← Buffalo Wild Wings Grill & Bar #220 /

Financials

RM708057
Dashboard › Buffalo Wild Wings Grill & Bar #220 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #220

3320 E HEBRON PKWY STE 100, Carrollton, TX 75010 · TABC RM708057

Mixed Beverage Carrollton Market Enriched 2026-07-10
$259,910 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$23,628 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~26% Est. net margin (likely) $67,209/yr est. net Click for cost model
$168k–$235k Est. acquisition range 0.78× 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): $371,300 – $519,820/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #220 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #220 is a mixed-beverage licensed establishment at 3320 E HEBRON PKWY STE 100, Carrollton, Texas (TABC RM708057). Over the most recent 12 months it reported $259,910 in gross alcohol sales, averaging $23,628/month with a best month of $30,757. Sales mix: ~29% liquor · 69% beer · 2% wine. The building at this address is owned by CH RETAIL FUND II/CARROLLTON CENTER, LP (60,524 sqft, $6,484,366 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $67,209 (~26% margin). Acquisition value is estimated at $168k–$235k 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
$259,910
Avg monthly
$23,628
Best month
$30,757
Oct 2025
Sales mix
29% Liq
69% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID583704
Property owner (landlord)CH RETAIL FUND II/CARROLLTON CENTER, LP
Total building SF whole parcel — Buffalo Wild Wings Grill & Bar #220 is in STE 10060,524
Buffalo Wild Wings Grill & Bar #220's footprint estimated — suite-level not on file 2,500 sf
Assessed value$6,484,366

Buffalo Wild Wings Grill & Bar #220's share

Est. base rent ~$11/sqft/yr · 2,500 sqft · Class B $2,232/mo
NNN CAM / insurance$335/mo
NNN property tax$491/mo
Personal property tax est — no BPP record $92/mo
Total occupancy $3,150/mo

Occupancy analysis

All-in occupancy cost is 14.5% 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 $259,910 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$259,910
COGS (24%)−$62,378
Labor (14%)−$36,387
Occupancy−$34,015
TX MB gross tax (6.7%)−$17,414
Utilities / ins / mktg (8%)−$20,793
Card surcharge net+$2,859
Net profit $91,781
Most Likely
Typical bar, light food program, full two-shift staffing
~26%
Revenue$259,910
COGS (27%)−$70,176
Labor (17%)−$44,185
Occupancy−$37,794
TX MB gross tax (6.7%)−$17,414
Utilities / ins / mktg (10%)−$25,991
Card surcharge net+$2,859
Net profit $67,209
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$259,910
COGS (30%)−$77,973
Labor (22%)−$57,180
Occupancy−$41,574
TX MB gross tax (6.7%)−$17,414
Utilities / ins / mktg (12%)−$31,189
Card surcharge net+$2,859
Net profit $37,439
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 $67,209/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 (~$67,209 net) estimated

Revenue multiple
$130k–$208k
0.5–0.8× gross
SDE multiple
$168k–$235k
2.5–3.5× earnings
Cap rate
$204k–$269k
25–33%
Suggested range
$168k–$235k
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.