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 2022

PropertiesLocationCapitalisation RateFair Value $'000
Avenues Bar & CaféStepney SA5.50%17,020
Ball Court HotelSunbury VIC5.25%7,700
Barron River HotelHotel Stratford QLD5.75%5,680
Beenleigh TavernEagleby QLD4.50%20,400
Berserker TavernRockhampton QLD6.50%12,500
Bonny View TavernBald Hills QLD4.75%11,700
Boomerang HotelWest Mackay QLD5.50%8,000
Bribie Island HotelBellara QLD5.50%31,300
Brighton HotelBrighton QLD4.50%25,000
Brighton Metro HotelBrighton SA5.25%22,000
Caboolture Sundowner Hotel MotelCaboolture QLD4.50%22,910
Capella Hotel MotelCapella QLD8.50%3,380
Chancellors TavernSippy Downs QLD5.00%26,600
Cleveland Sands HotelCleveland QLD4.50%48,070
Cleveland TavernCleveland QLD4.50%26,900
Club HotelGladstone Central QLD6.75%7,900
Commercial HotelClermont QLD8.75%3,180
Commonwealth HotelRoma QLD7.50%10,150
Coomera Lodge HotelOxenford QLD4.50%10,150
Crown HotelLutwyche QLD5.25%50,000
Diamonds InalaInala QLD4.50%24,050
Diamonds TavernKallangur QLD4.50%17,200
Dunwoodys TavernCairns North QLD5.50%34,900
Edwardes Lake HotelReservoir VIC5.00%28,700
Empire Alternacade and EventsCairns QLD5.25%13,200
Everton Park HotelEverton Park QLD4.50%41,400
Ferry Road TavernSouthport QLD5.00%47,350
Fitzy’s Hotel LoganholmeLoganholme QLD4.50%41,000
Fitzy’s Waterford HotelWaterford QLD4.50%30,600
Grafton HotelEdmonton QLD5.75%9,700
Grand Hotel MotelClermont QLD8.25%3,060
Grand Junction HotelPennington SA5.50%16,200
Gregory Hills HotelGregory Hills NSW4.25%53,200
Hotel AllenNorth Ward QLD7.00%15,185
Hotel HQUnderwood QLD4.50%39,170
Jubilee TavernAirlee Beach QLD6.00%11,700
Kings Beach TavernKings Beach QLD5.00%32,100
Kooyong Motor HotelNorth Mackay QLD7.50%9,630
Leichhardt HotelRockhampton QLD6.75%9,800
Lord Stanley HotelEast Brisbane QLD5.50%15,800
Magnums HotelAirlie Beach QLD5.75%30,500
Mango Hill TavernMango Hill QLD5.00%47,100
Mi Hi TavernBrassal QLD4.50%30,700
Mick O’Shea’s HotelHackham SA5.75%9,200
Mile End HotelMile End SA5.25%13,380
Palm Cove TavernPalm Cove QLD5.50%11,270
Quest GriffithGriffith NSW7.50%17,900
Regatta HotelToowong QLD4.75%61,000
Royal HotelWest End QLD7.00%3,830
Royal Mail HotelTewantin QLD6.50%22,900
Summerhill HotelReservoir VIC5.50%32,600
Surfair Beach HotelMarcoola QLD5.75%13,100
The DuckCoromandel Valley SA5.25%12,890
The UnleyParkside SA5.38%5,000
Tom’s TavernAitkenvale QLD6.00%26,200
Trinity Beach TavernTrinity Beach QLD6.00%22,960
Victoria Hotel (Strathalbyn)Strathalbyn SA5.88%6,030
Wallaby HotelMudgeeraba QLD5.50%23,000
Waterloo Station HotelParalowie SA5.75%28,200
West End HotelAdelaide SA5.38%3,320
White Bull TavernRoma QLD7.50%3,370
Woodpeckers Bar & GrillBurpengary QLD4.50%7,300
HPI Property Valuations Total 5.21%1,296,235

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