← Wing Daddy's Sauce House /

Financials

MB105823267
Dashboard › Wing Daddy's Sauce House › Financial Intelligence

Wing Daddy's Sauce House

2831 TOWN CENTER DR, New Braunfels, TX 78130 · TABC MB105823267

Mixed Beverage New Braunfels Market Enriched 2026-09-12
$269,735 Annual gross (L12M) ▼ 17.5% latest MoM Click for monthly detail
$22,478 Avg monthly ▼ 2.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $75,402/yr est. net Click for cost model
$189k–$264k Est. acquisition range 0.84× 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $385,336 – $539,470/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Wing Daddy's Sauce House My bars

Executive Summary

Click to expand full narrative

Wing Daddy's Sauce House is a mixed-beverage licensed establishment at 2831 TOWN CENTER DR, New Braunfels, Texas (TABC MB105823267). Over the most recent 12 months it reported $269,735 in gross alcohol sales, averaging $22,478/month with a best month of $26,628. Sales mix: ~44% liquor · 55% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $75,402 (~28% margin). Acquisition value is estimated at $189k–$264k 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
$269,735
Avg monthly
$22,478
Best month
$26,628
May 2026
Sales mix
44% Liq
55% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$2,360/mo
NNN CAM / insurance$354/mo
Total occupancy$2,798/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $269,735 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$269,735
COGS (24%)−$64,736
Labor (14%)−$37,763
Occupancy−$30,213
TX MB gross tax (6.7%)−$18,072
Utilities / ins / mktg (8%)−$21,579
Card surcharge net+$2,967
Net profit $100,338
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$269,735
COGS (27%)−$72,828
Labor (17%)−$45,855
Occupancy−$33,571
TX MB gross tax (6.7%)−$18,072
Utilities / ins / mktg (10%)−$26,974
Card surcharge net+$2,967
Net profit $75,402
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$269,735
COGS (30%)−$80,920
Labor (22%)−$59,342
Occupancy−$36,928
TX MB gross tax (6.7%)−$18,072
Utilities / ins / mktg (12%)−$32,368
Card surcharge net+$2,967
Net profit $45,072
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 $75,402/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 (~$75,402 net) estimated

Revenue multiple
$135k–$216k
0.5–0.8× gross
SDE multiple
$189k–$264k
2.5–3.5× earnings
Cap rate
$228k–$302k
25–33%
Suggested range
$189k–$264k
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.

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