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 2020

PropertiesLocationCapitalisation RateFair Value $'000
Acacia Ridge Hotel MotelAcacia Ridge QLD5.50%20,000
Barron River HotelHotel Stratford QLD6.75%4,100
Beenleigh TavernEagleby QLD6.25%12,000
Berserker TavernRockhampton QLD6.75%10,600
Bonny View TavernBald Hills QLD6.25%7,520
Boomerang HotelWest Mackay QLD7.00%4,900
Bribie Island HotelBellara QLD6.50%18,200
Brighton HotelBrighton QLD6.00%14,700
Brighton Metro HotelBrighton SA5.75%15,700
Caboolture Sundowner Hotel MotelCaboolture QLD6.00%13,570
Chancellors TavernSippy Downs QLD6.00%15,380
Cleveland Sands HotelCleveland QLD5.75%33,300
Cleveland TavernCleveland QLD6.00%17,670
Club HotelGladstone Central QLD7.00%4,200
Coomera Lodge HotelOxenford QLD6.00%4,520
Crown HotelLutwyche QLD6.00%42,290
Diamonds InalaInala QLD6.00%14,400
Diamonds TavernKallangur QLD6.00%11,850
Dunwoodys TavernCairns North QLD5.75%26,200
Empire Alternacade and EventsCairns QLD6.00%10,400
Everton Park HotelEverton Park QLD5.75%30,100
Ferry Road TavernSouthport QLD5.75%33,000
Fitzy’s Hotel LoganholmeLoganholme QLD5.75%27,200
Fitzy’s Waterford HotelWaterford QLD5.50%21,700
Grafton HotelEdmonton QLD6.50%4,400
Grand Junction HotelPennington SA6.00%11,600
Gregory Hills HotelGregory Hills NSW5.50%40,000
Hotel AllenNorth Ward QLD7.00%11,000
Hotel HQUnderwood QLD5.75%28,220
Kings Beach TavernKings Beach QLD6.00%18,500
Kooyong Motor HotelNorth Mackay QLD7.50%7,970
Leichhardt HotelRockhampton QLD7.00%9,700
Lord Stanley HotelEast Brisbane QLD6.00%13,000
Magnums HotelAirlie Beach QLD6.50%25,300
Mi Hi TavernBrassal QLD5.50%23,100
Palm Cove TavernPalm Cove QLD6.50%8,900
Quest GriffithGriffith NSW7.50%16,900
Regatta HotelToowong QLD5.75%49,300
Royal HotelWest End QLD7.00%3,600
Royal Mail HotelTewantin QLD6.50%21,200
Tom’s TavernAitkenvale QLD6.50%21,900
Trinity Beach TavernTrinity Beach QLD6.50%19,100
Wallaby HotelMudgeeraba QLD6.00%12,380
Waterloo Station HotelParalowie SA6.50%21,100
Woodpeckers Bar & GrillBurpengary QLD6.00%5,200
HPI Property Valuations Total 6.06%785,870

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