← Fuzzy's Taco Shop /

Financials

MB200082683
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

5904 S COOPER ST STE 100, Arlington, TX 76017 · TABC MB200082683

Mixed Beverage Arlington Market Enriched 2026-07-10
$176,336 Annual gross (L12M) ▲ 14.4% latest MoM Click for monthly detail
$14,695 Avg monthly ▲ 19.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $39,499/yr est. net Click for cost model
$99k–$138k 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $503,817 – $881,680/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fuzzy's Taco Shop My bars

Executive Summary

Click to expand full narrative

Fuzzy's Taco Shop is a mixed-beverage licensed establishment at 5904 S COOPER ST STE 100, Arlington, Texas (TABC MB200082683). Over the most recent 12 months it reported $176,336 in gross alcohol sales, averaging $14,695/month with a best month of $18,850. Sales mix: ~57% liquor · 43% beer · 0% wine. The building at this address is owned by STARS OF SUBLETT CORNERS INVES (84,782 sqft, $11,021,660 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $39,499 (~22% margin). Acquisition value is estimated at $99k–$138k 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
$176,336
Avg monthly
$14,695
Best month
$18,850
Mar 2026
Sales mix
57% Liq
43% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID42611839
Property owner (landlord)STARS OF SUBLETT CORNERS INVES
Total building SF whole parcel — Fuzzy's Taco Shop is in STE 10084,782
Fuzzy's Taco Shop's footprint estimated — suite-level not on file 2,500 sf
Assessed value$11,021,660

Fuzzy's Taco Shop's share

Est. base rent ~$8/sqft/yr · 2,500 sqft · Class B $1,648/mo
NNN CAM / insurance$247/mo
NNN property tax$650/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $2,645/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 $176,336 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$176,336
COGS (24%)−$42,321
Labor (14%)−$24,687
Occupancy−$28,566
TX MB gross tax (6.7%)−$11,815
Utilities / ins / mktg (8%)−$14,107
Card surcharge net+$1,940
Net profit $56,780
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$176,336
COGS (27%)−$47,611
Labor (17%)−$29,977
Occupancy−$31,740
TX MB gross tax (6.7%)−$11,815
Utilities / ins / mktg (10%)−$17,634
Card surcharge net+$1,940
Net profit $39,499
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$176,336
COGS (30%)−$52,901
Labor (22%)−$38,794
Occupancy−$34,915
TX MB gross tax (6.7%)−$11,815
Utilities / ins / mktg (12%)−$21,160
Card surcharge net+$1,940
Net profit $18,692
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 Sa Taco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $39,499/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 (~$39,499 net) estimated

Revenue multiple
$88k–$141k
0.5–0.8× gross
SDE multiple
$99k–$138k
2.5–3.5× earnings
Cap rate
$120k–$158k
25–33%
Suggested range
$99k–$138k
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.
Full-business estimate · Mexican Restaurant

If you're buying the whole restaurant, not just the bar program

We estimate this mexican restaurant pulls $503,817–$881,680/yr in total revenue (your liquor portion of $176,336 is roughly 20–35% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$504k–$882k
food + liquor + service
Estimated net (10–15%)
$50k–$132k
restaurant margin
Full-business value
$139k–$485k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-07-19

Lookup pending — check back tomorrow

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