Dashboard › Buffalo Wild Wings Grill & Bar #224 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #224

320 ADAMS DR, Weatherford, TX 76086 · TABC RM713255

Mixed Beverage Weatherford Market Enriched 2026-09-11
$697,819 Annual gross (L12M) ▲ 6.8% latest MoM Click for monthly detail
$58,152 Avg monthly ▼ 1.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $196,052/yr est. net Click for cost model
$490k–$686k 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): $996,884 – $1,395,638/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #224 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #224 is a mixed-beverage licensed establishment at 320 ADAMS DR, Weatherford, Texas (TABC RM713255). Over the most recent 12 months it reported $697,819 in gross alcohol sales, averaging $58,152/month with a best month of $76,500. Sales mix: ~25% liquor · 73% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $196,052 (~28% margin). Acquisition value is estimated at $490k–$686k 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
$697,819
Avg monthly
$58,152
Best month
$76,500
Oct 2025
Sales mix
25% Liq
73% Beer · 1% 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)$6,106/mo
NNN CAM / insurance$916/mo
Total occupancy$7,156/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 $697,819 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$697,819
COGS (24%)−$167,477
Labor (14%)−$97,695
Occupancy−$77,280
TX MB gross tax (6.7%)−$46,754
Utilities / ins / mktg (8%)−$55,826
Card surcharge net+$7,676
Net profit $260,464
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$697,819
COGS (27%)−$188,411
Labor (17%)−$118,629
Occupancy−$85,867
TX MB gross tax (6.7%)−$46,754
Utilities / ins / mktg (10%)−$69,782
Card surcharge net+$7,676
Net profit $196,052
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$697,819
COGS (30%)−$209,346
Labor (22%)−$153,520
Occupancy−$94,453
TX MB gross tax (6.7%)−$46,754
Utilities / ins / mktg (12%)−$83,738
Card surcharge net+$7,676
Net profit $117,684
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 $196,052/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 (~$196,052 net) estimated

Revenue multiple
$349k–$558k
0.5–0.8× gross
SDE multiple
$490k–$686k
2.5–3.5× earnings
Cap rate
$594k–$784k
25–33%
Suggested range
$490k–$686k
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.