← Wing Daddy's Sauce House /

Financials

MB970519
Dashboard › Wing Daddy's Sauce House › Financial Intelligence

Wing Daddy's Sauce House

5230 DE ZAVALA RD STE 204, San Antonio, TX 78249 · TABC MB970519

Mixed Beverage San Antonio Market Enriched 2026-07-10
$223,773 Annual gross (L12M) Click for monthly detail
$24,864 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~21% Est. net margin (likely) $46,825/yr est. net Click for cost model
$117k–$164k Est. acquisition range 0.63× 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $223,773 – $248,637/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wing Daddy's Sauce House My bars

Executive Summary

Click to expand full narrative

Wing Daddy's Sauce House is a mixed-beverage licensed establishment at 5230 DE ZAVALA RD STE 204, San Antonio, Texas (TABC MB970519). Over the most recent 12 months it reported $223,773 in gross alcohol sales, averaging $24,864/month with a best month of $27,876. Sales mix: ~39% liquor · 61% beer · 0% wine. The building at this address is owned by WRI FIESTA TRAILS LP (16,870 sqft, $3,626,943 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $46,825 (~21% margin). Acquisition value is estimated at $117k–$164k 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
$223,773
Avg monthly
$24,864
Best month
$27,876
Aug 2025
Sales mix
39% Liq
61% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID561466
Property owner (landlord)WRI FIESTA TRAILS LP
Total building SF whole parcel — Wing Daddy's Sauce House is in STE 20416,870
Wing Daddy's Sauce House's footprint estimated — suite-level not on file 2,500 sf
Assessed value$3,626,943

Wing Daddy's Sauce House's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class A $1,690/mo
NNN CAM / insurance$254/mo
NNN property tax$1,030/mo
Personal property tax own fixtures · Prop 1297521 $383/mo
Total occupancy $3,357/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 $223,773 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~31%
Revenue$223,773
COGS (24%)−$53,706
Labor (14%)−$31,328
Occupancy−$36,251
TX MB gross tax (6.7%)−$14,993
Utilities / ins / mktg (8%)−$17,902
Music licensingASCAP + BMI + SESAC + GMR combined−$3,300
Card surcharge net+$2,462
Net profit $68,755
Most Likely
Typical bar, light food program, full two-shift staffing
~21%
Revenue$223,773
COGS (27%)−$60,419
Labor (17%)−$38,041
Occupancy−$40,279
TX MB gross tax (6.7%)−$14,993
Utilities / ins / mktg (10%)−$22,377
Music licensingASCAP + BMI + SESAC + GMR combined−$3,300
Card surcharge net+$2,462
Net profit $46,825
Stressed
Heavy food, larger crew, higher rent
~9%
Revenue$223,773
COGS (30%)−$67,132
Labor (22%)−$49,230
Occupancy−$44,307
TX MB gross tax (6.7%)−$14,993
Utilities / ins / mktg (12%)−$26,853
Music licensingASCAP + BMI + SESAC + GMR combined−$3,300
Card surcharge net+$2,462
Net profit $20,420
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 M&S Group INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $46,825/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 (~$46,825 net) estimated

Revenue multiple
$112k–$179k
0.5–0.8× gross
SDE multiple
$117k–$164k
2.5–3.5× earnings
Cap rate
$142k–$187k
25–33%
Suggested range
$117k–$164k
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

1 case on file · public records

1 federal case
1 wage-and-hour
Most recent filing
Solis v. Bayou City E M S Group Inc
TXSD · 2010-12-23 · CLOSED
Public records, last checked 2026-05-22