← Buffalo Wild Wings #217 /

Financials

RM713932
Dashboard › Buffalo Wild Wings #217 › Financial Intelligence

Buffalo Wild Wings #217

1635 N HIGHWAY 77, Waxahachie, TX 75165 · TABC RM713932

Mixed Beverage Waxahachie Market Enriched 2026-09-11
$1,203,183 Annual gross (L12M) ▲ 16.6% latest MoM Click for monthly detail
$100,265 Avg monthly ▲ 12.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $338,034/yr est. net Click for cost model
$845k–$1,183k 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): $1,718,833 – $2,406,366/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings #217 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings #217 is a mixed-beverage licensed establishment at 1635 N HIGHWAY 77, Waxahachie, Texas (TABC RM713932). Over the most recent 12 months it reported $1,203,183 in gross alcohol sales, averaging $100,265/month with a best month of $123,118. Sales mix: ~28% liquor · 71% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $338,034 (~28% margin). Acquisition value is estimated at $845k–$1,183k 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
$1,203,183
Avg monthly
$100,265
Best month
$123,118
Oct 2025
Sales mix
28% Liq
71% 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)$10,528/mo
NNN CAM / insurance$1,579/mo
Total occupancy$12,338/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 $1,203,183 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,203,183
COGS (24%)−$288,764
Labor (14%)−$168,446
Occupancy−$133,247
TX MB gross tax (6.7%)−$80,613
Utilities / ins / mktg (8%)−$96,255
Card surcharge net+$13,235
Net profit $449,094
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,203,183
COGS (27%)−$324,859
Labor (17%)−$204,541
Occupancy−$148,052
TX MB gross tax (6.7%)−$80,613
Utilities / ins / mktg (10%)−$120,318
Card surcharge net+$13,235
Net profit $338,034
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,203,183
COGS (30%)−$360,955
Labor (22%)−$264,700
Occupancy−$162,857
TX MB gross tax (6.7%)−$80,613
Utilities / ins / mktg (12%)−$144,382
Card surcharge net+$13,235
Net profit $202,911
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 $338,034/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 (~$338,034 net) estimated

Revenue multiple
$602k–$963k
0.5–0.8× gross
SDE multiple
$845k–$1.18M
2.5–3.5× earnings
Cap rate
$1.02M–$1.35M
25–33%
Suggested range
$845k–$1,183k
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.