← Bricktown Tap House & Kitchen /

Financials

MB942675
Dashboard › Bricktown Tap House & Kitchen › Financial Intelligence

Bricktown Tap House & Kitchen

3111 MIDWESTERN PKWY STE 560, Wichita Falls, TX 76308 · TABC MB942675

Mixed Beverage Wichita Falls Market Enriched 2026-07-09
$582,072 Annual gross (L12M) ▲ 20.8% latest MoM Click for monthly detail
$48,506 Avg monthly ▲ 24.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $163,533/yr est. net Click for cost model
$409k–$572k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,293,493 – $2,328,288/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bricktown Tap House & Kitchen My bars

Executive Summary

Click to expand full narrative

Bricktown Tap House & Kitchen is a mixed-beverage licensed establishment at 3111 MIDWESTERN PKWY STE 560, Wichita Falls, Texas (TABC MB942675). Over the most recent 12 months it reported $582,072 in gross alcohol sales, averaging $48,506/month with a best month of $60,311. Sales mix: ~40% liquor · 54% beer · 7% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $163,533 (~28% margin). Acquisition value is estimated at $409k–$572k 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
$582,072
Avg monthly
$48,506
Best month
$60,311
May 2026
Sales mix
40% Liq
54% Beer · 7% 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)$5,093/mo
NNN CAM / insurance$764/mo
Total occupancy$5,969/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 $582,072 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$582,072
COGS (24%)−$139,697
Labor (14%)−$81,490
Occupancy−$64,462
TX MB gross tax (6.7%)−$38,999
Utilities / ins / mktg (8%)−$46,566
Card surcharge net+$6,403
Net profit $217,261
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$582,072
COGS (27%)−$157,159
Labor (17%)−$98,952
Occupancy−$71,624
TX MB gross tax (6.7%)−$38,999
Utilities / ins / mktg (10%)−$58,207
Card surcharge net+$6,403
Net profit $163,533
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$582,072
COGS (30%)−$174,622
Labor (22%)−$128,056
Occupancy−$78,786
TX MB gross tax (6.7%)−$38,999
Utilities / ins / mktg (12%)−$69,849
Card surcharge net+$6,403
Net profit $98,164
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 Bt Concepts Wichita Falls LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $163,533/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 (~$163,533 net) estimated

Revenue multiple
$291k–$466k
0.5–0.8× gross
SDE multiple
$409k–$572k
2.5–3.5× earnings
Cap rate
$496k–$654k
25–33%
Suggested range
$409k–$572k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,293,493–$2,328,288/yr in total revenue (your liquor portion of $582,072 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,293k–$2,328k
food + liquor + service
Estimated net (10–15%)
$129k–$349k
restaurant margin
Full-business value
$356k–$1,281k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-06-17

No federal lawsuits — past or pending