Dashboard › Buffalo Wild Wings Grill & Bar #119 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #119

951 E INTERSTATE 30 STE 101, Rockwall, TX 75087 · TABC RM690686

Mixed Beverage Rockwall Market Enriched 2026-07-12
$558,509 Annual gross (L12M) ▼ 14.2% latest MoM Click for monthly detail
$46,542 Avg monthly ▼ 10.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $156,913/yr est. net Click for cost model
$392k–$549k 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): $797,870 – $1,117,018/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #119 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #119 is a mixed-beverage licensed establishment at 951 E INTERSTATE 30 STE 101, Rockwall, Texas (TABC RM690686). Over the most recent 12 months it reported $558,509 in gross alcohol sales, averaging $46,542/month with a best month of $57,689. Sales mix: ~26% liquor · 74% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $156,913 (~28% margin). Acquisition value is estimated at $392k–$549k 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
$558,509
Avg monthly
$46,542
Best month
$57,689
Oct 2025
Sales mix
26% Liq
74% 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)$4,887/mo
NNN CAM / insurance$733/mo
Total occupancy$5,727/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 $558,509 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$558,509
COGS (24%)−$134,042
Labor (14%)−$78,191
Occupancy−$61,852
TX MB gross tax (6.7%)−$37,420
Utilities / ins / mktg (8%)−$44,681
Card surcharge net+$6,144
Net profit $208,466
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$558,509
COGS (27%)−$150,797
Labor (17%)−$94,947
Occupancy−$68,725
TX MB gross tax (6.7%)−$37,420
Utilities / ins / mktg (10%)−$55,851
Card surcharge net+$6,144
Net profit $156,913
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$558,509
COGS (30%)−$167,553
Labor (22%)−$122,872
Occupancy−$75,597
TX MB gross tax (6.7%)−$37,420
Utilities / ins / mktg (12%)−$67,021
Card surcharge net+$6,144
Net profit $94,190
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 $156,913/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 (~$156,913 net) estimated

Revenue multiple
$279k–$447k
0.5–0.8× gross
SDE multiple
$392k–$549k
2.5–3.5× earnings
Cap rate
$475k–$628k
25–33%
Suggested range
$392k–$549k
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.