← Buffalo Wild Wings Grill & Bar /

Financials

MB928949
Dashboard › Buffalo Wild Wings Grill & Bar › Financial Intelligence

Buffalo Wild Wings Grill & Bar

1909 W BUSINESS 83, Weslaco, TX 78596 · TABC MB928949

Mixed Beverage Weslaco Market Enriched 2026-07-10
$636,947 Annual gross (L12M) ▼ 11.0% latest MoM Click for monthly detail
$53,079 Avg monthly ▲ 9.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $178,950/yr est. net Click for cost model
$447k–$626k 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): $909,924 – $1,273,894/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 1909 W BUSINESS 83, Weslaco, Texas (TABC MB928949). Over the most recent 12 months it reported $636,947 in gross alcohol sales, averaging $53,079/month with a best month of $65,289. Sales mix: ~22% liquor · 78% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $178,950 (~28% margin). Acquisition value is estimated at $447k–$626k 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
$636,947
Avg monthly
$53,079
Best month
$65,289
Apr 2026
Sales mix
22% Liq
78% 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)$5,573/mo
NNN CAM / insurance$836/mo
Total occupancy$6,531/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 $636,947 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$636,947
COGS (24%)−$152,867
Labor (14%)−$89,173
Occupancy−$70,539
TX MB gross tax (6.7%)−$42,675
Utilities / ins / mktg (8%)−$50,956
Card surcharge net+$7,006
Net profit $237,744
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$636,947
COGS (27%)−$171,976
Labor (17%)−$108,281
Occupancy−$78,376
TX MB gross tax (6.7%)−$42,675
Utilities / ins / mktg (10%)−$63,695
Card surcharge net+$7,006
Net profit $178,950
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$636,947
COGS (30%)−$191,084
Labor (22%)−$140,128
Occupancy−$86,214
TX MB gross tax (6.7%)−$42,675
Utilities / ins / mktg (12%)−$76,434
Card surcharge net+$7,006
Net profit $107,418
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 $178,950/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 (~$178,950 net) estimated

Revenue multiple
$318k–$510k
0.5–0.8× gross
SDE multiple
$447k–$626k
2.5–3.5× earnings
Cap rate
$542k–$716k
25–33%
Suggested range
$447k–$626k
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.