← Fuzzy's Taco Shop /

Financials

RM1060927
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

2930 PRESTON RD STE 190, Frisco, TX 75034 · TABC RM1060927

Mixed Beverage Frisco Market Enriched 2026-07-11
$155,450 Annual gross (L12M) ▲ 10.1% latest MoM Click for monthly detail
$12,954 Avg monthly ▲ 125.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $34,821/yr est. net Click for cost model
$87k–$122k 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): $444,143 – $777,250/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 2930 PRESTON RD STE 190, Frisco, Texas (TABC RM1060927). Over the most recent 12 months it reported $155,450 in gross alcohol sales, averaging $12,954/month with a best month of $29,171. Sales mix: ~70% liquor · 27% beer · 4% wine. The building at this address is owned by SOUTH FRISCO VILLAGE SC LP (234,866 sqft, $32,900,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $34,821 (~22% margin). Acquisition value is estimated at $87k–$122k 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
$155,450
Avg monthly
$12,954
Best month
$29,171
May 2026
Sales mix
70% Liq
27% Beer · 4% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2115320
Property owner (landlord)SOUTH FRISCO VILLAGE SC LP
Total building SF whole parcel — Fuzzy's Taco Shop is in STE 190234,866
Fuzzy's Taco Shop's footprint estimated — suite-level not on file 2,500 sf
Assessed value$32,900,000

Fuzzy's Taco Shop's share

Est. base rent ~$7/sqft/yr · 2,500 sqft · Class B $1,419/mo
NNN CAM / insurance$213/mo
NNN property tax$613/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $2,332/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 $155,450 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$155,450
COGS (24%)−$37,308
Labor (14%)−$21,763
Occupancy−$25,183
TX MB gross tax (6.7%)−$10,415
Utilities / ins / mktg (8%)−$12,436
Card surcharge net+$1,710
Net profit $50,055
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$155,450
COGS (27%)−$41,972
Labor (17%)−$26,427
Occupancy−$27,981
TX MB gross tax (6.7%)−$10,415
Utilities / ins / mktg (10%)−$15,545
Card surcharge net+$1,710
Net profit $34,821
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$155,450
COGS (30%)−$46,635
Labor (22%)−$34,199
Occupancy−$30,779
TX MB gross tax (6.7%)−$10,415
Utilities / ins / mktg (12%)−$18,654
Card surcharge net+$1,710
Net profit $16,478
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 Green Meadow Holdings LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $34,821/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 (~$34,821 net) estimated

Revenue multiple
$78k–$124k
0.5–0.8× gross
SDE multiple
$87k–$122k
2.5–3.5× earnings
Cap rate
$106k–$139k
25–33%
Suggested range
$87k–$122k
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 $444,143–$777,250/yr in total revenue (your liquor portion of $155,450 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
$444k–$777k
food + liquor + service
Estimated net (10–15%)
$44k–$117k
restaurant margin
Full-business value
$122k–$427k
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 2026-06-24

No federal lawsuits — past or pending