← Buffalo Wild Wings Grill & Bar #155 /

Financials

MB666235
Dashboard › Buffalo Wild Wings Grill & Bar #155 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #155

4140 LEMMON AVE STE 176, Dallas, TX 75219 · TABC MB666235

Mixed Beverage Dallas Market Enriched 2026-07-11
$596,841 Annual gross (L12M) ▼ 13.3% latest MoM Click for monthly detail
$49,737 Avg monthly ▲ 0.3% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $133,692/yr est. net Click for cost model
$334k–$468k Est. acquisition range 0.67× 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): $852,630 – $1,193,682/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #155 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #155 is a mixed-beverage licensed establishment at 4140 LEMMON AVE STE 176, Dallas, Texas (TABC MB666235). Over the most recent 12 months it reported $596,841 in gross alcohol sales, averaging $49,737/month with a best month of $63,962. Sales mix: ~31% liquor · 68% beer · 1% wine. The building at this address is owned by LEMMON AVE RETAIL LP (11,702 sqft, $7,250,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $133,692 (~22% margin). Acquisition value is estimated at $334k–$468k 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
$596,841
Avg monthly
$49,737
Best month
$63,962
Oct 2025
Sales mix
31% Liq
68% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID00000157054000000
Property owner (landlord)LEMMON AVE RETAIL LP
Total building SF whole parcel — Buffalo Wild Wings Grill & Bar #155 is in STE 17611,702
Buffalo Wild Wings Grill & Bar #155's footprint estimated — suite-level not on file 3,500 sf
Assessed value$7,250,000

Buffalo Wild Wings Grill & Bar #155's share

Est. base rent ~$10/sqft/yr · 3,500 sqft · Class A $2,933/mo
NNN CAM / insurance$440/mo
NNN property tax$4,337/mo
Personal property tax own fixtures · Prop 99071210510000000 $1,242/mo
Total occupancy $8,953/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $596,841 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$596,841
COGS (24%)−$143,242
Labor (14%)−$83,558
Occupancy−$96,688
TX MB gross tax (6.7%)−$39,988
Utilities / ins / mktg (8%)−$47,747
Card surcharge net+$6,565
Net profit $192,183
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$596,841
COGS (27%)−$161,147
Labor (17%)−$101,463
Occupancy−$107,431
TX MB gross tax (6.7%)−$39,988
Utilities / ins / mktg (10%)−$59,684
Card surcharge net+$6,565
Net profit $133,692
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$596,841
COGS (30%)−$179,052
Labor (22%)−$131,305
Occupancy−$118,175
TX MB gross tax (6.7%)−$39,988
Utilities / ins / mktg (12%)−$71,621
Card surcharge net+$6,565
Net profit $63,265
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 $133,692/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 (~$133,692 net) estimated

Revenue multiple
$298k–$477k
0.5–0.8× gross
SDE multiple
$334k–$468k
2.5–3.5× earnings
Cap rate
$405k–$535k
25–33%
Suggested range
$334k–$468k
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.