← Fuzzy's Taco Shop /

Financials

MB783259
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

2030 GLADE RD STE 296, Grapevine, TX 76051 · TABC MB783259

Mixed Beverage Grapevine Market Enriched 2026-07-10
$118,706 Annual gross (L12M) ▲ 22.2% latest MoM Click for monthly detail
$9,892 Avg monthly ▲ 29.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $26,590/yr est. net Click for cost model
$66k–$93k 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): $339,160 – $593,530/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 2030 GLADE RD STE 296, Grapevine, Texas (TABC MB783259). Over the most recent 12 months it reported $118,706 in gross alcohol sales, averaging $9,892/month with a best month of $22,690. Sales mix: ~67% liquor · 33% beer · 0% wine. The building at this address is owned by JAHCO VINEYARD LLC (43,260 sqft, $6,524,803 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $26,590 (~22% margin). Acquisition value is estimated at $66k–$93k 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
$118,706
Avg monthly
$9,892
Best month
$22,690
Nov 2025
Sales mix
67% Liq
33% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID07064586
Property owner (landlord)JAHCO VINEYARD LLC
Total building SF whole parcel — Fuzzy's Taco Shop is in STE 29643,260
Fuzzy's Taco Shop's footprint estimated — suite-level not on file 2,500 sf
Assessed value$6,524,803

Fuzzy's Taco Shop's share

Est. base rent ~$4/sqft/yr · 2,500 sqft · Class B $806/mo
NNN CAM / insurance$121/mo
NNN property tax$754/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $1,781/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 $118,706 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$118,706
COGS (24%)−$28,489
Labor (14%)−$16,619
Occupancy−$19,230
TX MB gross tax (6.7%)−$7,953
Utilities / ins / mktg (8%)−$9,496
Card surcharge net+$1,306
Net profit $38,223
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$118,706
COGS (27%)−$32,051
Labor (17%)−$20,180
Occupancy−$21,367
TX MB gross tax (6.7%)−$7,953
Utilities / ins / mktg (10%)−$11,871
Card surcharge net+$1,306
Net profit $26,590
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$118,706
COGS (30%)−$35,612
Labor (22%)−$26,115
Occupancy−$23,504
TX MB gross tax (6.7%)−$7,953
Utilities / ins / mktg (12%)−$14,245
Card surcharge net+$1,306
Net profit $12,583
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 Cartmill Ventures II L.L.C looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $26,590/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 (~$26,590 net) estimated

Revenue multiple
$59k–$95k
0.5–0.8× gross
SDE multiple
$66k–$93k
2.5–3.5× earnings
Cap rate
$81k–$106k
25–33%
Suggested range
$66k–$93k
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 $339,160–$593,530/yr in total revenue (your liquor portion of $118,706 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
$339k–$594k
food + liquor + service
Estimated net (10–15%)
$34k–$89k
restaurant margin
Full-business value
$93k–$326k
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 2026-05-28

No federal lawsuits — past or pending