← Buffalo Wings & Rings /

Financials

MB748389
Dashboard › Buffalo Wings & Rings › Financial Intelligence

Buffalo Wings & Rings

1921 S 10TH ST, Mcallen, TX 78503 · TABC MB748389

Mixed Beverage Mcallen Market Enriched 2026-05-24
$2,255,331 Annual gross (L12M) ▼ 2.7% latest MoM Click for monthly detail
$187,944 Avg monthly ▼ 12.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $633,635/yr est. net Click for cost model
$1,584k–$2,218k 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): $3,221,901 – $4,510,662/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wings & Rings My bars

Executive Summary

Click to expand full narrative

Buffalo Wings & Rings is a mixed-beverage licensed establishment at 1921 S 10TH ST, Mcallen, Texas (TABC MB748389). Over the most recent 12 months it reported $2,255,331 in gross alcohol sales, averaging $187,944/month with a best month of $236,365. Sales mix: ~45% liquor · 55% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $633,635 (~28% margin). Acquisition value is estimated at $1,584k–$2,218k 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
$2,255,331
Avg monthly
$187,944
Best month
$236,365
May 2025
Sales mix
45% Liq
55% Beer · 0% 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)$19,734/mo
NNN CAM / insurance$2,960/mo
Total occupancy$23,127/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 $2,255,331 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$2,255,331
COGS (24%)−$541,279
Labor (14%)−$315,746
Occupancy−$249,767
TX MB gross tax (6.7%)−$151,107
Utilities / ins / mktg (8%)−$180,426
Card surcharge net+$24,809
Net profit $841,814
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$2,255,331
COGS (27%)−$608,939
Labor (17%)−$383,406
Occupancy−$277,518
TX MB gross tax (6.7%)−$151,107
Utilities / ins / mktg (10%)−$225,533
Card surcharge net+$24,809
Net profit $633,635
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$2,255,331
COGS (30%)−$676,599
Labor (22%)−$496,173
Occupancy−$305,270
TX MB gross tax (6.7%)−$151,107
Utilities / ins / mktg (12%)−$270,640
Card surcharge net+$24,809
Net profit $380,350
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 Dafar II LTD looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $633,635/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 (~$633,635 net) estimated

Revenue multiple
$1.13M–$1.80M
0.5–0.8× gross
SDE multiple
$1.58M–$2.22M
2.5–3.5× earnings
Cap rate
$1.92M–$2.53M
25–33%
Suggested range
$1,584k–$2,218k
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.