The valuations of individual properties are prepared inclusive of liquor and gaming licenses owned by the HPI Group. For a more detailed insight into the HPI’s Fair Value assessment please refer to our Annual Report.

30 June 2023

PropertiesLocationCapitalisation RateFair Value $'000
Avenues Bar & CaféStepney SA5.50%16,550
Ball Court HotelSunbury VIC5.25%8,550
Beenleigh TavernEagleby QLD5.31%18,200
Berserker TavernRockhampton QLD5.50%15,200
Bonny View TavernBald Hills QLD5.00%11,600
Boomerang HotelWest Mackay QLD5.50%9,550
Bribie Island HotelBellara QLD5.50%33,200
Brighton HotelBrighton QLD4.98%23,300
Brighton Metro HotelBrighton SA5.25%23,770
Caboolture Sundowner Hotel MotelCaboolture QLD5.25%20,450
Capella Hotel MotelCapella QLD8.25%3,650
Chancellors TavernSippy Downs QLD5.25%25,200
Cleveland Sands HotelCleveland QLD5.10%45,400
Cleveland TavernCleveland QLD5.25%24,000
Club HotelGladstone Central QLD5.50%10,100
Commercial HotelClermont QLD8.25%3,550
Commonwealth HotelRoma QLD7.50%10,500
Coomera Lodge HotelOxenford QLD4.75%13,600
Cornerstone Ale House Butler WA7.00%4,000
Crown HotelLutwyche QLD5.58%54,610
Diamonds InalaInala QLD5.25%21,450
Diamonds TavernKallangur QLD5.04%15,500
Dunwoodys TavernCairns North QLD5.25%39,200
Edwardes Lake HotelReservoir VIC5.00%29,400
Empire Alternacade and EventsCairns QLD5.25%13,800
Everton Park HotelEverton Park QLD5.25%34,550
Ferry Road TavernSouthport QLD5.25%46,420
Fitzy’s Hotel LoganholmeLoganholme QLD5.25%36,700
Fitzy’s Waterford HotelWaterford QLD5.25%27,300
Grafton HotelEdmonton QLD5.50%10,500
Grand Hotel MotelClermont QLD8.25%3,200
Grand Junction HotelPennington SA5.50%16,900
Gregory Hills HotelGregory Hills NSW4.75%48,400
Hotel AllenNorth Ward QLD7.00%15,185
Hotel HQUnderwood QLD5.18%36,700
Jubilee TavernAirlee Beach QLD5.50%13,200
Kings Beach TavernKings Beach QLD5.25%31,800
Kooyong Motor HotelNorth Mackay QLD5.50%13,180
Leichhardt HotelRockhampton QLD0.00%1,200
Magnums HotelAirlie Beach QLD6.25%29,000
Mango Hill TavernMango Hill QLD5.25%45,380
Mi Hi TavernBrassal QLD5.20%27,500
Mick O’Shea’s HotelHackham SA5.50%9,600
Mile End HotelMile End SA5.25%13,400
Palm Cove TavernPalm Cove QLD5.50%11,800
Quest GriffithGriffith NSW7.00%16,800
Regatta HotelToowong QLD4.75%63,800
Royal Mail HotelTewantin QLD5.50%17,450
Summerhill HotelReservoir VIC5.50%33,100
Surfair Beach HotelMarcoola QLD5.75%13,500
The DuckCoromandel Valley SA5.25%12,900
The UnleyParkside SA5.25%5,950
Tom’s TavernAitkenvale QLD6.00%26,930
Trinity Beach TavernTrinity Beach QLD6.50%22,000
Victoria Hotel (Strathalbyn)Strathalbyn SA5.50%6,500
Wallaby HotelMudgeeraba QLD5.50%22,430
Waterloo Station HotelParalowie SA5.75%31,100
West End HotelAdelaide SA5.25%3,450
White Bull TavernRoma QLD7.50%3,500
Woodpeckers Bar & GrillBurpengary QLD5.03%7,460
HPI Property Valuations Total 5.41%1,253,115

Note: capitalisation rate noted above is as at last independent valuation or as at acquisition.