← Wing Daddy's /

Financials

MB733747
Dashboard › Wing Daddy's › Financial Intelligence

Wing Daddy's

1461 N LEE TREVINO DR SPC 101102, El Paso, TX 79936 · TABC MB733747

Mixed Beverage El Paso Market Enriched 2026-09-11
$295,055 Annual gross (L12M) ▲ 5.0% latest MoM Click for monthly detail
$24,588 Avg monthly ▲ 11.1% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $66,092/yr est. net Click for cost model
$165k–$231k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $655,678 – $1,180,220/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wing Daddy's My bars

Executive Summary

Click to expand full narrative

Wing Daddy's is a mixed-beverage licensed establishment at 1461 N LEE TREVINO DR SPC 101102, El Paso, Texas (TABC MB733747). Over the most recent 12 months it reported $295,055 in gross alcohol sales, averaging $24,588/month with a best month of $27,388. Sales mix: ~38% liquor · 62% beer · 0% wine. The building at this address is owned by CRM UNION PROPERTIES LLC (7,855 sqft, $2,828,853 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $66,092 (~22% margin). Acquisition value is estimated at $165k–$231k 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
$295,055
Avg monthly
$24,588
Best month
$27,388
Aug 2025
Sales mix
38% Liq
62% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID145704
Property owner (landlord)CRM UNION PROPERTIES LLC
Total building SF7,855
Assessed value$2,828,853

Wing Daddy's's share

Est. base rent ~$10/sqft/yr · 2,500 sqft · Class A $2,127/mo
NNN CAM / insurance$319/mo
NNN property tax$1,876/mo
Personal property tax est — no BPP record $104/mo
Total occupancy $4,426/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 $295,055 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$295,055
COGS (24%)−$70,813
Labor (14%)−$41,308
Occupancy−$47,799
TX MB gross tax (6.7%)−$19,769
Utilities / ins / mktg (8%)−$23,604
Card surcharge net+$3,246
Net profit $95,008
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$295,055
COGS (27%)−$79,665
Labor (17%)−$50,159
Occupancy−$53,110
TX MB gross tax (6.7%)−$19,769
Utilities / ins / mktg (10%)−$29,506
Card surcharge net+$3,246
Net profit $66,092
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$295,055
COGS (30%)−$88,516
Labor (22%)−$64,912
Occupancy−$58,421
TX MB gross tax (6.7%)−$19,769
Utilities / ins / mktg (12%)−$35,407
Card surcharge net+$3,246
Net profit $31,276
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 M&S Group INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $66,092/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 (~$66,092 net) estimated

Revenue multiple
$148k–$236k
0.5–0.8× gross
SDE multiple
$165k–$231k
2.5–3.5× earnings
Cap rate
$200k–$264k
25–33%
Suggested range
$165k–$231k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $655,678–$1,180,220/yr in total revenue (your liquor portion of $295,055 is roughly 25–45% 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
$656k–$1,180k
food + liquor + service
Estimated net (10–15%)
$66k–$177k
restaurant margin
Full-business value
$180k–$649k
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

1 case on file · public records

1 federal case
1 wage-and-hour
Most recent filing
Solis v. Bayou City E M S Group Inc
TXSD · 2010-12-23 · CLOSED
Public records, last checked 2026-05-22