~25% liquor · 75% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $158,076 (~28% margin). Acquisition value is estimated at $395k–$553k 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
$562,647
Avg monthly
$46,887
Best month
$55,392
Apr 2026
Sales mix
25% Liq
75% 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)$4,923/mo
NNN CAM / insurance$738/mo
Total occupancy$5,769/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 $562,647 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$562,647
COGS (24%)−$135,035
Labor (14%)−$78,771
Occupancy−$62,310
TX MB gross tax (6.7%)−$37,697
Utilities / ins / mktg (8%)−$45,012
Card surcharge net+$6,189
Net profit $210,011
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$562,647
COGS (27%)−$151,915
Labor (17%)−$95,650
Occupancy−$69,234
TX MB gross tax (6.7%)−$37,697
Utilities / ins / mktg (10%)−$56,265
Card surcharge net+$6,189
Net profit $158,076
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$562,647
COGS (30%)−$168,794
Labor (22%)−$123,782
Occupancy−$76,157
TX MB gross tax (6.7%)−$37,697
Utilities / ins / mktg (12%)−$67,518
Card surcharge net+$6,189
Net profit $94,888
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 $158,076/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 (~$158,076 net) estimated

Revenue multiple
$281k–$450k
0.5–0.8× gross
SDE multiple
$395k–$553k
2.5–3.5× earnings
Cap rate
$479k–$632k
25–33%
Suggested range
$395k–$553k
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.