| | | |
Price
to Public(1) |
| |
Selling Commissions(2)
|
| |
Dealer Manager Fee(2)
|
| |
Proceeds Before
Expenses to Us(1)(3) |
| ||||||||||||
| Primary Offering | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Per K-I Share(4)
|
| | | $ | 7.95 | | | | | $ | 0.00 | | | | | $ | 0.24 | | | | | $ | 7.95 | | |
|
Per K Share
|
| | | $ | 8.56 | | | | | $ | 0.60 | | | | | $ | 0.26 | | | | | $ | 8.56 | | |
|
Per K-T Share(5)
|
| | | $ | 8.56 | | | | | $ | 0.26 | | | | | $ | 0.26 | | | | | $ | 8.56 | | |
|
Maximum Primary Offering(6)
|
| | | $ | 500,000,000 | | | | | $ | 16,250,000 | | | | | $ | 15,000,000 | | | | | $ | 500,000,000 | | |
| DRIP | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Per K-I Share
|
| | | $ | 8.13 | | | | | | — | | | | | | — | | | | | | — | | |
|
Per K Share
|
| | | $ | 8.13 | | | | | | — | | | | | | — | | | | | | — | | |
|
Per K-T Share
|
| | | $ | 8.13 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Maximum Offering (Primary and DRIP)(6)
|
| | | $ | 550,000,000 | | | | | $ | 16,250,000 | | | | | $ | 15,000,000 | | | | | $ | 550,000,000 | | |
| | | |
Page
|
| |||
| | | | | i | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | vii | | | |
| | | | | viii | | | |
| | | | | ix | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 29 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 67 | | | |
| | | | | 70 | | | |
| | | | | 77 | | | |
| | | | | 79 | | | |
| | | | | 86 | | | |
| | | | | 90 | | | |
| | | | | 92 | | | |
| | | | | 95 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 104 | | | |
| | | | | 108 | | | |
| | | | | 127 | | | |
| | | | | 140 | | | |
| | | | | 159 | | | |
| | | | | 160 | | | |
| | | | | 171 | | | |
| | | | | 175 | | | |
| | | | | 205 | | | |
| | | | | 211 | | | |
| | | | | 229 | | | |
| | | | | 235 | | | |
| | | | | 242 | | | |
| | | | | 243 | | | |
| | | | | 244 | | | |
| | | | | 246 | | | |
| | | | | 246 | | | |
| | | | | 246 | | | |
| | | | | 247 | | | |
| | | | | 248 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | |
Per K-I Share
|
| |
Per K Share
|
| |
Per K-T Share
|
| |||||||||
|
Primary Offering Price
|
| | | $ | 7.95 | | | | | $ | 8.56 | | | | | $ | 8.56 | | |
|
Selling Commissions – (1)
|
| | | | — | | | | | | 7.0% | | | | | | 3.0% | | |
|
Dealer Manager Fee – (1)
|
| | | | 3.0% | | | | | | 3.0% | | | | | | 3.0% | | |
|
Stockholder Servicing Fee – (1)
|
| | | | — | | | | | | — | | | | | | 1.0%(2) | | |
| | | | | | | | | |
Traditional Public
Non-Traded REIT Structure |
| |
Procaccianti
Hotel REIT, Inc. |
| ||||||
|
Capital Raised(1)
|
| | | | | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | |
|
Selling Commission
|
| | | | 7.00% | | | | | $ | (35,000,000) | | | | | $ | (35,000,000) | | |
|
Dealer Manager Fee
|
| | | | 3.00% | | | | | $ | (15,000,000) | | | | | $ | (15,000,000) | | |
|
Other Organization and Offering Expenses
|
| | | | 1.50% | | | | | $ | (7,500,000) | | | | | $ | (7,500,000) | | |
|
A Share Holder Funding of Organization and Offering Expenses(3)
|
| | | | | | | | | | — | | | | | $ | 57,500,000 | | |
|
Net Proceeds
|
| | | | | | | | | $ | 442,500,000 | | | | | $ | 500,000,000 | | |
|
Acquisition Fees(2)
|
| | | | 1.50% | | | | | $ | (12,888,350) | | | | | | — | | |
|
Leverage
|
| | | | 50.00% | | | | | $ | 429,611,650 | | | | | $ | 500,000,000 | | |
|
Proceeds Available For Investment
|
| | | | | | | | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | |
|
Hypothetical Return to
Investors: |
| |
0.00%
|
| |
9.84%(1)
|
| |
10.50%
|
| |
12.00%
|
| | ||||||||||||||||||||||||||||||||||||||
| |
Traditional
Public Non-Traded REIT Structure |
| |
Procaccianti
Hotel REIT, Inc. |
| |
Traditional
Public Non-Traded REIT Structure |
| |
Procaccianti
Hotel REIT, Inc. |
| |
Traditional
Public Non-Traded REIT Structure |
| |
Procaccianti
Hotel REIT, Inc. |
| |
Traditional
Public Non-Traded REIT Structure |
| |
Procaccianti
Hotel REIT, Inc. |
| | ||||||||||||||||||||||||||||
|
Proceeds Available for Investment
|
| | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | | | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | | | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | | | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | | | | |
|
Assets at
Liquidation(2) |
| | | $ | 859,223,301 | | | | | $ | 1,000,000,000 | | | | | $ | 943,768,173 | | | | | $ | 1,098,396,857 | | | | | $ | 949,441,748 | | | | | $ | 1,105,000,000 | | | | | $ | 962,330,097 | | | | | $ | 1,120,000,000 | | | | ||
|
Repayment of Debt
|
| | | $ | (429,611,650) | | | | | $ | (500,000,000) | | | | | $ | (429,611,650) | | | | | $ | (500,000,000) | | | | | $ | (429,611,650) | | | | | $ | (500,000,000) | | | | | $ | (429,611,650) | | | | | $ | (500,000,000) | | | | ||
|
Payment of Disposition Fee(3)
|
| | | | (12,888,350) | | | | | | — | | | | | $ | (14,156,523) | | | | | | — | | | | | $ | (14,241,626) | | | | | | — | | | | | $ | (14,434,951) | | | | | | — | | | | | |
|
Return of Capital to Investor(4)
|
| | | $ | (416,723,301) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | | $ | (500,000,000) | | | | ||
|
Payment of Acquisition Fee(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | (22,165,070) | | | | | | — | | | | | $ | (22,165,070) | | | | | | — | | | | | $ | (22,165,000) | | | | ||
|
Payment of Disposition Fee(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | (16,475,953) | | | | | | — | | | | | $ | (16,575,000) | | | | | | — | | | | | $ | (16,800,000) | | | | ||
|
Return of Capital to A Share Holder(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | (57,500,000) | | | | | | — | | | | | $ | (57,500,000) | | | | | | — | | | | | $ | (57,500,000) | | | | | |
|
Excess Cash Available for
Distribution |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,255,834 | | | | | $ | 5,588,471 | | | | | $ | 8,759,930 | | | | | $ | 18,283,495 | | | | | $ | 23,534,930 | | | | | |
|
Amount to Sponsor/ Service Provider(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 281,979 | | | | | $ | 838,271 | | | | | $ | 1,094,991 | | | | | $ | 2,742,524 | | | | | $ | 2,941,866 | | | | | |
|
Investor Capital Returned(4)
|
| | | $ | 416,723,301 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | |
|
Investor Share of Excess
Cash(8) |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,127,917 | | | | | $ | 4,750,200 | | | | | $ | 4,379,965 | | | | | $ | 15,540,971 | | | | | $ | 11,767,465 | | | | ||
|
Investor Gain/(Loss)(4)
|
| | | $ | (83,276,699) | | | | | | — | | | | | | — | | | | | | 1,127,917 | | | | | $ | 4,750,200 | | | | | $ | 4,379,965 | | | | | $ | 15,540,971 | | | | | $ | 11,767,465 | | | | ||
|
A Share Holder Gain/(Loss)(9)
|
| | | | — | | | | | $ | (57,500,000) | | | | | | — | | | | | $ | 845,938 | | | | | | — | | | | | $ | 3,284,974 | | | | | | — | | | | | $ | 8,825,599 | | | | ||
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | |
Offering/Acquisition/Operating Stage
|
| | | |
| |
Selling commissions(1) — Our Dealer Manager
|
| | We will pay our dealer manager selling commissions of up to 7% of the gross offering proceeds from the sale of K Shares and selling commissions of up to 3% of the gross offering proceeds from the sale of K-T Shares. No selling commissions are payable in connection with K-I Shares. The dealer manager will reallow all of such selling commissions to participating broker-dealers. The source of funds to pay these selling commissions will generally be the proceeds from the sale of A Shares to our advisor or its affiliates in a private placement.(1) | | | Aggregate selling commissions will equal $35,000,000, assuming (i) we sell $500,000,000 in K Shares in the primary offering, (ii) the maximum selling commission and dealer manager fee is paid for each K Share sold, and (iii) no shares are sold pursuant to the DRIP.(2) | |
| | | | | No selling commissions will be payable on account of shares of any class acquired by our advisor, the Service Provider and their affiliates or K-I Shares, K Shares and K-T Shares sold pursuant to our DRIP. | | | | |
| | | | | The selling commissions may be reduced or waived in connection with certain categories of sales. See “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers”, “— Share Distribution Channels”, and “— Volume Discounts”. | | | | |
| |
Dealer manager fee(1) — Our Dealer Manager
|
| | We will pay our dealer manager a dealer manager fee of up to 3% of the gross offering proceeds from the sale of K-I Shares, K Shares and K-T Shares. The dealer manager may reallow a portion of its dealer manager fees to participating broker- dealers. For information on how we will fund the payment of dealer manager fees with proceeds from the sale of A Shares, see the answers to the questions entitled “How are your organization and offering expenses being paid in this offering?” and “How will you ensure that sufficient A Shares are purchased to fund your organization and offering expenses?” No | | | The aggregate dealer manager fee will equal $15,000,000, assuming (i) we sell $500,000,000 in K Shares in the primary offering, (ii) the maximum selling commission and dealer manager fee is paid for each K Share sold, and (iii) no shares are sold pursuant to the DRIP. | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | dealer manager fees will be payable on account of shares of any class acquired by our advisor, the Service Provider or their affiliates or K-I Shares, K Shares and K-T Shares sold pursuant to our DRIP. The dealer manager fee may be reduced or waived in connection with certain categories of sales. See “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers” and “— Share Distribution Channels”. | | | | |
| |
Stockholder Servicing Fee — Our Dealer Manager
|
| | With respect to each K-T Share sold in our primary offering only, we will pay our dealer manager a stockholder servicing fee equal to 1.0%, annualized, of the amount of our estimated NAV per K-T Share for each K-T Share purchased in our primary offering for providing services to a holder of K-T Shares as described in the “Plan of Distribution” section of the prospectus. The stockholder servicing fee accrues daily and is payable monthly in arrears. The dealer manager will reallow all or a portion of the stockholder servicing fee to participating broker-dealers and servicing broker-dealers. We will cease paying the stockholder servicing fee with respect to a K-T share sold in our primary offering at the earlier of (i) the end of the month in which our transfer agent, on our behalf, determines that the aggregate underwriting compensation paid from all sources with respect to this offering equals 10% of the gross proceeds from the sale of shares in our primary offering (i.e., excluding proceeds from our DRIP); (ii) the end of the month in which our transfer agent, on our behalf, determines that total underwriting compensation, including selling commissions, dealer manager fees, the stockholder servicing fee and other elements of underwriting compensation with respect to such K-T Share, would be in excess of 10% of the total gross investment amount at the time of purchase of such K-T Share in our primary offering; (iii) the end of the month in which our transfer agent, on our behalf, determines that the stockholder servicing fee with respect to such K-T Share would be in excess of 3.0% of the total gross investment amount at the time of purchase of such K-T Share in our primary offering; (iv) the date on which such K-T Share is repurchased by us; (v) the date on which the holder of such K-T Share or its agent notifies us or our agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the stockholder servicing fee, which shall be reallowed | | | Actual amounts are dependent upon the estimated NAV per K-T Share and the number of K-T Shares purchased, and therefore, cannot be determined at the present time. | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | to the new participating broker-dealer, if the new participating broker-dealer enters into a participating dealer agreement or otherwise agrees to ongoing services set forth in the dealer manager agreement; and (vi) the listing of any class or series of our stock on a national securities exchange, the merger or consolidation of our company or the sale of all or substantially all of our assets. At the time we cease paying the stockholder servicing fee with respect to a K-T Share pursuant to the provisions above, and if such K-T Share remains outstanding, such K-T Share (including any associated K-T Share issued pursuant to the DRIP) will convert into a number of K Shares (including any fractional shares) with an equivalent estimated NAV of such K-T Share as of the date of such conversion. Stockholders will receive a confirmation notice when their K-T Shares have been converted into K Shares. We currently expect that any such conversion will be on a one-for-one basis, as we expect the estimated NAV per share of each K-T Share and K Share to be the same. We cannot predict if and when this will occur. Please see the answer to the question entitled “Why are you offering three classes of common stock, and what are the similarities and differences among the classes?” for a summary of the ongoing services for which stockholder servicing fees are payable. | | | | |
| |
Acquisition Fee — Our Advisor and Our Service Provider
|
| | Pursuant to the advisory agreement, for services in connection with selecting, evaluating, and acquiring investments, we will pay our advisor an acquisition fee equal to 1.5% of the gross contract purchase price of each property, loan, or other real estate-related investment purchased. “Gross contract purchase price” means the amount actually paid or allocated in respect of the purchase of, or budgeted capital expenditures for, a property or the amount actually paid or allocated in respect of the purchase of loans or other real-estate related assets, in each case inclusive of acquisition expenses and any indebtedness assumed or incurred in respect of such investment but exclusive of acquisition fees. Payment of the acquisition fee to our advisor will be deferred until the occurrence of (i) a liquidation event (i.e., any voluntary or involuntary liquidation or dissolution of us, including as a result of the sale of all or substantially all of our assets for cash or other consideration), (ii) our company’s sale or merger in a transaction that provides our stockholders with cash, securities, or a combination of cash and securities, (iii) the listing of our shares | | | Actual amounts depend upon the amount of proceeds available for investment and the leverage we incur. Assuming we sell the targeted maximum offering amount in this offering of $550,000,000, 99% of the primary offering proceeds are available for investment and 100% of the DRIP proceeds (see “Estimated Use of Proceeds”), we utilize a 50% leverage ratio, and all of said proceeds are used for acquiring assets, our acquisition fees will equal $16,350,000, of which the Service Provider would receive $4,087,500. The amount of any interest that accrues on deferred | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | of capital stock on a national securities exchange, or (iv) the termination (not in connection with one of the preceding events) of the advisory agreement, other than for cause, or the non-renewal of the advisory agreement. We refer to the preceding clauses (ii) and (iii) as an “Other Liquidity Event.” The deferred acquisition fees will accrue interest at a cumulative, non-compounded rate of 6.0% per annum; provided, however, in the event we have not completed a liquidation or Other Liquidity Event by the fifth anniversary of the termination of this offering or any follow-on offering, such interest will cease to further accrue on the deferred acquisition fees and deferred disposition fees. | | | acquisition fees cannot be determined at this time. | |
| | | | | See the answers to the questions entitled “Upon a liquidation, how are liquidation proceeds to be distributed?,” “If you list your shares, are any payments due to your advisor or Service Provider?,” and “If you are acquired or merge with another entity, are any payments due to your advisor?” for information regarding the payment of deferred acquisition fees (and interest accrued thereon) upon a liquidation and Other Liquidity Events, and the answer to the question entitled “If you terminate the advisory agreement for any other reason (other than for cause), or if you elect not to renew the advisory agreement, are any payments due to your advisor?” for information regarding payment of deferred acquisition fees (and interest accrued thereon) in the event of a Non-cause Advisory Agreement Termination. If we terminate the advisory agreement for cause, the deferred acquisition fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met. | | | | |
| | | | | The Service Provider (an affiliate of our dealer manager) is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest) on account of the acquisition fee. Our advisor is responsible for paying such fee to the Service Provider. See “Conflicts of Interest — Service Provider” for more information. | | | | |
| |
Other Organization and Offering Expenses(1) — Our Advisor and its Affiliates
|
| | We will reimburse our advisor and its affiliates for organization and offering costs they incur on our behalf, either directly or through contract services provided by affiliates, but only to the extent that such reimbursement would not cause the sales | | | $7,500,000, assuming we sell the target maximum of $500,000,000 in K Shares in the primary offering.(3) | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | commissions, the dealer manager fee, the stockholder servicing fee and the other organization and offering expenses we bear to exceed 15% of the gross proceeds from this offering, in each case as of the termination of this offering. Such reimbursement of our advisor or its affiliates may take the form of the issuance of A Shares to our advisor or such affiliates, with such A Shares valued at the applicable estimated NAV per K Share, or may be funded with proceeds from the sale of A Shares to our advisor or its affiliates in a private placement. We estimate that organization and offering expenses (other than selling commissions, the dealer manager fee and stockholder servicing fee) will be approximately 1.5% of primary offering proceeds. Should such other organization and offering expenses exceed 1.5% of primary offering proceeds, we will sell additional A Shares to our advisor and its affiliates in a private placement to pay such excess other organization and offering expenses, subject to the 15% limit discussed above. To the extent that our total organization and offering expenses exceed 15% of offering proceeds as of the termination of this offering, our advisor and its affiliates will bear such expenses, without reimbursement from us. | | | | |
| |
Asset Management Fees — Our Advisor and Our Service Provider
|
| | We will pay our advisor a quarterly fee, which we refer to as the asset management fee, equal to one-fourth of 0.75% of the adjusted cost of our assets and amounts actually paid or allocated in respect of the acquisition of loans, before reduction for depreciation, amortization, impairment charges, and cumulative acquisition costs charged to expense in accordance with generally accepted accounting principles (adjusted cost will include the purchase price, acquisition expenses, capital expenditures, and other customarily capitalized costs). However, in the event we have not completed a liquidation or Other Liquidity Event by the fifth anniversary of the termination of this offering or any follow-on offering, which we refer to as the Fifth Anniversary, our advisor will not be entitled to receive any additional asset management fees. For the avoidance of doubt, all accrued and unpaid asset management fees and interest amounts in connection with such fees that are outstanding at the Fifth Anniversary will remain due and payable to our advisor. | | | Not determinable at this time because the fee will be determined at a future point in time. There is no maximum dollar amount of this fee. | |
| | | | | The asset management fee will be payable quarterly in arrears, based on adjusted cost on the last date of the prior quarter, adjusted for appropriate closing | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | dates for individual investments | | | | |
| | | | | Payment of the asset management fee will be deferred on a quarterly basis if at any time all accumulated, accrued, and unpaid distributions have not been paid in full to the holders of the K-I Shares, K Shares, K-T Shares, and any parity securities. Any such deferred asset management fees will accrue interest at a cumulative, non-compounded rate of 6.0% per annum. However, such interest will cease to further accrue in the event we have not completed a liquidation or liquidity event by the Fifth Anniversary. | | | | |
| | | | | Before the payment of special distributions on account of any “excess cash” (see “Participation in Excess Cash” below), any deferred and unpaid asset management fees, plus all interest accrued thereon, will be paid, but only after the holders of the K-I Shares, K Shares, K-T Shares, and any parity securities have been paid the full amount of any accumulated, accrued, and unpaid distributions on the K-I Shares, K Shares, K-T Shares, and any parity securities. | | | | |
| | | | | See the answers to the questions entitled “Upon a liquidation, how are liquidation proceeds to be distributed?,” “If you list your shares, are any payments due to your advisor or Service Provider?,” and “If you are acquired or merge with another entity, are any payments due to your advisor?” for information regarding the payment of deferred asset management fees (and interest accrued thereon) upon a liquidation and Other Liquidity Events, and the answer to the question entitled “If you terminate the advisory agreement for any other reason (other than for cause), or if you elect not to renew the advisory agreement, are any payments due to your advisor?” for information regarding payment of deferred asset management fees (and interest accrued thereon) in the event of a Non-cause Advisory Agreement Termination. If we terminate the advisory agreement for cause, the deferred asset management fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met. | | | | |
| | | | | The Service Provider (an affiliate of our dealer manager) is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest) on account of the asset management fee. Our advisor is | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | responsible for paying such fee to the Service Provider. See “Conflicts of Interest — Service Provider” for more information. | | | | |
| |
Property Management Fee and Reimbursement — Our Property Manager
|
| | We will pay hotel property managers selected by our advisor, which we expect to be affiliates of our advisor, monthly property management fees equal to the property managers’ actual costs incurred plus a percentage of the monthly gross revenues of the properties being managed for services in connection with the rental, leasing, operation and management of properties. Such property management fees will be based upon market rates for such fees in the markets in which the properties are located and the nature of the services being performed, as determined by our advisor and approved by a majority of our board, including a majority of its independent directors. | | | Not determinable at this time because the asset management fee is based on a fixed percentage of the adjusted cost of our assets and amounts paid or allocated in respect thereof. There is no maximum dollar amount of this fee. | |
| |
Construction Management Fee — Our Property Manager
|
| | We will pay our property manager or third parties selected by our advisor, after requesting bids from such parties, a construction management fee (which may include expense reimbursements) based on market rates for such services in the markets in which the properties are located and taking into account the nature of the services being performed, which generally will constitute the supervision or coordination of any construction, improvements, refurbishments, renovations, or restorations of our hotel properties. If our advisor selects our property manager or another affiliate of the sponsor to perform such services, any resulting agreement must be approved by a majority of our board, including a majority of its independent directors. | | | Not determinable at this time because the fee is based on actual costs incurred, a fixed percentage of gross revenue, and market rates. There is no maximum dollar amount of this fee. | |
| |
Acquisition Expenses — Our Advisor, third parties and our Advisor’s Affiliates
|
| | We will reimburse our advisor for expenses actually incurred (excluding personnel costs) related to selecting, evaluating, and making investments on our behalf, regardless of whether we actually consummate the related investment. | | | Not determinable at this time because acquisition expenses are based on actual expenses incurred at the time of the acquisition of each asset or real estate-related investment. | |
| | | | | Our charter provides that in no event will the total of all acquisition fees and acquisition expenses payable with respect to a particular investment exceed 6.0% of the contract purchase price of the property unless a majority of our independent directors approves the acquisition fees and expenses and determines the transaction to be commercially competitive, fair and reasonable to us. | | | | |
| |
Operating Expenses — Our Advisor and Affiliates
|
| | We will reimburse our advisor and its affiliates for the costs our advisor and its affiliates incur in providing administrative and other services to us, | | | Not determinable at this time. | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | including an allocable share of overhead, such as rent, employee costs, benefit administration costs, utilities and IT costs; provided, we will not reimburse our advisor and its affiliates for employee costs for persons who serve as our executive officers or for services for which our advisor or its affiliates receive acquisition fees, asset management fees, or disposition fees. Our charter requires compliance with the NASAA REIT Guidelines’ “2%/25% limitation,” which provides that our total operating expenses during any four fiscal quarters following commencement of operations cannot exceed the greater of (1) 2% of average invested assets or (2) 25% of our net income. See footnote (3) to the “Management Compensation” table for more information regarding the “2%/25% limitation.” | | | | |
| |
Participation in Excess Cash — Our Advisor, Our Service Provider or Their Affiliates
|
| | If our board of directors determines, in any year, that we have “excess cash,” our board will declare a special distribution entitling (a) the holders of K-I Shares, K Shares, K-T Shares, and parity securities to share, pro rata accordance with the number of K-I Shares, K Shares, K-T Shares and parity securities, 50% of such excess cash (or 87.5% of such excess cash if the A Shares have been repurchased in connection with a Non-cause Advisory Agreement Termination, as described under “Payment upon Other Advisory Agreement Termination” below); (b) the holders of B Shares to share, pro rata in accordance with the number of B Shares, 12.5% of any excess cash; and (c) the holders of A Shares (including our advisor or its affiliates) to share, pro rata in accordance with the number of A Shares, 37.5% of such excess cash (unless all such A Shares previously have been repurchased in connection with Non-cause Advisory Agreement Termination, in which case the excess cash otherwise apportioned to the A Shares would be distributed to the holders of the K-I Shares, K Shares, K-T Shares, and parity securities as noted above). See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. See “Description of Capital Stock — A Shares”. | | | Not determinable at this time. | |
| | | | | See the answer to the question entitled “What rights are afforded to stockholders who purchase K-I Shares, K Shares and K-T Shares?” for a description of “excess cash.” Our board of directors will authorize distribution payments of any excess cash on an annual basis. | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| |
Additional Service Fees — Our Advisor and Affiliates
|
| | If we request that our advisor or its affiliates perform other services, including but not limited to, renovation evaluations, the compensation terms for those services shall be approved by a majority of the members of our board of directors, including a majority of the board’s independent directors, on terms that are deemed fair and reasonable to us and not in excess of the amount that would be paid to unaffiliated third parties. | | | Not determinable at this time. | |
| |
Long-term incentive plan
|
| | We established a long-term incentive plan pursuant to which our directors (including independent directors), officers and employees, our advisor and its affiliates and their respective employees, employees of entities that provide services to us, managers of our advisor or directors or managers of entities that provide services to us and their respective employees, certain of our consultants and certain consultants to our advisor and its affiliates or entities that provide services to us and their respective employees may be granted incentive awards in the form of restricted stock, options, and other equity-based awards; see “Management — Long-Term Incentive Plan” of this prospectus. For a description of the awards to be granted to our independent directors, see “Management — Compensation of Our Directors” below. | | | Not determinable at this time. | |
| |
Liquidation/Listing Stage
|
| ||||||
| |
Disposition Fee — Our Advisor, Our Service Provider or Their Affiliates
|
| | If our advisor or its affiliates provide a substantial amount of services in connection with our sale of a property or a real estate-related asset, as determined by a majority of our board’s independent directors, we will pay our advisor or such affiliate disposition fee equal to up to one-half of the brokerage commissions paid, but in no event exceeding 1.5% of the sales price of each property or real estate-related asset sold. | | | Not determinable at this time because the disposition fee is based on a fixed percentage of the sales price of each real property or real estate related asset. | |
| | | | | Payment of the disposition fee to our advisor will be deferred until the occurrence of (i) a liquidation event, (ii) an Other Liquidity Event, or (iii) a Non-cause Advisory Agreement Termination. The deferred disposition fees will accrue interest at a cumulative, non-compounded rate of 6.0% per annum; provided, however, in the event we have not completed a liquidation or Other Liquidity Event by the fifth anniversary of the termination of this offering or any follow-on offering, such interest will cease to further accrue on the deferred acquisition fees and deferred disposition fees. | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | See the answers to the questions entitled “Upon a liquidation, how are liquidation proceeds to be distributed?,” “If you list your shares, are any payments due to your advisor or Service Provider?,” and “If you are acquired or merge with another entity, are any payments due to your advisor?” for information regarding the payment of deferred disposition fees (and interest accrued thereon) upon a liquidation and Other Liquidity Event, and the answer to the question entitled “If you terminate the advisory agreement for any other reason (other than for cause), or if you elect not to renew the advisory agreement, are any payments due to your advisor?” for information regarding payment of deferred disposition fees in the event of a Non-cause Advisory Agreement Termination. If we terminate the advisory agreement for cause, the deferred disposition fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met. | | | | |
| | | | | The Service Provider (an affiliate of our dealer manager) is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest thereon) on account of the disposition fee. Our advisor is responsible for paying such fee to the Service Provider. See “Conflicts of Interest — Service Provider” for more information. | | | | |
| |
Participation in Remaining Liquidation Cash — Our Advisor, Our Service Provider or Their Affiliates
|
| | Upon a liquidation event, any “remaining liquidation cash” (as defined in the answer to the question entitled “What rights are afforded to stockholders who purchase K-I Shares, K Shares and K-T Shares?”) will be paid as a special distribution (a) to the holders of K-I Shares, K Shares, K-T Shares and parity securities, pro rata in accordance with the number of K-I Shares, K Shares, K-T Shares and parity securities, in an amount equal to 50% of such remaining liquidation cash (or 87.5% of such remaining liquidation cash if the A Shares have been repurchased in connection with a Non-cause Advisory Agreement Termination, as described under “Payment upon Other Advisory Agreement Termination” below); (b) to the holders of B Shares, pro rata in accordance with the number of B Shares, in an amount equal to 12.5% of such remaining liquidation cash; and (c) to the holders of A Shares, pro rata in accordance with the number of A Shares, in an amount equal to 37.5% of such | | | Not determinable at this time. | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | remaining liquidation cash (unless all such A Shares previously have been repurchased in connection with a Non-cause Advisory Agreement Termination, in which case the remaining liquidation cash otherwise apportioned to the A Shares would be distributed to the holders of the K Shares, K-I Shares, K-T Shares and parity securities as noted above). See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. See “Description of Capital Stock — A Shares”. | | | | |
| |
Payment Upon Listing of Our Shares — Our Advisor, Our Service Provider or Their Affiliates
|
| | Pursuant to our charter, if we list any of our shares of capital stock on a national securities exchange (which automatically results in a termination of the advisory agreement), our board of directors must give prior notice of such listing to the holders of A Shares. We expect that if we were to list any of our shares of capital stock on a national securities exchange, we would list K Shares (or successor securities). In such event, such holders of A Shares (including our advisor and its affiliates) will have the right to either (a) receive one K Share (or successor security) in exchange for each A Share held as of the date our board gives notice of an intended listing to our holders of A Shares (to be effective on the date of such listing) or (b) require us to repurchase each A Share for the consideration described in “Description of Capital Stock — Listing Event”. | | | Not determinable at this time. | |
| | | | | In addition, we will be obligated, pursuant to the advisory agreement, to pay our advisor the amount it would be entitled to receive on account of deferred asset management fees, acquisition fees, and disposition fees (and any accrued interest thereon) as if we liquidated and received liquidation proceeds equal to the “market value” of our company (as defined in the question “If you list your shares, are any payments due to your advisor or Service Provider?”), which is limited to the excess of the market value over the liquidation preference on K-I Shares, K Shares, K-T Shares and parity securities, excluding K Shares issued in exchange for A Shares. | | | | |
| | | | | The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such amounts as a fee pursuant to the Services Agreement. These amounts may be payable to our advisor and the Service Provider in the form of a promissory note bearing interest at the then-current rate, as determined in good faith by a majority of | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | our board of directors, including a majority of our independent directors, or in the form of capital stock that was listed on a national securities exchange, valued at the same price per share as that used to determine market value. See footnote (5) to the “Management Compensation” table for information regarding the terms of such promissory notes. | | | | |
| | | | | We will repurchase the A Shares held by stockholders not electing to exchange their A Shares for K Shares (or successor securities) at a repurchase price determined as if we liquidated and received liquidation proceeds equal to the market value. See “Description of Capital Stock — Listing Event” for a description of the consideration that holders of A Shares may receive in connection with a listing of our shares of capital stock. We may also repurchase the B Shares for an amount equal to 12.5% of the excess market value over the liquidation preference on K-I Shares, K Shares, K-T Shares and parity securities, as described in the answer to the question “If you list your shares, are any payments due to your advisor or Service Provider?” If the market value does not support payment of such amounts, the B Shares will be repurchased and canceled for no consideration. See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. | | | | |
| | | | | All payments of the repurchase price, if any, and whether on the A Shares or the B Shares, will be in the form of an interest-bearing promissory note or in the form of shares of our capital stock to be listed on a national securities exchange, valued at the same price per share as that used to determine market value. Our board of directors, including a majority of our independent directors, will determine the form of consideration and the interest rate on any promissory note. See footnote (5) to the “Management Compensation” table for information regarding the terms of such promissory notes. | | | | |
| |
Payment Upon an M&A Transaction — Our Advisor, Our Service Provider or Their Affiliates
|
| | If we terminate the advisory agreement in connection with or in contemplation of a transaction involving a merger or acquisition, we would be obligated to pay our advisor the amount it would be entitled to receive as if we liquidated and received net liquidation proceeds equal to the consideration to be paid to our stockholders in such transaction. See the answer to the question “If you | | | Not determinable at this time. | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | are acquired or merge with another entity, are any payments due to your advisor?” for more information on the payments our advisor is entitled to under the advisory agreement. The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such amounts as a fee pursuant to the Services Agreement, which may be payable to our advisor and the Service Provider in cash or as a portion of the merger or acquisition consideration. Our advisor is responsible for paying such fee to the Service Provider. | | | | |
| | | | | Also see the answer to the question “If you are acquired or merge with another entity, are any payments due to your advisor?” for information on the merger or acquisition consideration our advisor may be entitled to receive as a holder of A Shares. | | | | |
| |
Payment upon Other Advisory Agreement Termination — Our Advisor, Our Service Provider or Their Affiliates
|
| | We may elect not to renew the advisory agreement. We also have the right to terminate the advisory agreement without “cause,” as defined in the advisory agreement (i.e., we may terminate the advisory agreement other than in connection with a listing of our shares or a transaction involving a merger or acquisition or other than for cause). We refer to any such non-renewal or non-cause termination as a “Non-cause Advisory Agreement Termination.” In case of a Non-cause Advisory Agreement Termination, pursuant to the advisory agreement, we would be obligated to make a cash payment to our advisor in the amount of any deferred asset management fees, plus any interest accrued thereon, the full acquisition fees previously earned, plus any interest accrued thereon, and the full disposition fees previously earned, plus any interest accrued thereon, regardless of the value of our assets or our net assets. The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such payments as a fee pursuant to the Services Agreement. Our advisor is responsible for paying such fee to the Service Provider. | | | Not determinable at this time. | |
| | | | | In addition, pursuant to our charter, we would be obligated to repurchase our A Shares for an amount equal to the greater of: (1) any accrued common ordinary distributions on our A Shares plus the stated value of the outstanding A Shares ($10.00 per A Share) or (2) the amount the holders of A Shares would be entitled to receive if we liquidated and received net liquidation proceeds equal to the fair market value (determined by appraisals as of the termination date) of our investments less any | | | | |
| |
Type of
Compensation |
| |
Determination of Amount
|
| |
Estimated Amount for
Targeted Maximum Offering |
|
| | | | | loans secured by such investments, limited in the case of non-recourse loans to the value of investments securing such loans. Any B Shares then outstanding would remain outstanding. | | | | |
| | | | | The amounts payable on account of the repurchase of A Shares may be paid, in the discretion of a majority of our board of directors, including a majority of our independent directors, in the form of promissory notes bearing interest at the then-current rate, as determined in good faith by a majority of our board of directors, including a majority of our independent directors. See footnote (5) to the “Management Compensation” table for information regarding the terms of such promissory notes. | | | | |
| |
Payment Upon Advisory Agreement Termination for Cause — Our Advisor, Our Service Provider, or Their Affiliates
|
| | If we terminate the advisory agreement for cause (as defined in the advisory agreement), we would not have current obligation to make any payments to our advisor or the Service Provider. However, any A Shares and B Shares held by them or their affiliates would remain outstanding. In addition, any deferred asset management fees, plus any interest accrued thereon, the full acquisition fees previously earned, plus any interest accrued there on, and the full disposition fees previously earned, plus any interest accrued thereon, would remain outstanding obligations, and the deferred fees would continue to accrue interest at a non-compounded annual rate of 6.0%. Such deferred fees and interest accrued thereon would be payable upon a liquidation or an Other Liquidity Event in the manners set forth above. In addition, the A Shares and B Shares would continue to participate in any excess cash or remaining liquidation cash and would be entitled to the rights upon a listing of our securities on a national securities exchange or to participate in the proceeds upon a liquidation, merger, or acquisition transaction in the manner described above. This includes A Shares and B Shares held by our advisor, the Service Provider, and their affiliates. | | | | |
| | | | | | | | | |
Target
Maximum K Shares (Primary Offering) |
| |
Target
Maximum K-I Shares (Primary Offering) |
| |
Target
Maximum K-T Shares (Primary Offering) |
| |
Target
Maximum K Shares, K-I Shares and K-T Shares (DRIP)(7) |
| |
Maximum
Offering Including DRIP(1)(7) |
| |||||||||||||||
|
Gross offering proceeds
|
| | | | | | | | | $ | 125,000,000 | | | | | $ | 125,000,000 | | | | | $ | 250,000,000 | | | | | $ | 50,000,000 | | | | | $ | 550,000,000 | | |
| Less Offering Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling commissions – K Shares(1)
|
| | | | 7.0% | | | | | $ | 8,750,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,750,000 | | |
|
Dealer manager fee – K Shares(1)
|
| | | | 3.0% | | | | | $ | 3,750,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,750,000 | | |
|
Organization and offering expenses – K Shares(1)(6) .
|
| | | | 1.5% | | | | | $ | 1,875,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,875,000 | | |
|
Selling commissions – K-I Shares
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Dealer manager fee – K-I Shares(1)
|
| | | | 3.0% | | | | | $ | — | | | | | $ | 3,750,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,750,000 | | |
|
Organization and offering expenses – K-I Shares(1)(6)
|
| | | | 1.5% | | | | | $ | — | | | | | $ | 1,875,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,875,000 | | |
|
Additional A Shares Issued – K-I Shares(2)
|
| | | | — | | | | | $ | — | | | | | $ | 8,750,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,750,000 | | |
|
Selling commissions – K-T Shares(1)
|
| | | | 3.0% | | | | | $ | — | | | | | $ | — | | | | | $ | 7,500,000 | | | | | $ | — | | | | | $ | 7,500,000 | | |
|
Dealer manager fee – K-T Shares(1)
|
| | | | 3.0% | | | | | $ | — | | | | | $ | — | | | | | $ | 7,500,000 | | | | | $ | — | | | | | $ | 7,500,000 | | |
|
Organization and offering expenses – K-T Shares(1)(6)
|
| | | | 1.5% | | | | | $ | — | | | | | $ | — | | | | | $ | 3,750,000 | | | | | $ | — | | | | | $ | 3,750,000 | | |
|
Stockholder Servicing Fee – K-T Shares(1)
|
| | | | 3.0% | | | | | $ | — | | | | | $ | — | | | | | $ | 7,500,000 | | | | | $ | — | | | | | $ | 7,500,000 | | |
|
Net Proceeds Available for Investment
|
| | | | | | | | | $ | 110,625,000 | | | | | $ | 110,625,000 | | | | | $ | 223,750,000 | | | | | $ | 50,000,000 | | | | | $ | 495,000,000 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition expenses(3)
|
| | | | | | | | | $ | 1,106,250 | | | | | $ | 1,106,250 | | | | | $ | 2,237,500 | | | | | $ | 500,000 | | | | | $ | 4,950,000 | | |
|
Initial working capital reserve(4)(5)
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Estimated total proceeds available for investments
|
| | | | | | | | | $ | 109,518,750 | | | | | $ | 109,518,750 | | | | | $ | 221,512,500 | | | | | $ | 49,500,000 | | | | | $ | 490,050,000 | | |
| | | |
Historical
|
| |
Forecast
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| Occupancy | | | | | 66.1% | | | | | | 66.1% | | | | | | 42.0% | | | | | | 53.5% | | | | | | 61.0% | | | | | | 65.0% | | | | | | 65.5% | | |
| Percent Change | | | | | | | | | | | 0.0% | | | | | | -36% | | | | | | 27% | | | | | | 14% | | | | |
|
7%
|
| | | | | 1% | | |
|
Average Rate
|
| | | $ | 129.97 | | | | | $ | 131.17 | | | | | $ | 103.00 | | | | | $ | 109.25 | | | | | $ | 119.00 | | | | | $ | 127.25 | | | | | $ | 133.75 | | |
| Percent Change | | | | | | | | | | | .09% | | | | | | -21% | | | | | | 6% | | | | | | 9% | | | | |
|
7%
|
| | | | | 5% | | |
| RevPAR | | | | $ | 85.96 | | | | | $ | 86.76 | | | | | $ | 43.26 | | | | | $ | 58.45 | | | | | $ | 72.59 | | | | | $ | 82.71 | | | | | $ | 87.61 | | |
| Percent Change | | | | | | | | | | | .09% | | | | | | -50% | | | | | | 35% | | | | | | 24% | | | | | | 14% | | | | | | 6% | | |
|
Property Description*
|
| |
Interest
Acquired |
| |
Date
Acquired |
| |
Year
Constructed |
| |
Contract
Purchase Price(2) |
| |
Property
Taxes(5) |
| |
Fees
Owed to Advisor(3) |
| |
Number of
Rooms |
| |
Estimated
Acquisition Cap Rate(6) |
| |
Location
|
| |
MSA
|
| ||||||||||||||||||||||||
|
Springhill Suites Wilmington Mayfaire
|
| | | | 51.0% | | | |
05/24/2017(1)
|
| | | | 2015 | | | | | $ | 18,000,000 | | | | | $ | 84,571 | | | | | $ | 124,978(4) | | | | | | 120 | | | | | | 7.73% | | | |
Wilmington, NC
|
| |
Wilmington, NC
|
| |||
|
Staybridge Suites St. Petersburg
|
| | | | 51.0% | | | |
06/29/2017(1)
|
| | | | 2014 | | | | | $ | 20,500,000 | | | | | $ | 328,501 | | | | | $ | 124,978(4) | | | | | | 119 | | | | | | 8.65% | | | |
St. Petersburg,
FL |
| | | |
Tampa-St. Petersburg – Clearwater,FL |
| |
|
Hotel Indigo Traverse City
|
| | | | 100.0% | | | |
08/15/2018
|
| | | | 2016 | | | | | $ | 26,050,000 | | | | | $ | 574,355 | | | | | $ | 413,001 | | | | | | 107 | | | | | | 9.91% | | | |
Traverse City,
Michigan |
| |
Traverse City,
Michigan |
| |||
|
Hilton Garden Inn Providence.
|
| | | | 100.0% | | | |
2/27/2020
|
| | | | 1989 | | | | | $ | 28,500,000 | | | | | $ | 241,504 | | | | | $ | 441,370 | | | | | | 137 | | | | | | 8.2% | | | |
Providence, RI
|
| |
Providence, RI
|
| |||
| | | |
Occupancy(1)
|
| |||||||||||||||||||||||||||||||||
|
Hotel
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||
|
Springhill Suites Wilmington Mayfaire(2)
|
| | | | 27.8% | | | | | | 66.0% | | | | | | 73.1% | | | | | | 76.1% | | | | | | 79.8% | | | | | | 51.2% | | |
|
Staybridge Suites St. Petersburg(3)
|
| | | | 80.7% | | | | | | 78.9% | | | | | | 80.8% | | | | | | 80.5% | | | | | | 74.5% | | | | | | 47.8% | | |
|
Hotel Indigo Traverse City(4)
|
| | | | — | | | | | | 75.2% | | | | | | 77.3% | | | | | | 77.9% | | | | | | 79.6% | | | | | | 59.8% | | |
|
Hilton Garden Inn Providence(5)
|
| | | | 71.7% | | | | | | 70.2% | | | | | | 69.4% | | | | | | 71.5% | | | | | | 77.9% | | | | | | 34.6% | | |
| | | |
RevPar(1)
|
| |||||||||||||||||||||||||||||||||
|
Hotel
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||
|
Springhill Suites Wilmington Mayfaire(2)
|
| | | $ | 27.39 | | | | | $ | 75.84 | | | | | $ | 85.56 | | | | | $ | 91.70 | | | | | $ | 104.19 | | | | | $ | 60.04 | | |
|
Staybridge Suites St. Petersburg(3)
|
| | | $ | 95.31 | | | | | $ | 108.07 | | | | | $ | 109.75 | | | | | $ | 120.82 | | | | | $ | 103.90 | | | | | $ | 59.50 | | |
|
Hotel Indigo Traverse City(4)
|
| | | | — | | | | | $ | 137.87 | | | | | $ | 128.30 | | | | | $ | 129.91 | | | | | $ | 155.41 | | | | | $ | 119.12 | | |
|
Hilton Garden Inn Providence(5)
|
| | | $ | 107.47 | | | | | $ | 107.95 | | | | | $ | 110.59 | | | | | $ | 117.31 | | | | | $ | 127.27 | | | | | $ | 43.47 | | |
| | | |
Years
|
| |||
|
Building
|
| | | | 40 | | |
|
Land improvements
|
| | | | 20 | | |
|
Machinery & Equipment
|
| | | | 10 | | |
|
Furniture & Fixtures
|
| | | | 10 | | |
|
Automobiles
|
| | | | 10 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| James Procaccianti | | |
62
|
| | President, Chief Executive Officer, and Chairman of the Board of Directors | |
| Gregory Vickowski | | |
59
|
| | Chief Financial Officer, Treasurer, Director | |
| Ron Hadar | | |
51
|
| | Secretary and General Counsel | |
| Lawrence Aubin | | |
74
|
| | Independent Director | |
| Thomas R. Engel | | |
76
|
| | Independent Director | |
| Ronald S. Ohsberg | | |
56
|
| | Independent Director | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| James Procaccianti | | |
62
|
| | President and Chief Executive Officer (see above) | |
| Gregory Vickowski | | |
59
|
| | Chief Financial Officer (see above) | |
| Elizabeth Procaccianti | | |
72
|
| | Chief Operating Officer | |
| Mark Bacon | | |
58
|
| | Chief Construction Officer | |
| Robert Leven | | |
53
|
| | Chief Investment Officer | |
| Ron Hadar | | |
51
|
| | General Counsel | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | |
Offering/Acquisition/Operating Stage
|
| | ||
|
Selling commissions(1) — Our Dealer Manager
|
| | We will pay our dealer manager selling commissions of up to 7% of the gross offering proceeds from the sale of K Shares and selling commissions of up to 3% of the gross offering proceeds from the sale of K-T Shares. No selling commissions are payable in connection with K-I Shares. The dealer manager will reallow all of such selling commissions to participating broker-dealers. The source of funds to pay these selling commissions will generally be the proceeds from the sale of A Shares to our advisor or its affiliates in a private placement.(1) | | | Aggregate selling commissions will equal $35,000,000, assuming (i) we sell $500,000,000 in K Shares in the primary offering, (ii) the maximum selling commission and dealer manager fee is paid for each K Share sold, and (iii) no shares are sold pursuant to the DRIP.(2) | |
| | | | No selling commissions will be payable on account of shares of any class acquired by our advisor, the Service Provider and their affiliates or K-I Shares, K Shares and K-T Shares sold pursuant to our DRIP. | | | | |
| | | | The selling commissions may be reduced or waived in connection with certain categories of sales. See “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers”, “— Share Distribution Channels”, and “— Volume Discounts”. | | | | |
|
Dealer manager fee(1) — Our Dealer Manager
|
| | We will pay our dealer manager a dealer manager fee of up to 3% of the gross offering proceeds from the sale of K-I Shares, K-T Shares and K Shares. The dealer manager may reallow a portion of its dealer manager fees to participating broker-dealers. The source of funds to pay these dealer manager fees will generally be the proceeds from the sale of A Shares to our advisor or its affiliates in a private placement.(1) | | | The aggregate dealer manager fee will equal $15,000,000, assuming (i) we sell $500,000,000 in K Shares in the primary offering, (ii) the maximum selling commission and dealer manager fee is paid for each K Share sold, and (iii) no shares are sold pursuant to the DRIP.(2) | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | No dealer manager fees will be payable on account of shares of any class purchased by our advisor, the Service Provider or their affiliates or K-I Shares, K Shares and K-T Shares sold pursuant to our DRIP. The dealer manager fee may be reduced or waived in connection with certain categories of sales. See “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers” and “— Share Distribution Channels”. | | | | |
|
Stockholder Servicing Fee — Our Dealer Manager
|
| | With respect to each K-T Share sold in our primary offering only, we will pay our dealer manager a stockholder servicing fee equal to 1.0%, annualized, of the amount of our estimated NAV per K-T Share for each K-T Share purchased in our primary offering for providing services to a holder of K-T Shares as described in the “Plan of Distribution” section of the prospectus. The stockholder servicing fee accrues daily and is payable monthly in arrears. The dealer manager may reallow all or a portion of the stockholder servicing fee to participating broker-dealers and servicing broker-dealers. We will cease paying the stockholder servicing fee with respect to a K-T share sold in our primary offering at the earlier of (i) the end of the month in which our transfer agent, on our behalf, determines that the aggregate underwriting compensation paid from all sources with respect to this offering equals 10% of the gross proceeds from the sale of shares in our primary offering (i.e., excluding proceeds from our DRIP); (ii) the end of the month in which our transfer agent, on our behalf, determines that total underwriting compensation, including selling commissions, dealer manager fees, the stockholder servicing fee and other elements of underwriting compensation with respect to such K-T Share, would be in excess of 10% of the total gross investment amount at the time of purchase of such K-T Share in our primary offering; (iii) the end of the month in which our transfer agent, on our behalf, determines that the stockholder servicing fee with respect to such K-T Share would be in excess of 3.0% of the total gross investment amount at the time of purchase of such K-T Share in our primary offering; (iv) the date on which such K-T Share is repurchased by us; (v) the date on which the holder of such K-T Share or its agent notifies us or our agent that he or she is represented by a new participating broker-dealer; provided that we will continue paying the stockholder servicing fee, which shall be reallowed to the new participating broker-dealer, if the new participating broker-dealer | | | Actual amounts are dependent upon the estimated NAV per K-T Share and the number of K-T Shares purchased, and therefore, cannot be determined at the present time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | enters into a participating dealer agreement or otherwise agrees to ongoing services set forth in the dealer manager agreement; and (vi) the listing of any class or series of our stock on a national securities exchange, the merger or consolidation of the company or the sale of all or substantially all of our assets. At the time we cease paying the stockholder servicing fee with respect to a K-T Share pursuant to the provisions above, and if such K-T Share remains outstanding, such K-T Share (including any associated K-T Share issued pursuant to the DRIP) will convert into a number of K Shares (including any fractional shares) with an equivalent estimated NAV of such K-T Share as of the date of such conversion. Stockholders will receive a confirmation notice when their K-T Shares have been converted into K Shares. We currently expect that any such conversion will be on a one-for-one basis, as we expect the estimated NAV per share of each K-T Share and K Share to be the same. We cannot predict if and when this will occur. Please see the answer to the question entitled “Why are you offering three classes of common stock, and what are the similarities and differences among the classes?” for a summary of the ongoing services for which stockholder servicing fees are payable. | | | | |
|
Acquisition Fee — Our Advisor and Our Service Provider
|
| |
Pursuant to the advisory agreement, for services in connection with selecting, evaluating, and acquiring investments, we will pay our advisor an acquisition fee equal to 1.5% of the gross contract purchase price of each property, loan, or other real estate-related investment purchased. “Gross contract purchase price” means the amount actually paid or allocated in respect of the purchase of, or budgeted capital expenditures for, a property or the amount actually paid or allocated in respect of the purchase of loans or other real-estate related assets, in each case inclusive of acquisition expenses and any indebtedness assumed or incurred in respect of such investment but exclusive of acquisition fees.
Payment of the acquisition fee to our advisor will be deferred until the occurrence of (i) a liquidation event (i.e., any voluntary or involuntary liquidation or dissolution of us, including as a result of the sale of all or substantially all of our assets for cash or other consideration), (ii) our company’s sale or merger in a transaction that provides our stockholders with cash, securities, or a combination of cash and securities, (iii) the listing of our shares on a national securities exchange, or (iv) the
|
| | Actual amounts depend upon the amount of proceeds available for investment and the leverage we incur. Assuming we sell the targeted maximum offering amount in this offering of $550,000,000, 99% of the primary offering proceeds are available for investment and 100% of the DRIP proceeds (see “Estimated Use of Proceeds”), we utilize a 50% leverage ratio, and all of said proceeds are used for acquiring assets, our acquisition fees will equal $16,350,000, of which the Service Provider will receive $4,087,500. The amount of any interest that accrues on deferred acquisition fees cannot be | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | |
termination (not in connection with one of the preceding events) of the advisory agreement, other than for cause, or the non-renewal of the advisory agreement. We refer to the preceding clauses (ii) and (iii) as an “Other Liquidity Event.” The deferred acquisition fees will accrue interest at a cumulative, non-compounded rate of 6.0% per annum; provided, however, in the event we have not completed a liquidation or Other Liquidity Event by the fifth anniversary of the termination of this offering or any follow-on offering, such interest will cease to further accrue on the deferred acquisition fees and deferred disposition fees.
Upon a liquidation event, all of the deferred acquisition fees, plus all interest accrued thereon, will be paid only after the liquidation preference on our K-I Shares, K Shares, K-T Shares and parity securities(6) has been paid in full to all holders of K-I Shares, K Shares, K-T Shares and parity securities, and all accrued and unpaid asset management fees (as defined below) and all accrued interest thereon have been paid in full.
Upon an Other Liquidity Event, if certain conditions have been met, our advisor will receive consideration equal to all of the deferred acquisition fees, plus all interest accrued thereon, as described in more detail below under “Payment Upon Listing of Our Shares” and “Payment Upon an M&A Transaction.” In the case of a Non-cause Advisory Agreement Termination, we will pay, at the time of such Non-cause Advisory Agreement Termination, the deferred acquisition fees, plus all interest accrued thereon. See also “Payment upon Other Advisory Agreement Termination” below. If we terminate the advisory agreement for cause, the deferred acquisition fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met.
The Service Provider is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest) on account of the acquisition fee. See “Conflicts of Interest — Service Provider” for more information. The Service Provider is an affiliate of our dealer manager.
|
| | determined at this time. | |
|
Other Organization and Offering Expenses(1) —
|
| | We will reimburse our advisor and its affiliates for organization and offering costs they incur on our | | | $7,500,000, assuming we sell the target maximum of | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
|
Our Advisor and its Affiliates
|
| | behalf, either directly or through contract services provided by affiliates, but only to the extent that such reimbursement would not cause the sales commissions, the dealer manager fee, the stockholder servicing fee and the other organization and offering expenses we bear to exceed 15% of the gross proceeds from this offering, in each case as of the termination of this offering. Such reimbursement of our advisor or its affiliates may take the form of the issuance of A Shares to our advisor or such affiliates, with such A Shares valued at the applicable estimated NAV per K Share, or may be funded with proceeds from the sale of A Shares to our advisor or its affiliates in a private placement. We estimate that organization and offering expenses (other than selling commissions, the dealer manager fee and stockholder servicing fee) will be approximately 1.5% of primary offering proceeds. Should such other organization and offering expenses exceed 1.5% of primary offering proceeds, we will sell additional A Shares to our advisor and its affiliates in a private placement to pay such excess other organization and offering expenses, subject to the 15% limit discussed above. To the extent that our total organization and offering expenses exceed 15% of offering proceeds as of the termination of this offering, our advisor and its affiliates will bear such expenses, without reimbursement from us. | | | $500,000,000 in K Shares in the primary offering.(4) | |
|
Asset Management Fees — Our Advisor and Our Service Provider
|
| | We will pay our advisor a quarterly fee, which we refer to as the asset management fee, equal to one-fourth of 0.75% of the adjusted cost of our assets and amounts actually paid or allocated in respect of the acquisition of loans, before reduction for depreciation, amortization, impairment charges, and cumulative acquisition costs charged to expense in accordance with generally accepted accounting principles (adjusted cost will include the purchase price, acquisition expenses, capital expenditures, and other customarily capitalized costs). | | | Not determinable at this time because the asset management fee is based on a fixed percentage of the adjusted cost of our assets and amounts paid or allocated in respect thereof. There is no maximum dollar amount of this fee. | |
| | | | The asset management fee will be payable quarterly in arrears, based on adjusted cost on the last date of the prior quarter, adjusted for appropriate closing dates for individual investments. | | | | |
| | | | Payment of the asset management fee will be deferred on a quarterly basis if at any time all accumulated, accrued, and unpaid distributions have not been paid in full to the holders of the K-I Shares, K Shares, K-T Shares and parity securities. Any such deferred asset management fees will | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | accrue interest at a cumulative, non-compounded rate of 6.0% per annum. | | | | |
| | | | Before the payment of special distributions on account of any “excess cash” (see “Participation in Excess Cash” below), any deferred and unpaid asset management fees, plus all interest accrued thereon, will be paid, but only after the holders of the K-I Shares, K Shares, K-T Shares and parity securities have been paid the full amount of any accumulated, accrued, and unpaid distributions on the K-I Shares, K Shares, K-T Shares and parity securities. | | | | |
| | | | Upon a liquidation event, any deferred and unpaid asset management fees, plus all interest accrued thereon, will be paid, but only after the holders of the K-I Shares, K Shares, K-T Shares and parity securities have been paid the full liquidation preference due on K-I Shares, K Shares, K-T Shares and parity securities.(6) | | | | |
| | | | Upon an Other Liquidity Event, if the deemed liquidation value of our company exceeds the liquidation preference payable to the holders of K-I Shares, K Shares, K-T Shares and parity securities, our advisor will receive consideration equal to all of the deferred asset management fees, plus all interest accrued thereon, as described in more detail below under “Payment Upon Listing of Our Shares” and “Payment Upon an M&A Transaction.” In the case of a Non-cause Advisory Agreement Termination, we will pay, at the time of such Non-cause Advisory Agreement Termination, the deferred asset management fees, plus all interest accrued thereon. See also “Payment upon Other Advisory Agreement Termination” below. If we terminate the advisory agreement for cause, the deferred asset management fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met. | | | | |
| | | | The Service Provider is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest) on account of the asset management fee. See “Conflicts of Interest — Service Provider” for more information. The Service Provider is an affiliate of our dealer manager. | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
|
Property Management Fee and Reimbursement — Our Property Manager
|
| | We will pay hotel property managers selected by our advisor, which we expect to be affiliates of our advisor, monthly property management fees equal to the property managers’ actual costs incurred plus a percentage of the monthly gross revenues of the properties being managed for services in connection with the rental, leasing, operation and management of properties. Such property management fees will be based upon market rates for such fees in the markets in which the properties are located and the nature of the services being performed, as determined by our advisor and approved by a majority of our board, including a majority of its independent directors. | | | Not determinable at this time because the fee is based on actual costs incurred, a fixed percentage of gross revenue, and market rates. There is no maximum dollar amount of this fee. | |
|
Construction Management Fee — Our Property Manager
|
| | We will pay our property manager or third parties selected by our advisor, after requesting bids from such parties, a construction management fee (which may include expense reimbursements) based on market rates for such services in the markets in which the properties are located and taking into account the nature of the services being performed, which generally will constitute the supervision or coordination of any construction, improvements, refurbishments, renovations, or restorations of our hotel properties. If our advisor selects our property manager or another affiliate of the sponsor to perform such services, any resulting agreement must be approved by a majority of our board, including a majority of its independent directors. | | | Not determinable at this time because the fee will be determined at a future point in time. There is no maximum dollar amount of this fee. | |
|
Acquisition Expenses — Our Advisor, third parties and our Advisor’s Affiliates
|
| |
We will reimburse our advisor for expenses actually incurred (excluding personnel costs) related to selecting, evaluating, and making investments on our behalf, regardless of whether we actually consummate the related investment.
Our charter provides that in no event will the total of all acquisition fees and acquisition expenses payable with respect to a particular investment exceed 6.0% of the contract purchase price of the property unless a majority of our independent directors approves the acquisition fees and expenses and determines the transaction to be commercially competitive, fair and reasonable to us.
|
| | Not determinable at this time because acquisition expenses are based on actual expenses incurred at the time of the acquisition of each asset or real estate-related investment. | |
|
Operating Expenses — Our Advisor and Affiliates
|
| | We will reimburse our advisor and its affiliates for the costs our advisor and its affiliates incur in providing administrative and other services to us, including an allocable share of overhead, such as rent, employee costs, benefit administration costs, utilities and IT costs; provided, we will not reimburse our advisor and its affiliates for employee | | | Not determinable at this time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | costs for persons who serve as our executive officers or for services for which our advisor or its affiliates receive acquisition fees, asset management fees, or disposition fees.(3) | | | | |
|
Participation in Excess Cash — Our Advisor, Our Service Provider or Their Affiliates
|
| | If our board of directors determines, in any year, that we have “excess cash” (as defined below), our board will declare a special distribution entitling (a) the holders of K-I Shares, K Shares, K-T Shares and parity securities to share, pro rata in accordance with the number of K-I Shares, K Shares, K-T Shares and parity securities, 50% of such excess cash (or 87.5% of such excess cash if the A Shares have been repurchased in connection with a Non-cause Advisory Agreement Termination, as described under “Payment upon Other Advisory Agreement Termination” below); (b) the holders of B Shares to share, pro rata in accordance with the number of B Shares, 12.5% of any excess cash; and (c) the holders of A Shares (including our advisor or its affiliates) to share, pro rata in accordance with the number of A Shares, 37.5% of such excess cash (unless all such A Shares previously have been repurchased in connection with a Non-cause Advisory Agreement Termination, in which case the excess cash otherwise apportioned to the A Shares would be distributed to the holders of the K-I Shares, K Shares, K-T Shares and parity securities as noted above). See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. The initial holders of A Shares will be accredited investors that purchased A Shares as part of a Unit in our private offering and our advisor and its affiliates. See “Description of Capital Stock — A Shares”. | | | Not determinable at this time. | |
| | | | Our board of directors, will determine annually, other than upon a liquidation, the amount, if any, of “excess cash,” which will equal any cash available for distribution after the board establishes any working capital reserves or other reserves it deems necessary and after the full payment of (i) all accumulated, accrued, and unpaid distributions on our K-I Shares, K Shares, K-T Shares and parity securities; (ii) the full asset management fees payable to our advisor, including any deferred amounts and interest accrued thereon; and (iii) all accumulated, accrued, and unpaid common ordinary distributions. Our board of directors will authorize distribution payments of any excess cash on an annual basis. | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
|
Additional Service Fees — Our Advisor and Affiliates
|
| | If we request that our advisor or its affiliates perform other services, including but not limited to, renovation evaluations, the compensation terms for those services shall be approved by a majority of the members of our board of directors, including a majority of the board’s independent directors, on terms that are deemed fair and reasonable to us and not in excess of the amount that would be paid to unaffiliated third parties. | | | Not determinable at this time. | |
|
Long-term incentive plan
|
| | We established a long-term incentive plan pursuant to which our directors (including independent directors), officers and employees, our advisor and its affiliates and their respective employees, employees of entities that provide services to us, managers of our advisor or directors or managers of entities that provide services to us and their respective employees, certain of our consultants and certain consultants to our advisor and its affiliates or entities that provide services to us and their respective employees may be granted incentive awards in the form of restricted stock, options, and other equity-based awards; see “Management — Long-Term Incentive Plan”. For a description of the awards to be granted to our independent directors, see “Management — Compensation of Our Directors” above. | | | Not determinable at this time. | |
|
Liquidation/Listing Stage
|
| ||||||
|
Disposition Fee — Our Advisor, Our Service Provider or Their Affiliates
|
| | If our advisor or its affiliates provide a substantial amount of services in connection with our sale of a property or a real estate-related asset, as determined by a majority of our board’s independent directors, we will pay our advisor or such affiliate a disposition fee equal to up to one-half of the brokerage commissions paid, but in no event exceeding 1.5% of the sales price of each property or real estate-related asset sold. | | | Not determinable at this time because the disposition fee is based on a fixed percentage of the sales price of each real property or real estate related asset. | |
| | | | Payment of the disposition fee to our advisor will be deferred until the occurrence of (i) a liquidation event, (ii) an Other Liquidity Event, or (iii) a Non-cause Advisory Agreement Termination. The deferred disposition fees will accrue interest at a cumulative, non-compounded rate of 6.0% per annum. Upon a liquidation event, all of the deferred disposition fees, plus all interest accrued thereon, will be paid only after the liquidation preference on our K-I Shares, K Shares, K-T Shares and any parity securities(6) has been paid in full to all holders of K-I Shares, K Shares, K-T Shares and | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | any parity securities and all accrued and unpaid asset management fees and all accrued interest thereon have been paid in full, and all accrued and unpaid acquisition fees (including interest thereon) have been paid in full. | | | | |
| | | | Upon an Other Liquidity Event, if certain conditions have been met, our advisor will receive consideration equal to all of the deferred disposition fees, plus all interest accrued thereon, as described in more detail below under “Payment Upon Listing of Our Shares” and “Payment Upon an M&A Transaction.” In the case of a Non-cause Advisory Agreement Termination, we will pay, at the time of such Non-cause Advisory Agreement Termination, the deferred disposition fees, plus all interest accrued thereon. See also “Payment upon Other Advisory Agreement Termination” below. If we terminate the advisory agreement for cause, the deferred disposition fees (and interest accrued thereon) will remain our obligation and will continue to accrue interest and will be satisfied upon a later liquidation or Other Liquidity Event if the conditions for their payment, at that time, are met. | | | | |
| | | | The Service Provider is entitled to a fee under the Services Agreement equal to 25% of any consideration our advisor receives (including accrued interest thereon) on account of the disposition fee. Our advisor is responsible for paying such fee to the Service Provider. See “Conflicts of Interest — Service Provider” for more information. The Service Provider is an affiliate of our dealer manager. | | | | |
|
Participation in Remaining Liquidation Cash — Our Advisor, Our Service Provider or Their Affiliates
|
| | Upon a liquidation event, any “remaining liquidation cash” (as defined below) will be paid as a special distribution (a) to the holders of K-I Shares, K Shares, K-T Shares and parity securities, pro rata in accordance with the number of K-I Shares, K Shares, K-T Shares and parity securities, in an amount equal to 50% of such remaining liquidation cash (or 87.5% of such remaining liquidation cash if the A Shares have been repurchased in connection with a Non-cause Advisory Agreement Termination, as described under “Payment upon Other Advisory Agreement Termination” below); (b) to the holders of B Shares, pro rata in accordance with the number of B Shares, in an amount equal to 12.5% of such remaining liquidation cash; and (c) to the holders of A Shares, pro rata in accordance with the | | | Not determinable at this time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | number of A Shares (including our advisor, the Service Provider or their affiliates), in an amount equal to 37.5% of such remaining liquidation cash (unless all such A Shares previously have been repurchased in connection with a Non-cause Advisory Agreement Termination, in which case the remaining liquidation cash otherwise apportioned to the A Shares would be distributed to the holders of the K-I Shares, K Shares, K-T Shares and parity securities as noted above). See “Conflicts of Interest — Service Provider” on for more information about the issuance of B Shares to the Service Provider. | | | | |
| | | | The initial holders of A Shares will be accredited investors that purchased A Shares as part of a Unit in our private offering and our advisor and its affiliates. See “Description of Capital Stock — A Shares”. | | | | |
| | | | “Remaining liquidation cash” means all cash available for distribution, as determined by our board after (i) payment in full of, or the setting aside of reserves for, all of our debts and liabilities, limited, in the case of non-recourse liabilities secured by properties, to the value of those properties, and excluding liabilities for the payment of deferred asset management fees, acquisition fees, and disposition fees (and any interest accrued thereon); (ii) payment in full of the liquidation preference on all outstanding K-I Shares, K Shares, K-T Shares and any parity securities(6); (iii) the full asset management fees are paid, including any deferred amounts and any interest accrued thereon; (iv) the full acquisition fees and disposition fees are paid, including any interest accrued thereon; (v) all accrued common ordinary distributions on our A Shares (as described below) are paid; and (vi) payment in full of the stated value of all outstanding A Shares. | | | | |
|
Payment Upon Listing of Our Shares — Our Advisor, Our Service Provider or Their Affiliates
|
| | Pursuant to our charter, if we list any of our shares of capital stock on a national securities exchange (which automatically results in a termination of the advisory agreement), our board of directors must give prior notice of such listing to the holders of A Shares. If we were to list any of our shares of capital stock on a national securities exchange, we expect that we would list K Shares (or successor securities). In such event, holders of A Shares (including our advisor or its affiliates) will have the right to either (a) receive one K Share (or successor security) in exchange for each A Share held as of | | | Not determinable at this time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | the date our board gives notice of an intended listing to our holders of A Shares (to be effective on the date of such listing) or (b) require us to repurchase each A Share for the consideration described below, which will equal the amount each A Share would be entitled to receive if we liquidated and received liquidation proceeds equal to the “market value” of our company (as defined below). Each holder of A Shares will have at least 20 days to make such election. | | | | |
| | | | In addition, we will be obligated, pursuant to the advisory agreement, to pay our advisor the amount it would be entitled to receive on account of deferred asset management fees, acquisition fees, and disposition fees (and any accrued interest thereon) as if we liquidated and received liquidation proceeds equal to the “market value” of our company, which is limited to the excess of the market value over the liquidation preference on K-I Shares, K Shares, K-T Shares, and any parity securities, excluding any K Shares issued in exchange for A Shares. “Market value” means the sum of (i) the value of the capital stock listed on a national securities exchange based on the average market value of the shares of such stock issued and outstanding at the listing over the 30 days beginning 180 days after the shares of our stock are listed or included for quotation plus (ii) the value of any capital stock not listed on an exchange, if any, for the same period, as determined in good faith by our board of directors, including a majority of our independent directors. The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such amounts as a fee pursuant to the Services Agreement. These amounts may be payable to our advisor and the Service Provider in the form of a promissory note bearing interest at the then-current rate, as determined in good faith by a majority of our board of directors, including a majority of our independent directors, or in the form of capital stock that was listed on a national securities exchange, valued at the same price per share as that used to determine market value. See footnote (5) below for information regarding the terms of such promissory notes. | | | | |
| | | | We will repurchase the A Shares held by stockholders not electing to exchange their A Shares for K Shares (or successor securities) at a repurchase price determined as if we liquidated and received liquidation proceeds equal to the market value. See “Description of Capital Stock — Listing | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | Event” for a description of the consideration that holders of A Shares may receive in connection with a listing of our shares of capital stock. As also described that section, if the market value exceeds the aggregate of (a) the liquidation preference(6) on our K-I Shares, K Shares, K-T Shares and any parity securities outstanding as of the listing (excluding K Shares issued in exchange for A Shares), plus (b) the deferred asset management, acquisition, and disposition fees and interest thereon, plus (c) the accrued common ordinary distributions on our A Shares (excluding A Shares exchanged or to be exchanged for K Shares), plus (d) the stated value of the outstanding A Shares (not otherwise exchanged for K Shares) immediately prior to the listing, we will repurchase the B shares for an amount equal to 12.5% of such excess, payable to such holders of B Shares pro rata in accordance with the number of B Shares. If the market value does not support payment of such amounts, the B Shares will be repurchased and canceled for no consideration. See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. | | | | |
| | | | All payments of the repurchase price, if any, and whether on the A Shares or the B Shares, will be in the form of an interest-bearing promissory note or in the form of shares of our capital stock to be listed on a national securities exchange, valued at the same price per share as that used to determine market value. Our board of directors, including a majority of our independent directors, will determine the form of consideration and the interest rate on any promissory note. See footnote (5) below for information regarding the terms of such promissory notes. | | | | |
|
Payment Upon an M&A Transaction — Our Advisor, Our Service Provider or Their Affiliates
|
| | If we terminate the advisory agreement in connection with or in contemplation of a transaction involving a merger or acquisition, we would be obligated to pay our advisor the amount it would be entitled to receive as if we liquidated and received net liquidation proceeds equal to the consideration to be paid to our stockholders in such transaction. | | | Not determinable at this time. | |
| | | | The merger or acquisition consideration would first be payable to holders of K-I Shares, K Shares, K-T Shares and any parity securities in an amount equal to the liquidation preference due on our outstanding K-I Shares, K Shares, K-T Shares and | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | any parity securities. Assuming the merger or acquisition consideration was at least equal to the liquidation preference(6) due on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities, our advisor would be entitled to receive an amount equal to (a) any deferred asset management fees, plus any interest accrued thereon and (b) the full acquisition fees and disposition fees previously earned, plus any interest accrued thereon, limited to the excess of the merger or acquisition consideration over the liquidation preference due on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities. | | | | |
| | | | The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such amounts as a fee pursuant to the Services Agreement. Our advisor is responsible for paying such fee to the Service Provider. These amounts may be payable to our advisor and the Service Provider in cash or as a portion of the merger or acquisition consideration. In addition, to the extent the merger or acquisition consideration was at least equal to the liquidation preference due on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities plus such deferred fees and interest thereon, the holders of A Shares (including our advisor and its affiliates holding A Shares) would be entitled to receive a portion of the merger or acquisition consideration equal to any accrued common ordinary distributions on our A Shares, limited to the excess of such consideration over the sum of the liquidation preference due on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities plus such deferred fees and interest thereon. | | | | |
| | | | The holders of A Shares will also be entitled to share in the merger or acquisition consideration in an amount equal to the stated value of the outstanding A Shares, limited to the excess of the merger or acquisition consideration over the sum of (a) the liquidation preference on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities, plus (b) the above-described deferred fees and interest thereon, plus (c) the accrued common ordinary distributions on our A Shares. | | | | |
| | | | If the merger or acquisition consideration exceeds the aggregate of (a) the liquidation preference on our outstanding K-I Shares, K Shares, K-T Shares and any parity securities, plus (b) the above-described deferred asset management, | | | | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | acquisition, and disposition fees and interest thereon, plus (c) the accrued common ordinary distributions on our A Shares, plus (d) the stated value of the outstanding A Shares, such excess merger or acquisition consideration would be distributed (i) to the holders of K-I Shares, K Shares, K-T Shares and any parity securities, pro rata in accordance with the number of K-I Shares, K Shares, K-T Shares and parity securities, in an amount equal to 50% of such excess (or 87.5% of such excess if the A Shares have been repurchased in connection with a Non-cause Advisory Agreement Termination, as described under “Payment upon Other Advisory Agreement Termination” below); (ii) to the holders of B Shares, pro rata in accordance with the number of B Shares, in an amount equal to 12.5% of such excess; and (iii) to the holders of A Shares, pro rata in accordance with the number of A Shares, in an amount equal to 37.5% of such excess (unless all such A Shares previously have been repurchased in connection with a Non-cause Advisory Agreement Termination, in which case such excess merger or acquisition consideration otherwise apportioned to the A Shares would be distributed to the holders of the K-I Shares, K Shares, K-T Shares and any parity securities as noted above). See “Conflicts of Interest — Service Provider” for more information about the issuance of B Shares to the Service Provider. The initial holders of A Shares will be accredited investors that purchased A Shares as part of a Unit in our private offering and our advisor and its affiliates. See “Description of Capital Stock — A Shares”. | | | | |
|
Payment upon Other Advisory Agreement Termination — Our Advisor, Our Service Provider or Their Affiliates
|
| | We may elect not to renew the advisory agreement. We also have the right to terminate the advisory agreement without “cause,” as defined in the advisory agreement (i.e., we may terminate the advisory agreement other than in connection with a listing of our shares or a transaction involving a merger or acquisition or other than for cause). We refer to any such non-renewal or non-cause termination as a “Non-cause Advisory Agreement Termination.” In case of a Non-cause Advisory Agreement Termination, pursuant to the advisory agreement, we would be obligated to make a cash payment to our advisor in the amount of any deferred asset management fees, plus any interest accrued thereon, the full acquisition fees previously earned, plus any interest accrued thereon, and the full disposition fees previously earned, plus any | | | Not determinable at this time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | interest accrued thereon, regardless of the value of our assets or our net assets. The Service Provider (an affiliate of the dealer manager) would be entitled to receive 25% of any such payments as a fee pursuant to the Services Agreement. Our advisor is responsible for paying such fee to the Service Provider. | | | | |
| | | | In addition, pursuant to our charter, we would be obligated to repurchase our A Shares (whether or not held by our advisor or its affiliates) for an amount equal to the greater of: (1) any accrued common ordinary distributions on our A Shares plus the stated value of the outstanding A Shares ($10.00 per A Share) or (2) the amount the holders of A Shares would be entitled to receive if we liquidated and received net liquidation proceeds equal to the fair market value (determined by appraisals as of the termination date) of our investments less any loans secured by such investments, limited in the case of non-recourse loans to the value of investments securing such loans. Any B Shares then outstanding would remain outstanding. | | | | |
| | | | The amounts payable on account of the repurchase of A Shares may be paid, in the discretion of a majority of our board of directors, including a majority of our independent directors, in the form of promissory notes bearing interest at the then-current rate, as determined in good faith by a majority of our board of directors, including a majority of our independent directors. See footnote (5) below for information regarding the terms of such promissory notes. | | | | |
|
Payment Upon Advisory Agreement Termination for Cause — Our Advisor, Our Service Provider, or Their Affiliates
|
| | If we terminate the advisory agreement for cause (as defined in the advisory agreement), we would not have a current obligation to make any payments to our advisor or the Service Provider. However, any A Shares and B Shares held by them or their affiliates would remain outstanding. In addition, any deferred asset management fees, plus any interest accrued thereon, the full acquisition fees previously earned, plus any interest accrued thereon, and the full disposition fees previously earned, plus any interest accrued thereon, would remain outstanding obligations, and the deferred fees would continue to accrue interest at a non-compounded annual rate of 6.0%. Such deferred fees and interest accrued thereon would be payable upon a liquidation or an Other Liquidity Event in the manners set forth above. In addition, | | | Not determinable at this time. | |
|
Type of Compensation
|
| |
Determination of Amount
|
| |
Estimated Amount for Targeted
Maximum Offering |
|
| | | | the A Shares and B Shares would continue to participate in any excess cash or remaining liquidation cash and would be entitled to the rights upon a listing of our securities on a national securities exchange or to participate in the proceeds upon a liquidation, merger, or acquisition transaction in the manner described above. This includes A Shares and B Shares held by our advisor, the Service Provider, and their affiliates. | | | | |
| | | |
Incurred
|
| |
Outstanding
|
| ||||||
| | | |
As of December 31,
2020 |
| |
As of December 31,
2020 |
| ||||||
| Offering Stage: | | | | | | | | | | | | | |
|
Selling commissions
|
| | | $ | 1,789,200 | | | | | $ | — | | |
|
Dealer manager fee
|
| | | | 693,814 | | | | | | — | | |
|
Stockholder servicing fees
|
| | | | 5,766 | | | | | | 337 | | |
|
Other offering expenses
|
| | | | 6,067,458 | | | | | | 3,821,061 | | |
| | | | | $ | 8,556,238 | | | | | $ | 3,821,398 | | |
| | | |
Incurred
|
| |
Outstanding
|
| ||||||
| | | |
As of December 31,
2020 |
| |
As of December 31,
2020 |
| ||||||
| Acquisitions and Operations Stage: | | | | | | | | | | | | | |
|
Acquisition fees(1)
|
| | | $ | 1,081,273 | | | | | $ | 1,081,273 | | |
|
Asset management fees(1)
|
| | | | 1,158,111 | | | | | | 1,158,111 | | |
|
Property management fee and reimbursement
|
| | | | 1,404,887 | | | | | | 47,766(2) | | |
|
Construction management fees
|
| | | | 25,078 | | | | | | 0 | | |
| | | | | $ | 3,669,349 | | | | | $ | 2,287,150 | | |
|
Beneficial Owner
|
| |
Number of
Common Stock Beneficially Owned |
| |
Percent of
All Common Stock Shares |
| ||||||
|
TPG Hotel REIT Investor, LLC(1)
|
| | | | 554,410 | | | | | | 10.55% | | |
| Directors and Executive Officers | | | | | | | | | | | | | |
|
James A. Procaccianti
|
| | |
|
(2)
|
| | | | | 10.55% | | |
|
Gregory Vickowski
|
| | |
|
(3)
|
| | | | | 10.55% | | |
|
Lawrence Aubin(4)
|
| | | | 1,000 | | | | | | * | | |
|
Thomas R. Engel(4)
|
| | | | 1,000 | | | | | | * | | |
|
Ronald S. Ohsberg(4)
|
| | | | 1,000 | | | | | | * | | |
|
All executive officers and directors as a group (5 persons)
|
| | | | 557,410 | | | | | | 10.61% | | |
|
Legal Entity
|
| |
Property Name
|
|
| Gano Holdings, LLC | | | Hilton Garden Inn | |
| Arizona SC Hotel Owner, LLC | | | Hilton Scottsdale | |
| Arizona PV Hotel Owner, LLC | | | Doubletree Paradise Valley | |
| PEH III, LLC | | | Holiday Inn East Hartford | |
| TPG BLFL JV, LLC | | | Marriott Fort Lauderdale | |
| RB — TPG San Jose, LLC | | | AC Marriott | |
| RP-TPG Chicago North Shore, LLC | | | Westin North Shore | |
| PDE I, LLC | | | Sheraton Wilmington | |
| PCA I, LP | | | Doubletree Santa Monica | |
| Procaccianti AZ II, LP (HSRV) | | | Hilton Scottsdale | |
| Procaccianti AZ, LP | | | Doubletree Paradise Valley | |
| TPG Reno, LLC | | | Marriott Courtyard Reno | |
| NWM, LLC | | | Marriott Waterside Norfolk | |
| PVA V, LLC | | | Sheraton Alexandria | |
| 380 Luckie St. JV, LLC | | | Hyatt House Atlanta | |
| POH I, LLC | | | Sheraton Columbus | |
| PCO I, LP | | | Marriott Colorado | |
| PRI Warwick Airport, LLC | | | Sheraton Warwick | |
| PMO I, LLC (Fund III) | | | Intercontinental Kansas City | |
| OHIB Hotel, LLC | | | Holiday Inn Inner Harbor | |
| PTX IV, LLC | | | Sheraton Dallas | |
| PIL IV, LLC | | | Sheraton Elk Grove | |
| Sheffield Apts TT, LLC | | | Sheffield Apartments | |
| PMO IV, LLC | | | Sheraton Kansas City | |
| PKY I, LLC | | | Hyatt Lexington | |
| PFL VI, LLC | | | Marriott Fort Lauderdale | |
| PFL V, LLC | | | Renaissance Boca Raton | |
| Procaccianti AZ II, LP (Fund III) | | | Hilton Scottsdale | |
| PNY IV, LLC | | | Holiday Inn SoHo | |
| RPAP Eastgate LLC | | | Eastgate Hotel | |
| Great Salt Pond Marina Property, LLC | | | Champlin’s Resort & Marina | |
| Toll Tib Hotel JV, LLC | | | Lodge at Tiburon | |
| Toll Tib Hotel JV, LLC | | | Toll House | |
| Hampshire Hospitality Holding, LLC | | | Mill Falls | |
| 400 Corp Ft Lauderdale JV | | | Westin Ft Lauderdale | |
|
Legal Entity
|
| |
Property Name
|
|
| Proc Orlando DS JV, LLC | | | Wyndham LBV | |
| 422 Hotel, LLC | | | Sheraton Wilmington | |
| TPG 100 Sabin Hotel JV, LLC | | | Residence Inn Providence | |
| TPG St. Pete Beach, LLC | | | Postcard Inn | |
| PHR STPFL, LLC | | | Staybridge Suites St. Petersburg | |
| Alexandria Hotel Owner, LLC | | | Sheraton Suites Alexandria | |
| PHR WNC, LLC | | | Springhill Suites Wilmington | |
| First Warwick Hotel Investors, LLC | | | Fairfield Inn | |
| TPG KC MO I JV, LLC | | | Intercontinental Kansas City | |
| TPG LA Commerce JV, LLC | | | Doubletree Commerce | |
| TPG BLFL JV, LLC | | | Hyatt Lexington | |
| TPG BLFL JV, LLC | | | Renaissance Boca Raton | |
| TPG Waterford, LLC | | | Marriott Watrford OKC | |
| RP Providence, LLC | | | Renaissance Providence | |
| PMD I, LLC | | | Doubletree BWI | |
| | Prior Programs | | | | |
| | Total Number of Programs | | | 50 | |
| | Total Equity raised: | | | $891,581,960 | |
| | Total Investors | | | 145 | |
| | Total number of Properties Purchased | | | 50 | |
| | Location of Properties Purchased | | |
United States
|
|
| | Aggregate Purchase Price of Properties | | | $1,889,700,760 | |
| | % of Commercial (Lodging) | | | 98% | |
| | % Residential | | | 2% | |
| | % new | | | 0% | |
| | % used | | | 97% | |
| | % construction | | | 3% | |
| | Properties Sold | | | 30 | |
|
Quarter Ended
|
| |
Date Paid
|
| |
Cash
Distribution |
| |
Distribution Paid
Pursuant to DRIP |
| |
Total Amount of
Distribution |
| |||||||||
|
December 31, 2019
|
| |
January 31, 2020
|
| | | $ | 393,701 | | | | | $ | 56,696 | | | | | $ | 450,397 | | |
|
March 31, 2020
|
| |
May 1, 2020
|
| | | | 544,566 | | | | | | — | | | | | | 544,566 | | |
|
June 30, 2020
|
| |
November 12, 2020
|
| | | | 593,989 | | | | | | 96,211 | | | | | | 690,200 | | |
|
September 30, 2020
|
| |
November 16, 2020
|
| | | | 180,916 | | | | | | 30,669 | | | | | | 211,585 | | |
| Total | | | | | | | $ | 1,713,172 | | | | | $ | 183,576 | | | | | $ | 1,896,748 | | |
|
December 31, 2018
|
| |
January 31, 2019
|
| | | $ | 193,802 | | | | | $ | 1,176 | | | | | $ | 194,978 | | |
|
March 31, 2019
|
| |
May 1, 2019
|
| | | | 224,012 | | | | | | 6,074 | | | | | | 230,086 | | |
|
June 30, 2019
|
| |
August 2, 2019
|
| | | | 277,869 | | | | | | 17,374 | | | | | | 295,243 | | |
|
September 30, 2019
|
| |
November 1, 2019
|
| | | | 347,007 | | | | | | 36,703 | | | | | | 383,710 | | |
| Total | | | | | | | $ | 1,042,690 | | | | | $ | 61,327 | | | | | $ | 1,104,017 | | |
|
December 31, 2017
|
| |
February 9, 2018
|
| | | $ | 61,071 | | | | | $ | — | | | | | $ | 61,071 | | |
|
March 31, 2018
|
| |
May 29, 2018
|
| | | | 102,690 | | | | | | — | | | | | | 102,690 | | |
|
June 30, 2018
|
| |
August 23, 2018
|
| | | | 147,590 | | | | | | — | | | | | | 147,590 | | |
|
September 30, 2018
|
| |
October 25, 2018
|
| | | | 183,082 | | | | | | — | | | | | | 183,082 | | |
| Total | | | | | | | $ | 494,433 | | | | | $ | — | | | | | $ | 494,433 | | |
|
Period
|
| |
Total Number
of Shares Requested to be Repurchased(1) |
| |
Average Price
Paid per Share |
| |
Total Numbers
of Shares Purchased as Part of Publicly Announced Plans and Programs |
| |
Approximate
Dollar Value of Shares Available that may yet be Repurchased under the Program |
| ||||||||||||
|
January 1, 2020 — January 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
February 1, 2020 — February 28, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
March 1, 2020 — March 31, 2020
|
| | | | 23,500 | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
April 1, 2020 — April 30, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
May 1, 2020 — May 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
June 1, 2020 — June 30, 2020
|
| | | | 8,832 | | | | | $ | 10 | | | | | | 23,500 | | | | |
|
(2)
|
| |
|
July 1, 2020 — July 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
August 1, 2020 — August 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
September 1, 2020 — September 30, 2020
|
| | | | 1,000 | | | | | $ | 8.03 | | | | | | 8,832 | | | | |
|
(2)
|
| |
|
October 1, 2020 — October 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
November 1, 2020 — November 30, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
December 1, 2020 — December 31, 2020
|
| | | | 1,000 | | | | | $ | 7.92 | | | | | | 1,000 | | | | |
|
(2)
|
| |
| | | | | | 34,332 | | | | | | | | | | | | 33,332 | | | | | | | | |
|
Components of NAV
|
| |
3/31/2020
|
| |
3/31/2019
|
| ||||||
|
Real Estate
|
| | | $ | 85,480,000 | | | | | $ | 71,130,000 | | |
|
Mortgage Notes Payable
|
| | | | (49,874,504) | | | | | | (39,341,559) | | |
|
Other Assets
|
| | | | 9,739,275 | | | | | | 6,155,891 | | |
|
Other Liabilities
|
| | | | (2,733,717) | | | | | | (8,512,002) | | |
|
Noncontrolling Interest
|
| | | | (7,446,348) | | | | | | (10,265,241) | | |
|
Net Asset Value
|
| | | $ | 35,164,706 | | | | | $ | 19,167,089 | | |
| Note: | | | | | | | | | | | | | |
| Class K-I Shares(1) | | | | | | | | | | | | | |
|
NAV
|
| | | $ | 5,400,689 | | | | | $ | 665,173 | | |
|
Shares Outstanding
|
| | | | 631,699 | | | | | | 66,517 | | |
|
NAV Per Share
|
| | | $ | 8.55 | | | | | $ | 10.00 | | |
| Class K Shares(1) | | | | | | | | | | | | | |
|
NAV
|
| | | $ | 29,352,997 | | | | | $ | 16,637,838 | | |
|
Shares Outstanding
|
| | | | 3,429,862 | | | | | | 1,663,571 | | |
|
NAV Per Share
|
| | | $ | 8.56 | | | | | $ | 10.00 | | |
| Class K-T Shares(1) | | | | | | | | | | | | | |
|
NAV
|
| | | $ | 411,019 | | | | | $ | 5,100 | | |
|
Shares Outstanding
|
| | | | 47,989 | | | | | | 510 | | |
|
NAV Per Share
|
| | | $ | 8.56 | | | | | $ | 10.00 | | |
| Class A Shares | | | | | | | | | | | | | |
|
NAV
|
| | | $ | 0 | | | | | $ | 1,858,978 | | |
|
Shares Outstanding
|
| | | | 537,410 | | | | | | 468,410 | | |
|
NAV Per Share
|
| | | $ | 0.00 | | | | | $ | 3.97 | | |
| Class B Shares | | | | | | | | | | | | | |
|
NAV
|
| | | $ | 0 | | | | | $ | 0 | | |
|
Shares Outstanding
|
| | | | 125,000 | | | | | | 125,000 | | |
|
NAV Per Share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
| | | |
Range
|
| |
Weighted
Average |
| |||
|
Terminal Capitalization Rate
|
| |
8.25% 9.50%
|
| | | | 8.76% | | |
|
Discount Rate
|
| |
9.75% 11.00%
|
| | | | 10.55% | | |
|
Income and Expense Growth
|
| |
3.00%
|
| | | | 3.00% | | |
| | | |
Estimated Impact to Appraised Values Due to:
|
| |||||||||||||||||||||
| | | |
Increase 25
Basis Points |
| |
Decrease 25
Basis Points |
| |
Increase 5.0%
|
| |
Decrease 5.0%
|
| ||||||||||||
|
Terminal Capitalization Rate
|
| | | $ | (1,130,000) | | | | | $ | 1,190,000 | | | | | $ | (1,940,000) | | | | | $ | 2,100,000 | | |
|
Discount Rate
|
| | | $ | (1,430,000) | | | | | $ | 1,460,000 | | | | | $ | 2,680,000 | | | | | $ | 3,100,000 | | |
| |
Estimated Impact to Fair Market Value of the Company’s Secured Notes due to:
|
| |||||||||
| |
Decrease
25 Basis Points |
| |
Increase
25 Basis Points |
| |
Decrease
5.0% |
| |
Increase
5.0% |
|
| |
($412,700)
|
| |
$408,400
|
| |
$(667,900)
|
| |
$656,500
|
|
| | | |
Per K Share
|
| |
Per K-I Share
|
| |
Per K-T Share
|
| |
Total Maximum
|
| ||||||||||||
|
Price to Public
|
| | | $ | 8.56 | | | | | $ | 7.95 | | | | | $ | 8.56 | | | | | $ | 500,000,000 | | |
|
Selling Commissions
|
| | | $ | 0.60 | | | | | | — | | | | | $ | 0.26 | | | | | $ | 16,250,000 | | |
|
Dealer Manager Fee
|
| | | $ | 0.26 | | | | | $ | 0.2385 | | | | | $ | 0.26 | | | | | $ | 15,000,000 | | |
|
Stockholder Servicing Fee
|
| | | | — | | | | | | — | | | | | | —(1) | | | | | | —(1) | | |
|
Dollar Amount of K Shares Purchased
|
| |
Selling Commission
Percentage |
| |
Dealer
Manager Fee |
| |
Purchase Price Per
K Share to Investor |
| |||||||||
|
$499,999 or less
|
| | | | 7.0% | | | | | | 3.0% | | | | | $ | 8.56 | | |
|
$500,000 – $999,999
|
| | | | 6.0% | | | | | | 3.0% | | | | | $ | 8.48 | | |
|
$1,000,000 – $1,999,999
|
| | | | 5.0% | | | | | | 3.0% | | | | | $ | 8.39 | | |
|
$2,000,000 – $2,999,999
|
| | | | 4.0% | | | | | | 3.0% | | | | | $ | 8.31 | | |
|
$3,000,000 – $4,999,999
|
| | | | 3.0% | | | | | | 3.0% | | | | | $ | 8.23 | | |
|
$5,000,000 – $9,999,999
|
| | | | 2.0% | | | | | | 3.0% | | | | | $ | 8.15 | | |
|
$10,000,000 and above
|
| | | | 1.0% | | | | | | 3.0% | | | | | $ | 8.08 | | |
| | | |
As of: 12/31/20
|
| |||||||||||||||
| | | |
Toll Tib Hotel JV, LLC
|
| |
Mill Falls NH JV, LLC
|
| |
Great Salt Pond
Marina JV, LLC |
| |||||||||
| | | |
Toll House and Lodge
at Tiburon |
| |
Mill Falls
|
| |
Champlin’s Resort &
Marina |
| |||||||||
|
Dollar Amount Offered
|
| | | $ | 31,017,214 | | | | | $ | 21,401,415 | | | | | $ | 23,384,490 | | |
|
Dollar amount raised (100%)
|
| | | $ | 31,017,214 | | | | | $ | 21,401,415 | | | | | $ | 23,384,490 | | |
| Less offering expenses: | | | | | | | | | | | | | | | | | | | |
|
Selling commissions and discounts retained by affiliates
|
| | | $ | (300,000) | | | | | $ | (300,000) | | | | | $ | (786,837) | | |
|
Organizational expenses
|
| | | $ | (75,000) | | | | | $ | (166,434) | | | | | $ | (74,910) | | |
|
Other (explain)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Reserves
|
| | | $ | (3,898,603) | | | | | $ | — | | | | | $ | (8,958,061) | | |
|
Percent available for investment
|
| | | | 86% | | | | | | 98% | | | | | | 58% | | |
| Acquisition costs: | | | | | | | | | | | | | | | | | | | |
|
Prepaid items and fees related to purchase of
property |
| | | $ | 115,692 | | | | | $ | 282,409 | | | | | $ | 6,000 | | |
|
Cash down payment (purchase price and capex less debt financing & fees)
|
| | | $ | 25,700,000 | | | | | $ | 21,225,500 | | | | | $ | 21,458,061 | | |
|
Acquisition fees
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Other (explain) – Closing Costs
|
| | | $ | (290,601) | | | | | $ | 107,661 | | | | | $ | 712,225 | | |
|
Total acquisition cost
|
| | | $ | 25,525,091 | | | | | $ | 21,615,570 | | | | | $ | 22,176,286 | | |
|
Percent leverage (mortgage financing divided by
acquisition cost) |
| | | | 67% | | | | | | 61% | | | | | | 56% | | |
|
Date offering began
|
| | | | 5/21/2019 | | | | | | 2/26/2019 | | | | | | 10/15/2020 | | |
|
Length of offering (in months)
|
| | | | 3 | | | | | | 2 | | | | | | 2 | | |
|
Months to invest 90% of amount available for investment (measured from beginning of offering)
|
| | | | 3 | | | | | | 2 | | | | | | 2 | | |
| | | |
11/21/2018
|
| |
11/1/2019
|
| |
11/1/2020
|
| |
11/19/2018
|
| |
11/1/2019
|
| |
11/18/2020
|
| |
3/22/2019
|
| |
3/1/2020
|
| |
4/25/2019
|
| |
4/1/2020
|
| |
8/21/2019
|
| |
8/1/2020
|
| ||||||||||||||||||||||||||||||||||||
| | | |
10/31/2019
|
| |
10/31/2020
|
| |
12/31/2020
|
| |
10/31/2019
|
| |
10/31/2020
|
| |
12/31/2020
|
| |
2/28/2020
|
| |
12/31/2020
|
| |
3/31/2020
|
| |
12/31/2020
|
| |
7/31/2020
|
| |
12/31/2020
|
| ||||||||||||||||||||||||||||||||||||
| | | |
HCP Grosvenor Orlando, LLC
|
| |
422 Hotel, LLC
|
| |
400 Corp Ft Lauderdale JV
|
| |
Mill Falls NH JV, LLC
|
| |
Toll Tib Hotel JV, LLC
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Wyndham Lake Buena Vista
|
| |
Sheraton Suites Wilmington
|
| |
Westin Ft Lauderdale
|
| |
Mill Falls
|
| |
Toll House and Lodge at Tiburon
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 1
|
| |
Year 2
|
| |
Year 1
|
| |
Year 2
|
| |
Year 1
|
| |
Year 2
|
| ||||||||||||||||||||||||||||||||||||
|
Gross Revenues
|
| | | $ | 30,109,607 | | | | | $ | 9,575,513 | | | | | $ | 1,030,144 | | | | | $ | 8,803,009 | | | | | $ | 3,963,882 | | | | | $ | 382,403 | | | | | $ | 14,307,564 | | | | | $ | 2,955,508 | | | | | $ | 12,729,275 | | | | | $ | 6,988,796 | | | | | $ | 10,982,047 | | | | | $ | 2,018,850 | | |
| Profit on sale of properties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Less: Operating expenses
|
| | | $ | 23,597,222 | | | | | $ | 14,699,194 | | | | | $ | 1,702,333 | | | | | $ | 7,093,782 | | | | | $ | 4,376,956 | | | | | $ | 702,319 | | | | | $ | 11,510,568 | | | | | $ | 4,423,987 | | | | | $ | 7,448,532 | | | | | $ | 4,289,603 | | | | | $ | 8,687,311 | | | | | $ | 2,256,076 | | |
|
Interest expense
|
| | | $ | 2,401,909 | | | | | $ | 2,908,485 | | | | | $ | 485,921 | | | | | $ | 710,388 | | | | | $ | 958,090 | | | | | $ | 189,486 | | | | | $ | 1,567,836 | | | | | $ | 926,880 | | | | | $ | 1,691,848 | | | | | $ | 1,371,490 | | | | | $ | 2,324,279 | | | | | $ | 1,141,578 | | |
|
Depreciation
|
| | | $ | 2,587,305 | | | | | $ | 3,113,359 | | | | | $ | 975,263 | | | | | $ | 142,271 | | | | | $ | 2,425,566 | | | | | $ | 884,373 | | | | | $ | 2,167,676 | | | | | $ | 2,601,831 | | | | | $ | 1,940,284 | | | | | $ | 2,221,581 | | | | | $ | 761,075 | | | | | $ | 2,200,350 | | |
|
Net Income – GAAP Basis
|
| | | $ | 1,523,171 | | | | | $ | (11,145,525) | | | | | $ | (2,133,373) | | | | | $ | 856,568 | | | | | $ | (3,796,730) | | | | | $ | (1,393,775) | | | | | $ | (938,516) | | | | | $ | (4,997,190) | | | | | $ | 1,648,611 | | | | | $ | (893,878) | | | | | $ | (790,618) | | | | | $ | (3,579,154) | | |
|
FF&E Reserve
|
| | | $ | 1,106,734 | | | | | $ | 421,764 | | | | | $ | — | | | | | $ | 121,709 | | | | | $ | 55,332 | | | | | $ | — | | | | | $ | 778,937 | | | | | $ | 95,663 | | | | | $ | 530,647 | | | | | $ | 333,714 | | | | | $ | 234,476 | | | | | $ | — | | |
|
Principal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Cash generated from operations
|
| | | $ | 3,003,742 | | | | | $ | (8,453,930) | | | | | $ | (1,158,110) | | | | | $ | 877,130 | | | | | $ | (1,426,496) | | | | | $ | (509,402) | | | | | $ | 450,223 | | | | | $ | (2,491,022) | | | | | $ | 3,058,248 | | | | | $ | 993,989 | | | | | $ | (264,019) | | | | | $ | (1,378,804) | | |
|
Cash generated from sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash generated from
refinancing |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash generated from operations, sales and refinancing
|
| | | $ | 3,003,742 | | | | | $ | (8,453,930) | | | | | $ | (1,158,110) | | | | | $ | 877,130 | | | | | $ | (1,426,496) | | | | | $ | (509,402) | | | | | $ | 450,223 | | | | | $ | (2,491,022) | | | | | $ | 3,058,248 | | | | | $ | 993,989 | | | | | $ | (264,019) | | | | | $ | (1,378,804) | | |
|
Less: Cash distributions to investors (Net of operating contributions)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– from operating cash
flow |
| | | $ | 4,000,000 | | | | | $ | 667,000 | | | | | $ | — | | | | | $ | 1,275,000 | | | | | $ | 82,000 | | | | | $ | — | | | | | $ | 850,000 | | | | | $ | — | | | | | $ | 2,884,000 | | | | | $ | — | | | | | $ | 1,480,000 | | | | | $ | — | | |
|
– from sales and
refinancing |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | | | | | | | $ | — | | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– from other
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (877,236) | | | | | $ | — | | | | | | | | | | | $ | (156,539) | | | | | $ | — | | | | | $ | (334,655) | | | | | $ | — | | | | | $ | (243,133) | | | | | $ | — | | |
|
Cash generated (deficiency) after cash distributions
|
| | | $ | (996,258) | | | | | $ | (9,120,930) | | | | | $ | (1,158,110) | | | | | $ | 479,366 | | | | | $ | (1,508,496) | | | | | $ | (509,402) | | | | | $ | (243,238) | | | | | $ | (2,491,022) | | | | | $ | 508,903 | | | | | $ | 993,989 | | | | | $ | (1,500,886) | | | | | $ | (1,378,804) | | |
|
Less:Special items (not including sales and refinancing)(identify and quantify)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
– Operating Contributions by investors
|
| | | $ | 650,000 | | | | | $ | 200,000 | | | | | $ | 3,000,000 | | | | | $ | — | | | | | $ | 455,000 | | | | | $ | 300,000 | | | | | $ | 655,000 | | | | | $ | 2,412,528 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,014,500 | | | | | $ | — | | |
|
Cash generated (deficiency) after cash distributions and special items
|
| | | $ | (346,258) | | | | | $ | (8,920,930) | | | | | $ | 1,841,890 | | | | | $ | 479,366 | | | | | $ | (1,053,496) | | | | | $ | (209,402) | | | | | $ | 411,762 | | | | | $ | (78,494) | | | | | $ | 508,903 | | | | | $ | 993,989 | | | | | $ | (486,386) | | | | | $ | (1,378,804) | | |
| | | |
11/21/2018
|
| |
11/1/2019
|
| |
11/1/2020
|
| |
11/19/2018
|
| |
11/1/2019
|
| |
11/18/2020
|
| |
3/22/2019
|
| |
3/1/2020
|
| |
4/25/2019
|
| |
4/1/2020
|
| |
8/21/2019
|
| |
8/1/2020
|
| ||||||||||||||||||||||||||||||||||||
| | | |
10/31/2019
|
| |
10/31/2020
|
| |
12/31/2020
|
| |
10/31/2019
|
| |
10/31/2020
|
| |
12/31/2020
|
| |
2/28/2020
|
| |
12/31/2020
|
| |
3/31/2020
|
| |
12/31/2020
|
| |
7/31/2020
|
| |
12/31/2020
|
| ||||||||||||||||||||||||||||||||||||
| | | |
HCP Grosvenor Orlando, LLC
|
| |
422 Hotel, LLC
|
| |
400 Corp Ft Lauderdale JV
|
| |
Mill Falls NH JV, LLC
|
| |
Toll Tib Hotel JV, LLC
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Wyndham Lake Buena Vista
|
| |
Sheraton Suites Wilmington
|
| |
Westin Ft Lauderdale
|
| |
Mill Falls
|
| |
Toll House and Lodge at Tiburon
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 1
|
| |
Year 2
|
| |
Year 1
|
| |
Year 2
|
| |
Year 1
|
| |
Year 2
|
| ||||||||||||||||||||||||||||||||||||
|
Tax and Distribution Data Per $1000 Invested
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Federal Income Tax Results: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity as of End of Year
listed |
| | | $ | 21,350,166 | | | | | $ | 21,350,166 | | | | | $ | 24,550,166 | | | | | $ | 7,599,223 | | | | | $ | 12,425,660 | | | | | $ | 13,074,949 | | | | | $ | 31,896,445 | | | | | $ | 34,802,006 | | | | | $ | 21,401,417 | | | | | $ | 21,401,417 | | | | | $ | 29,582,544 | | | | | $ | 30,571,699 | | |
|
Ordinary income (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Investment income (Operating Income)
|
| | | $ | 71.34 | | | | | $ | (522.03) | | | | | $ | (86.90) | | | | | $ | 112.72 | | | | | $ | (305.56) | | | | | $ | (106.60) | | | | | $ | (29.42) | | | | | $ | (143.59) | | | | | $ | 77.03 | | | | | $ | (41.77) | | | | | $ | (26.73) | | | | | $ | (117.07) | | |
|
– Return of capital
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Source (on cash basis)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Sales
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Refinancing
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Operations
distributions |
| | | $ | 187.35 | | | | | $ | 31.24 | | | | | $ | — | | | | | $ | 167.78 | | | | | $ | 6.60 | | | | | $ | — | | | | | $ | 26.65 | | | | | $ | — | | | | | $ | 134.76 | | | | | $ | — | | | | | $ | 50.03 | | | | | $ | — | | |
|
– other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amount (in percentage terms)
remaining invested in program properties at the end of the last year reported in the Table (original total acquisition cost of properties retained divided by original total acquisition cost of all properties in program) |
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
TPG BLFL, JV
|
| |
PEH III, LLC
|
| |
Arizona SC
Hotel Owner, LLC |
| |
Arizona PV
Hotel Owner, LLC |
| |
Gano Holdings,
LLC |
| |||||||||||||||
| | | |
Marriott Fort
Lauderdale |
| |
Holiday Inn East
Hartford |
| |
Hilton
Scottsdale |
| |
Doubletree
Paradise Valley |
| |
Hilton Garden
Inn |
| |||||||||||||||
|
Date Closed
|
| | | | 6/13/2019 | | | | | | 9/26/2019 | | | | | | 1/30/2020 | | | | | | 1/30/2020 | | | | | | 2/27/2020 | | |
|
Duration (months)
|
| | | | 56 | | | | | | 83 | | | | | | 23 | | | | | | 23 | | | | | | 280 | | |
|
Aggregate dollar amount raised
|
| | | $ | 8,211,114 | | | | | $ | 3,180,000 | | | | | $ | 22,733,908 | | | | | $ | 30,175,590 | | | | | $ | 9,822,475 | | |
|
Annualized return on investment
|
| | | | 54.49% | | | | | | (0.68)% | | | | | | 29.29% | | | | | | 51.80% | | | | | | 9.79% | | |
|
Median annual leverage
|
| | | | 65% | | | | | | 61% | | | | | | 47% | | | | | | 45% | | | | | | 58% | | |
|
Sponsor Total Compensation(1)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Legal Entity
|
| |
Property
|
| |
Date
Acquired |
| |
Date of
Sale |
| |
Cash received
net of closing costs |
| |
Selling Price, Net of Closing Costs and GAAP Adjustments
|
| |
Cost of Properties Including Closing and Soft Costs
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Mortgage
balance at time of sale |
| |
Purchase
money mortgage taken back by program |
| |
Adjustments
resulting from application of GAAP |
| |
Total
|
| |
Original
mortgage financing |
| |
Total
acquisition cost, capital improvement closing and soft costs |
| |
Total
|
| |
Excess
(Deficiency) of Property Operating Cash Receipts Over Cash Expenditures |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
TPG Reno, LLC
|
| |
Marriott
Courtyard Reno |
| | | | 9/12/2014 | | | | | | 2/5/2018 | | | | | $ | 7,018,227 | | | | | $ | 13,827,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 13,827,000 | | | | | $ | 12,300,000 | | | | | $ | 4,681,799 | | | | | $ | 16,981,799 | | | | | $ | 6,077,606 | | |
|
Procaccianti AZ, LP(1)
|
| |
Doubletree
Paradise Valley |
| | | | 6/30/2005 | | | | | | 2/28/2018 | | | | | $ | 21,610,135 | | | | | $ | 46,312,139 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,312,139 | | | | | $ | 48,000,000 | | | | | $ | 34,353,856 | | | | | $ | 82,353,856 | | | | | $ | 36,904,241 | | |
|
Procaccianti AZ II, LP(1)
|
| |
Hilton Scottsdale
|
| | | | 8/15/2014 | | | | | | 3/6/2018 | | | | | $ | 11,769,379 | | | | | $ | 31,049,266 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,049,266 | | | | | $ | 30,900,000 | | | | | $ | 9,286,974 | | | | | $ | 40,186,974 | | | | | $ | 13,082,777 | | |
|
PCA I, LP
|
| |
Doubletree Santa
Monica |
| | | | 6/30/2005 | | | | | | 9/26/2018 | | | | | $ | 51,997,828 | | | | | $ | 99,442,874 | | | | | $ | — | | | | | $ | — | | | | | $ | 99,442,874 | | | | | $ | 53,000,000 | | | | | $ | 26,862,750 | | | | | $ | 79,862,750 | | | | | $ | 82,752,608 | | |
|
PDE I, LP(1)
|
| |
Sheraton Suites
Wilmington |
| | | | 6/5/2007 | | | | | | 11/19/2018 | | | | | $ | — | | | | | $ | 34,074,048 | | | | | $ | — | | | | | $ | — | | | | | $ | 34,074,048 | | | | | $ | 36,450,000 | | | | | $ | 14,251,463 | | | | | $ | 50,701,463 | | | | | $ | 9,776,969 | | |
|
RP-TPG Chicago North Shore,
LLC |
| |
Westin North
Shore |
| | | | 8/9/2013 | | | | | | 12/28/2018 | | | | | $ | 28,823,128 | | | | | $ | 37,758,728 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,758,728 | | | | | $ | 37,500,000 | | | | | $ | 26,415,270 | | | | | $ | 63,915,270 | | | | | $ | 25,057,510 | | |
|
RB-TPG San Jose, LLC
|
| |
AC Marriott San
Jose |
| | | | 12/17/2014 | | | | | | 3/27/2019 | | | | | $ | 42,354,594 | | | | | $ | 52,709,861 | | | | | $ | — | | | | | $ | — | | | | | $ | 52,709,861 | | | | | $ | 31,285,000 | | | | | $ | 22,557,819 | | | | | $ | 53,842,819 | | | | | $ | 9,626,208 | | |
|
TPG BLFL JV, LLC
|
| |
Marriott Fort
Lauderdale |
| | | | 11/14/2014 | | | | | | 6/13/2019 | | | | | $ | 20,467,778 | | | | | $ | 28,926,360 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,926,360 | | | | | $ | 29,950,000 | | | | | $ | 6,961,435 | | | | | $ | 36,911,435 | | | | | $ | 13,663,570 | | |
|
PEH III, LLC
|
| |
Holiday Inn East
Hartford |
| | | | 12/1/2012 | | | | | | 9/26/2019 | | | | | $ | 849,986 | | | | | $ | 7,799,982 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,799,982 | | | | | $ | — | | | | | $ | 9,067,979 | | | | | $ | 9,067,979 | | | | | $ | 2,306,994 | | |
|
Arizona SC Hotel Owner, LLC
|
| |
Hilton Scottsdale
|
| | | | 3/6/2018 | | | | | | 1/31/2020 | | | | | $ | 53,526,890 | | | | | $ | 44,743,448 | | | | | $ | — | | | | | $ | — | | | | | $ | 44,743,448 | | | | | $ | 46,312,198 | | | | | $ | 6,044,717 | | | | | $ | 52,356,915 | | | | | $ | 5,824,733 | | |
|
Arizona PV Hotel Owner, LLC
|
| | Doubletree Paradise Valley | | | | | 2/28/2018 | | | | | | 1/31/2020 | | | | | $ | 31,725,069 | | | | | $ | 29,300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 29,300,000 | | | | | $ | 29,300,000 | | | | | $ | 44,811,836 | | | | | $ | 74,111,836 | | | | | $ | 8,715,316 | | |
|
Gano Holdings, LLC(1)
|
| | Hilton Garden Inn | | | | | 3/3/1997 | | | | | | 2/27/2020 | | | | | $ | 12,051,163 | | | | | $ | 14,936,901 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,936,901 | | | | | $ | 3,909,469 | | | | | $ | 14,696,381 | | | | | $ | 18,605,850 | | | | | $ | 12,884,909 | | |