← Buffalo Wild Wings Grill & Bar #273 /

Financials

RM752300
Dashboard › Buffalo Wild Wings Grill & Bar #273 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #273

3211 PRESTON RD STE 8, Frisco, TX 75034 · TABC RM752300

Mixed Beverage Frisco Market Enriched 2026-09-11
$460,889 Annual gross (L12M) ▲ 11.8% latest MoM Click for monthly detail
$38,407 Avg monthly ▲ 26.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $129,497/yr est. net Click for cost model
$324k–$453k 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): $658,413 – $921,778/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #273 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #273 is a mixed-beverage licensed establishment at 3211 PRESTON RD STE 8, Frisco, Texas (TABC RM752300). Over the most recent 12 months it reported $460,889 in gross alcohol sales, averaging $38,407/month with a best month of $48,467. Sales mix: ~28% liquor · 71% beer · 2% wine. The building at this address is owned by BRE RETAIL RESIDUAL OWNER 1 LLC (176,293 sqft, $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $129,497 (~28% margin). Acquisition value is estimated at $324k–$453k 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
$460,889
Avg monthly
$38,407
Best month
$48,467
Jul 2026
Sales mix
28% Liq
71% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2111457
Property owner (landlord)BRE RETAIL RESIDUAL OWNER 1 LLC
Total building SF whole parcel — Buffalo Wild Wings Grill & Bar #273 is in STE 8176,293
Buffalo Wild Wings Grill & Bar #273's footprint estimated — suite-level not on file 2,500 sf
Assessed value$0

Buffalo Wild Wings Grill & Bar #273's share

Est. base rent ~$19/sqft/yr · 2,500 sqft $4,033/mo
NNN CAM / insurance$605/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $4,725/mo

Occupancy analysis

All-in occupancy cost is 12.3% 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 $460,889 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$460,889
COGS (24%)−$110,613
Labor (14%)−$64,524
Occupancy−$51,032
TX MB gross tax (6.7%)−$30,880
Utilities / ins / mktg (8%)−$36,871
Card surcharge net+$5,070
Net profit $172,038
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$460,889
COGS (27%)−$124,440
Labor (17%)−$78,351
Occupancy−$56,702
TX MB gross tax (6.7%)−$30,880
Utilities / ins / mktg (10%)−$46,089
Card surcharge net+$5,070
Net profit $129,497
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$460,889
COGS (30%)−$138,267
Labor (22%)−$101,396
Occupancy−$62,373
TX MB gross tax (6.7%)−$30,880
Utilities / ins / mktg (12%)−$55,307
Card surcharge net+$5,070
Net profit $77,738
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 $129,497/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 (~$129,497 net) estimated

Revenue multiple
$230k–$369k
0.5–0.8× gross
SDE multiple
$324k–$453k
2.5–3.5× earnings
Cap rate
$392k–$518k
25–33%
Suggested range
$324k–$453k
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.