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 Dec 2019

PropertiesLocationCapitalisation RateFair Value $'000
Barron River HotelHotel Stratford QLD6.75%4,100
Beenleigh TavernEagleby QLD6.25%11,900
Berserker TavernRockhampton QLD6.75%10,400
Bonny View TavernBald Hills QLD6.25%7,250
Boomerang HotelWest Mackay QLD7.00%4,900
Bribie Island HotelBellara QLD6.50%17,700
Brighton HotelBrighton QLD6.00%14,400
Brighton Metro HotelBrighton SA5.75%15,200
Caboolture Sundowner Hotel MotelCaboolture QLD6.00%13,250
Chancellors TavernSippy Downs QLD6.00%15,000
Cleveland Sands HotelCleveland QLD5.75%33,200
Cleveland TavernCleveland QLD6.00%17,250
Club HotelGladstone Central QLD7.00%4,200
Coomera Lodge HotelOxenford QLD6.00%4,450
Crown HotelLutwyche QLD6.00%41,000
Diamonds InalaInala QLD6.00%14,000
Diamonds TavernKallangur QLD6.00%11,650
Dunwoodys TavernCairns North QLD5.75%25,500
Empire Alternacade and EventsCairns QLD6.00%10,100
Everton Park HotelEverton Park QLD5.75%30,000
Ferry Road TavernSouthport QLD5.75%33,000
Fitzy’s Hotel LoganholmeLoganholme QLD5.75%26,000
Fitzy’s Waterford HotelWaterford QLD5.50%21,200
Grafton HotelEdmonton QLD6.50%4,400
Grand Junction HotelPennington SA6.00%11,300
Hotel AllenNorth Ward QLD7.00%11,000
Hotel HQUnderwood QLD5.75%27,500
Kings Beach TavernKings Beach QLD6.00%18,000
Kooyong Motor HotelNorth Mackay QLD7.50%7,650
Leichhardt HotelRockhampton QLD7.00%9,700
Lord Stanley HotelEast Brisbane QLD6.00%12,700
Magnums HotelAirlie Beach QLD6.50%25,300
Mi Hi TavernBrassal QLD5.50%23,100
Palm Cove TavernPalm Cove QLD6.50%7,500
Quest GriffithGriffith NSW7.50%17,000
Regatta HotelToowong QLD5.75%49,300
Royal HotelWest End QLD7.00%3,600
Royal Mail HotelTewantin QLD6.50%20,700
Tom’s TavernAitkenvale QLD6.50%23,000
Trinity Beach TavernTrinity Beach QLD6.50%18,700
Wallaby HotelMudgeeraba QLD6.00%12,250
Waterloo Station HotelParalowie SA6.50%20,700
Woodpeckers Bar & GrillBurpengary QLD6.00%5,200
HPI Property Valuations Total 6.10%714,250

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