www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
33504612
33504610

16807 103rd Ave Ct E, Graham, WA 98372

JS
WA 109285
Force 10 Property Group
Listed by Force 10 Property Group
$1,200,000
12 days on market
Updated 12 days ago

Top Gun Bar and Grill on Thun Field (PLU)

Details
Property Type Retail, Business for Sale
Sub Type Restaurant, Bar (+1)
Cap Rate 35.36%
NOI $424,260
Tenancy Single
Lease Expiration 12/30/2029
Lease Options Extension options reaching 2054
Year Built 2019
Acreage 1.000
Investment Type Stabilized

16807 103rd Ave Ct E, Graham, WA 98372

Marketing description

Top Gun Bar & Grill - Award-Winning Investment Opportunity. Own the legendary Top Gun Bar & Grill, recognized as the 2026 South Hill Restaurant Award Winner. Located at the iconic Thun Field-Pierce County Airport, this high-volume operation generated over $4.49M in revenue in 2025. Elite Financial Performance: Nearly $3.9M in food, beverage, and merchandise sales, complemented by a powerful pull-tab operation that produced over $3.27M in gross receipts and drives exceptional customer traffic. Strong 2025 financials include $2.86M in gross profit, $424,260 in NOI, and $441,880 in net income.

Investor-Friendly Metrics: Offered at $1.2M, equating to a 35.36% implied cap rate and approximately 2.72x net income. Current earnings indicate the potential for investment recovery in under three years.

Long-Term Stability: Lease control through 2029 with extension options reaching 2054.

Strategic Advantage: A one-of-a-kind location at Thun Field creates a competitive moat that cannot be replicated. Enjoy unmatched visibility, a loyal customer base, aviation-themed destination appeal, and stunning Mount Rainier views. This turnkey business is positioned for continued growth and long-term success.

Investment highlights

  • 2026 South Hill Restaurant Award Winner
  • Located at Thun Field - Pierce County Airport
  • Over $4.49M in revenue in 2025
  • Nearly $3.9M in food, beverage, and merchandise sales
  • Pull-tab operation produced over $3.27M in gross receipts
  • Strong 2025 financials: $2.86M in gross profit, $424,260 in NOI, $441,880 in net income
  • 35.36% implied cap rate
  • Approximately 2.72x net income multiple
  • Potential investment recovery in under three years
  • Lease control through 2029 with extension options reaching 2054
  • One-of-a-kind location with aviation-themed destination appeal
  • Stunning Mount Rainier views
  • Turnkey business positioned for continued growth

Listing Contacts

JS
WA 109285
Force 10 Property Group
Listed by Force 10 Property Group

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$424,260.00
$35,355.00/mo

Valuation Metrics

0
DSCR
35.36%
Cap Rate
35.36%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591