Dashboard › Buffalo Wild Wings Grill & Bar #161 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #161

1716 HIGHWAY 287 N, Mansfield, TX 76063 · TABC RM676601

Mixed Beverage Mansfield Market Enriched 2026-07-10
$819,490 Annual gross (L12M) ▼ 21.2% latest MoM Click for monthly detail
$68,291 Avg monthly ▼ 13.5% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $183,566/yr est. net Click for cost model
$459k–$642k 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): $1,170,700 – $1,638,980/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #161 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #161 is a mixed-beverage licensed establishment at 1716 HIGHWAY 287 N, Mansfield, Texas (TABC RM676601). Over the most recent 12 months it reported $819,490 in gross alcohol sales, averaging $68,291/month with a best month of $83,720. Sales mix: ~31% liquor · 67% beer · 2% wine. The building at this address is owned by EECU (3,600 sqft, $1,656,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $183,566 (~22% margin). Acquisition value is estimated at $459k–$642k 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
$819,490
Avg monthly
$68,291
Best month
$83,720
Oct 2025
Sales mix
31% Liq
67% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41709438
Property owner (landlord)EECU
Total building SF3,600
Assessed value$1,656,000

Buffalo Wild Wings Grill & Bar #161's share

Est. base rent ~$31/sqft/yr · 3,500 sqft · Class A $9,106/mo
NNN CAM / insurance$1,366/mo
NNN property tax$1,656/mo
Personal property tax est — no BPP record $164/mo
Total occupancy $12,292/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 $819,490 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$819,490
COGS (24%)−$196,678
Labor (14%)−$114,729
Occupancy−$132,757
TX MB gross tax (6.7%)−$54,906
Utilities / ins / mktg (8%)−$65,559
Card surcharge net+$9,014
Net profit $263,876
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$819,490
COGS (27%)−$221,262
Labor (17%)−$139,313
Occupancy−$147,508
TX MB gross tax (6.7%)−$54,906
Utilities / ins / mktg (10%)−$81,949
Card surcharge net+$9,014
Net profit $183,566
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$819,490
COGS (30%)−$245,847
Labor (22%)−$180,288
Occupancy−$162,259
TX MB gross tax (6.7%)−$54,906
Utilities / ins / mktg (12%)−$98,339
Card surcharge net+$9,014
Net profit $86,866
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 $183,566/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 (~$183,566 net) estimated

Revenue multiple
$410k–$656k
0.5–0.8× gross
SDE multiple
$459k–$642k
2.5–3.5× earnings
Cap rate
$556k–$734k
25–33%
Suggested range
$459k–$642k
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.