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.

31 December 2022

PropertiesLocationCapitalisation RateFair Value $'000
Avenues Bar & CaféStepney SA5.50%16,500
Ball Court HotelSunbury VIC5.25%8,000
Beenleigh TavernEagleby QLD5.31%18,200
Berserker TavernRockhampton QLD5.50%14,600
Bonny View TavernBald Hills QLD4.75%12,200
Boomerang HotelWest Mackay QLD5.50%9,550
Bribie Island HotelBellara QLD5.50%31,900
Brighton HotelBrighton QLD4.98%22,400
Brighton Metro HotelBrighton SA5.25%22,850
Caboolture Sundowner Hotel MotelCaboolture QLD4.90%21,430
Capella Hotel MotelCapella QLD8.50%3,380
Chancellors TavernSippy Downs QLD5.25%25,350
Cleveland Sands HotelCleveland QLD5.10%45,400
Cleveland TavernCleveland QLD4.75%25,850
Club HotelGladstone Central QLD5.50%9,700
Commercial HotelClermont QLD8.75%3,180
Commonwealth HotelRoma QLD7.50%10,150
Coomera Lodge HotelOxenford QLD4.50%13,950
Crown HotelLutwyche QLD5.58%52,500
Diamonds InalaInala QLD4.75%22,800
Diamonds TavernKallangur QLD5.04%14,900
Dunwoodys TavernCairns North QLD5.25%37,700
Edwardes Lake HotelReservoir VIC5.00%29,417
Empire Alternacade and EventsCairns QLD5.25%13,200
Everton Park HotelEverton Park QLD4.75%38,350
Ferry Road TavernSouthport QLD5.25%45,200
Fitzy’s Hotel LoganholmeLoganholme QLD4.75%38,850
Fitzy’s Waterford HotelWaterford QLD4.75%28,950
Grafton HotelEdmonton QLD5.50%10,100
Grand Hotel MotelClermont QLD8.25%3,060
Grand Junction HotelPennington SA5.50%16,250
Gregory Hills HotelGregory Hills NSW4.75%47,700
Hotel AllenNorth Ward QLD7.00%15,185
Hotel HQUnderwood QLD5.18%36,100
Jubilee TavernAirlee Beach QLD5.50%13,200
Kings Beach TavernKings Beach QLD5.25%30,600
Kooyong Motor HotelNorth Mackay QLD5.50%12,700
Leichhardt HotelRockhampton QLD0.00%6,500
Magnums HotelAirlie Beach QLD5.75%31,500
Mango Hill TavernMango Hill QLD5.25%43,550
Mi Hi TavernBrassal QLD4.75%30,350
Mick O’Shea’s HotelHackham SA5.50%9,600
Mile End HotelMile End SA5.25%13,400
Palm Cove TavernPalm Cove QLD5.50%11,230
Quest GriffithGriffith NSW7.00%16,800
Regatta HotelToowong QLD4.75%61,300
Royal Mail HotelTewantin QLD6.50%22,900
Summerhill HotelReservoir VIC5.50%33,000
Surfair Beach HotelMarcoola QLD5.75%13,100
The DuckCoromandel Valley SA5.25%12,900
The UnleyParkside SA5.25%5,950
Tom’s TavernAitkenvale QLD6.00%26,200
Trinity Beach TavernTrinity Beach QLD6.00%22,930
Victoria Hotel (Strathalbyn)Strathalbyn SA5.50%6,500
Wallaby HotelMudgeeraba QLD5.50%21,900
Waterloo Station HotelParalowie SA5.75%29,200
West End HotelAdelaide SA5.25%3,450
White Bull TavernRoma QLD7.50%3,370
Woodpeckers Bar & GrillBurpengary QLD5.03%7,190
HPI Property Valuations Total 5.30%1,254,172

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