← Buffalo Wild Wings Girll & Bar /

Financials

MB925286
Dashboard › Buffalo Wild Wings Girll & Bar › Financial Intelligence

Buffalo Wild Wings Girll & Bar

8450 N INTERSTATE 35, Windcrest, TX 78239 · TABC MB925286

Mixed Beverage Windcrest Market Enriched 2026-07-12
$538,500 Annual gross (L12M) ▼ 14.0% latest MoM Click for monthly detail
$44,875 Avg monthly ▼ 0.7% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $120,624/yr est. net Click for cost model
$302k–$422k 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): $769,286 – $1,077,000/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Girll & Bar My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Girll & Bar is a mixed-beverage licensed establishment at 8450 N INTERSTATE 35, Windcrest, Texas (TABC MB925286). Over the most recent 12 months it reported $538,500 in gross alcohol sales, averaging $44,875/month with a best month of $56,693. Sales mix: ~30% liquor · 70% beer · 0% wine. The building at this address is owned by DSW INNS LLC (3,720 sqft, $3,029,406 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $120,624 (~22% margin). Acquisition value is estimated at $302k–$422k 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
$538,500
Avg monthly
$44,875
Best month
$56,693
Oct 2025
Sales mix
30% Liq
70% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1248995
Property owner (landlord)DSW INNS LLC
Total building SF3,720
Assessed value$3,029,406

Buffalo Wild Wings Girll & Bar's share

Est. base rent ~$14/sqft/yr · 3,500 sqft · Class A $4,117/mo
NNN CAM / insurance$618/mo
NNN property tax$2,903/mo
Personal property tax own fixtures · Prop 1246970 $440/mo
Total occupancy $8,078/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 $538,500 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$538,500
COGS (24%)−$129,240
Labor (14%)−$75,390
Occupancy−$87,237
TX MB gross tax (6.7%)−$36,080
Utilities / ins / mktg (8%)−$43,080
Card surcharge net+$5,924
Net profit $173,397
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$538,500
COGS (27%)−$145,395
Labor (17%)−$91,545
Occupancy−$96,930
TX MB gross tax (6.7%)−$36,080
Utilities / ins / mktg (10%)−$53,850
Card surcharge net+$5,924
Net profit $120,624
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$538,500
COGS (30%)−$161,550
Labor (22%)−$118,470
Occupancy−$106,623
TX MB gross tax (6.7%)−$36,080
Utilities / ins / mktg (12%)−$64,620
Card surcharge net+$5,924
Net profit $57,081
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 $120,624/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 (~$120,624 net) estimated

Revenue multiple
$269k–$431k
0.5–0.8× gross
SDE multiple
$302k–$422k
2.5–3.5× earnings
Cap rate
$366k–$482k
25–33%
Suggested range
$302k–$422k
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.

Federal court history

Public records · last checked 2026-05-22

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.