← Fuzzy's Taco Shop /

Financials

MB200190319
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

2575 MAIN ST STE 385, Frisco, TX 75036 · TABC MB200190319

Mixed Beverage Frisco Market Enriched 2026-09-23
$120,256 Annual gross (L12M) ▼ 6.7% latest MoM Click for monthly detail
$20,043 Avg monthly ▲ 4.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $26,937/yr est. net Click for cost model
$67k–$94k 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): $343,589 – $601,280/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 2575 MAIN ST STE 385, Frisco, Texas (TABC MB200190319). Over the most recent 12 months it reported $120,256 in gross alcohol sales, averaging $20,043/month with a best month of $24,578. Sales mix: ~68% liquor · 30% beer · 2% wine. The building at this address is owned by NVE II LTD (147,518 sqft, $19,981,386 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $26,937 (~22% margin). Acquisition value is estimated at $67k–$94k 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
$120,256
Avg monthly
$20,043
Best month
$24,578
May 2026
Sales mix
68% Liq
30% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID301825
Property owner (landlord)NVE II LTD
Total building SF whole parcel — Fuzzy's Taco Shop is in STE 385147,518
Fuzzy's Taco Shop's footprint estimated — suite-level not on file 2,500 sf
Assessed value$19,981,386

Fuzzy's Taco Shop's share

Est. base rent ~$5/sqft/yr · 2,500 sqft · Class B $949/mo
NNN CAM / insurance$142/mo
NNN property tax$621/mo
Personal property tax est — no BPP record $92/mo
Total occupancy $1,804/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 $120,256 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$120,256
COGS (24%)−$28,861
Labor (14%)−$16,836
Occupancy−$19,481
TX MB gross tax (6.7%)−$8,057
Utilities / ins / mktg (8%)−$9,620
Card surcharge net+$1,323
Net profit $38,722
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$120,256
COGS (27%)−$32,469
Labor (17%)−$20,444
Occupancy−$21,646
TX MB gross tax (6.7%)−$8,057
Utilities / ins / mktg (10%)−$12,026
Card surcharge net+$1,323
Net profit $26,937
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$120,256
COGS (30%)−$36,077
Labor (22%)−$26,456
Occupancy−$23,811
TX MB gross tax (6.7%)−$8,057
Utilities / ins / mktg (12%)−$14,431
Card surcharge net+$1,323
Net profit $12,747
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 The Biscuit Company LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $26,937/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 (~$26,937 net) estimated

Revenue multiple
$60k–$96k
0.5–0.8× gross
SDE multiple
$67k–$94k
2.5–3.5× earnings
Cap rate
$82k–$108k
25–33%
Suggested range
$67k–$94k
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 $343,589–$601,280/yr in total revenue (your liquor portion of $120,256 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
$344k–$601k
food + liquor + service
Estimated net (10–15%)
$34k–$90k
restaurant margin
Full-business value
$94k–$331k
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.