These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| |
Maryland
|
| |
81-3661609
|
|
| |
(State or Other jurisdiction of
incorporation or organization) |
| |
(I.R.S Employer
Identification Number) |
|
| |
1140 Reservoir Avenue, Cranston, RI
(Address of Principal Executive Offices)
|
| |
02920-6320
(Zip Code)
|
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | Emerging growth company | | | ☒ | | | | ||||
| | | |
Page
|
| |||
| | | | | ii | | | |
| PART I | | | | | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| PART II | | | | | | | |
| | | | | 49 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| PART III | | | | | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| PART IV | | | | | | | |
| | | | | 72 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | F-1 | | | |
|
Property Name*
|
| |
Date Acquired
|
| |
Location
|
| |
Ownership
Interest |
| |
Contract
Purchase Price (1)(2) |
| |
Rooms
|
| |
Mortgage
Debt Outstanding |
| |||||||||||||||
|
Springhill Suites Wilmington
|
| | | | 05/24/2017 (1) | | | | Wilmington, NC | | | | | 51 % | | | | | $ | 18,000,000 | | | | | | 120 | | | | | $ | 11,268,000 | | |
|
Staybridge Suites
St. Petersburg |
| | | | 06/29/2017 (1) | | | |
St. Petersburg, FL
|
| | | | 51 % | | | | | $ | 20,500,000 | | | | | | 119 | | | | | $ | 13,325,000 | | |
|
Hotel Indigo
Traverse City |
| | | | 08/15/2018 | | | |
Traverse City, MI
|
| | | | 100 % | | | | | $ | 26,050,000 | | | | | | 107 | | | | | $ | 15,092,000 (3) | | |
|
Quarter Ended
|
| |
Date Paid
|
| |
Cash Distribution
|
| |
Distribution Paid
Pursuant to DRIP |
| |
Total Amount of
Distribution |
| |||||||||
|
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 | | |
|
Type of Expense Amount
|
| |
Amount
|
| |
Estimated/Actual
|
| ||||||
|
Selling commissions and dealer manager fees
|
| | | $ | 1,058,501 | | | | | | Actual | | |
|
Other organization and offering costs
|
| | | | 1,083,912 | | | | | | Actual | | |
|
Total
|
| | | $ | 2,142,413 | | | | | | | | |
|
Type of Expense Amount
|
| |
Amount
|
| |
Estimated/Actual
|
| ||||||
|
Selling commissions, stockholder servicing fees and dealer manager
fees |
| | | $ | 1,589,880 | | | | | | Actual | | |
|
Other organization and offering costs
|
| | | | 1,668,148 | | | | | | Actual | | |
|
Total
|
| | | $ | 3,258,028 | | | | | | | | |
|
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 |
| ||||||||||||
|
October 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
|
November 2019
|
| | | | — | | | | | $ | 10.00 | | | | | | 4,278 | | | | |
|
(2)
|
| |
|
December 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
|
(2)
|
| |
| | | | | | — | | | | | | | | | | | | 4,278 | | | | | | | | |
| | | |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |
Total
|
| |||||||||||||||
|
Outstanding debt obligations
|
| | | $ | 171,897 | | | | | $ | 15,901,769 | | | | | $ | 23,611,334 | | | | | $ | — | | | | | $ | 39,685,000 | | |
|
Interest payments on outstanding debt
obligations |
| | | | 1,901,136 | | | | | | 2,649,141 | | | | | | 1,608,957 | | | | | | — | | | | | | 6,159,234 | | |
|
Total
|
| | | $ | 2,073,033 | | | | | $ | 18,550,910 | | | | | $ | 25,220,291 | | | | | $ | — | | | | | $ | 45,844,234 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||||||||
|
Distributions paid in cash
|
| | | $ | 1,042,690 | | | | | | | | | | | $ | 494,433 | | | | | | | | |
|
Distributions reinvested
|
| | | | 61,327 | | | | | | | | | | | | — | | | | | | | | |
|
Total distributions
|
| | | $ | 1,104,017 | | | | | | | | | | | $ | 494,433 | | | | | | | | |
| Source of distributions: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash flows provided by operations
|
| | | $ | 1,042,690 | | | | | | 94 % | | | | | $ | 433,362 | | | | | | 88 % | | |
|
Loans from affiliates
|
| | | | — | | | | | | 0 % | | | | | | 61,071 | | | | | | 12 % | | |
|
Offering proceeds from issuance of common stock pursuant to the DRIP
|
| | | | 61,327 | | | | | | 6 % | | | | | | — | | | | | | 0 % | | |
|
Total sources
|
| | | $ | 1,104,017 | | | | | | 100 % | | | | | $ | 494,433 | | | | | | 100 % | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Ordinary Income
|
| | | | 41 % | | | | | | 0 % | | |
|
Return of Capital
|
| | | | 59 % | | | | | | 100 % | | |
|
Total
|
| | | | 100 % | | | | | | 100 % | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| Reconciliation of net income (loss) to MFFO: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 696,940 | | | | | $ | (1,172,601 ) | | |
|
Depreciation and amortization
|
| | | | 2,247,028 | | | | | | 1,304,207 | | |
|
Gain on acquisition
|
| | | | — | | | | | | (42,026 ) | | |
|
FFO
|
| | | | 2,943,968 | | | | | | 89,580 | | |
| Less noncontrolling interest: | | | | | | | | | | | | | |
|
Net income attributable to noncontrolling interest
|
| | | | (593,988 ) | | | | | | (504,580 ) | | |
|
Depreciation and amortization attributable to noncontrolling interest
|
| | | | (677,319 ) | | | | | | (492,890 ) | | |
|
FFO attributable to common stockholders
|
| | | | 1,672,661 | | | | | | (907,890 ) | | |
|
Acquisition fees and expenses
|
| | | | — | | | | | | 840,359 | | |
|
Amortization of deferred financing costs and debt discount as interest
|
| | | | 103,477 | | | | | | 53,011 | | |
|
Unrealized loss on interest rate swap
|
| | | | 173,204 | | | | | | 146,690 | | |
|
MFFO attributable to common stockholders
|
| | | $ | 1,949,342 | | | | | $ | 132,170 | | |
|
Exhibit No.
|
| |
Description
|
|
| 101.INS* | | | XBRL Instance Document. | |
|
101.SCH*
|
| | XBRL Taxonomy Extension Schema Document. | |
|
101.CAL*
|
| | XBRL Taxonomy Extension Calculation Linkbase Document. | |
|
101.LAB*
|
| | XBRL Taxonomy Extension Label Linkbase Document. | |
|
101.PRE*
|
| | XBRL Taxonomy Extension Presentation Linkbase Document. | |
|
101.DEF*
|
| | XBRL Taxonomy Extension Definition Linkbase Document. | |
| | | | | Procaccianti Hotel REIT, Inc. | | |||
| | Date: March 30, 2020 | | | By: | | | /s/ James A. Procaccianti | |
| | | | | | | |
James A. Procaccianti
Chief Executive Officer, President and Chairman of the Board of Directors (Principal Executive Officer) |
|
| | Date: March 30, 2020 | | | By: | | | /s/ Gregory Vickowski | |
| | | | | | | |
Gregory Vickowski
Chief Financial Officer, Treasurer and Director (Principal Accounting Officer and Principal Financial Officer) |
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| | | | | | | | | |
| |
/s/ James A. Procaccianti
James A. Procaccianti
|
| |
Chief Executive Officer, President and Chairman of the Board of Directors (Principal Executive Officer)
|
| |
March 30, 2020
|
|
| |
/s/ Gregory Vickowski
Gregory Vickowski
|
| |
Chief Financial Officer, Treasurer and Director (Principal Accounting Officer and Principal Financial Officer)
|
| |
March 30, 2020
|
|
| |
/s/ Lawrence A. Aubin
Lawrence A. Aubin
|
| |
Director
|
| |
March 30, 2020
|
|
| |
/s/ Thomas R. Engel
Thomas R. Engel
|
| |
Director
|
| |
March 30, 2020
|
|
| |
/s/ Ronald S. Ohsberg
Ronald S. Ohsberg
|
| |
Director
|
| |
March 30, 2020
|
|
|
Financial Statements
|
| |
Page
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-8 | | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | $ | 63,367,852 | | | | | $ | 64,781,045 | | |
|
Cash
|
| | | | 11,370,148 | | | | | | 1,999,092 | | |
|
Restricted cash
|
| | | | 1,631,649 | | | | | | 1,799,060 | | |
|
Accounts receivable, net
|
| | | | 224,429 | | | | | | 194,707 | | |
|
Due from related parties
|
| | | | 400,446 | | | | | | 1,499,532 | | |
|
Prepaid expenses and other assets, net
|
| | | | 758,056 | | | | | | 454,526 | | |
|
Total Assets
|
| | | $ | 77,752,580 | | | | | $ | 70,727,962 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
|
Mortgage notes payable, net
|
| | | $ | 39,437,601 | | | | | $ | 41,078,124 | | |
|
Accounts payable, accrued expenses and other, net
|
| | | | 2,692,823 | | | | | | 2,433,769 | | |
|
Due to related parties
|
| | | | 1,308,424 | | | | | | 7,503,357 | | |
|
Total Liabilities
|
| | | | 43,438,848 | | | | | | 51,015,250 | | |
| Stockholders’ Equity | | | | | | | | | | | | | |
|
Class K common stock, $0.01 par value per share; 55,500,000 shares
authorized, 2,680,845 and 1,364,918 shares issued and outstanding, respectively |
| | | | 26,808 | | | | | | 13,649 | | |
|
Class K-I common stock, $0.01 par value per share; 55,500,000 shares authorized, 491,718 and 12,243 shares issued and outstanding, respectively
|
| | | | 4,917 | | | | | | 122 | | |
|
Class K-T common stock, $0.01 par value per share; 116,000,000 shares authorized, 45,616 and 510 shares issued and outstanding, respectively
|
| | | | 456 | | | | | | 5 | | |
|
Class A common stock, $0.01 par value per share; 21,000,000 shares authorized, 537,410 and 468,410 shares issued and outstanding, respectively
|
| | | | 5,374 | | | | | | 4,684 | | |
|
Class B common stock, $0.01 par value per share; 125,000 shares authorized, issued and outstanding
|
| | | | 1,250 | | | | | | 1,250 | | |
|
Additional paid-in capital
|
| | | | 31,607,360 | | | | | | 15,724,108 | | |
|
Cumulative loss
|
| | | | (2,265,816 ) | | | | | | (2,368,768 ) | | |
|
Cumulative distributions
|
| | | | (1,631,573 ) | | | | | | (527,556 ) | | |
|
Total Stockholders’ Equity
|
| | | | 27,748,776 | | | | | | 12,847,494 | | |
|
Noncontrolling interest
|
| | | | 6,564,956 | | | | | | 6,865,218 | | |
|
Total Equity
|
| | | | 34,313,732 | | | | | | 19,712,712 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 77,752,580 | | | | | $ | 70,727,962 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| Revenues | | | | | | | | | | | | | |
|
Rooms
|
| | | $ | 15,142,022 | | | | | $ | 8,982,939 | | |
|
Food and beverage
|
| | | | 2,053,282 | | | | | | 962,471 | | |
|
Other operating
|
| | | | 438,730 | | | | | | 210,566 | | |
|
Total revenues
|
| | | | 17,634,034 | | | | | | 10,155,976 | | |
| Expenses | | | | | | | | | | | | | |
|
Rooms
|
| | | | 3,030,502 | | | | | | 1,944,980 | | |
|
Food and beverage
|
| | | | 1,419,678 | | | | | | 646,625 | | |
|
Other property expenses
|
| | | | 5,508,700 | | | | | | 3,279,692 | | |
|
Property management fees to affiliates
|
| | | | 530,307 | | | | | | 304,799 | | |
|
Corporate general and administrative
|
| | | | 1,445,599 | | | | | | 1,313,824 | | |
|
Other fees to affiliates
|
| | | | 352,288 | | | | | | 724,933 | | |
|
Acquisition costs
|
| | | | — | | | | | | 302,380 | | |
|
Depreciation and amortization
|
| | | | 2,247,028 | | | | | | 1,304,207 | | |
|
Total expenses
|
| | | | 14,534,102 | | | | | | 9,821,440 | | |
|
Gain on acquisition
|
| | | | — | | | | | | 42,026 | | |
|
Operating income
|
| | |
|
3,099,932
|
| | | |
|
376,562
|
| |
|
Interest expense, net
|
| | | | (2,187,061 ) | | | | | | (1,424,739 ) | | |
|
Unrealized loss on interest rate swap
|
| | | | (173,204 ) | | | | | | (146,690 ) | | |
|
Net income (loss) before income taxes
|
| | | | 739,667 | | | | | | (1,194,867 ) | | |
|
Income tax benefit (expense)
|
| | | | (42,727 ) | | | | | | 22,266 | | |
|
Net income (loss)
|
| | | | 696,940 | | | | | | (1,172,601 ) | | |
|
Net income attributable to noncontrolling interest
|
| | | | 593,988 | | | | | | 504,580 | | |
|
Net income (loss) attributable to common stockholders
|
| | | $ | 102,952 | | | | | $ | (1,677,181 ) | | |
|
Net income (loss) attributable to Class K common stockholders – basic and diluted
|
| | | $ | 123,569 | | | | | $ | (1,116,034 ) | | |
|
Net income (loss) per Class K common share – basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.07 ) | | |
|
Weighted average number of Class K common shares outstanding – basic and diluted
|
| | | | 2,012,289 | | | | | | 1,044,787 | | |
|
Net income (loss) attributable to Class K-I common stockholders – basic and diluted
|
| | | $ | 14,695 | | | | | $ | (1,909 ) | | |
|
Net income (loss) per Class K-I common share – basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.05 ) | | |
|
Weighted average number of Class K-I common shares outstanding – basic and diluted
|
| | | | 239,197 | | | | | | 1,817 | | |
|
Net income (loss) attributable to Class K-T common stockholders – basic and diluted
|
| | | $ | 879 | | | | | $ | (81 ) | | |
|
Net income (loss) per Class K-T common share – basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.24 ) | | |
|
Weighted average number of Class K-T common shares outstanding – basic and diluted
|
| | | | 14,144 | | | | | | 66 | | |
|
Net income (loss) attributable to Class A common stockholders – basic and diluted
|
| | | $ | 31,135 | | | | | $ | (350,595 ) | | |
|
Net income (loss) per Class A common share – basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.07 ) | | |
|
Weighted average number of Class A common shares outstanding – basic and diluted
|
| | | | 507,163 | | | | | | 328,812 | | |
|
Net income (loss) attributable to Class B common stockholders – basic and diluted
|
| | | $ | (67,326 ) | | | | | $ | (208,562 ) | | |
|
Net income (loss) per Class B common share – basic and diluted
|
| | | $ | (0.54 ) | | | | | $ | (1.67 ) | | |
|
Weighted average number of Class B common shares outstanding – basic and diluted
|
| | | | 125,000 | | | | | | 125,000 | | |
| | |||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| | | | | | | | | | | | | |
Total Procaccianti
Hotel REIT, Inc. Stockholders' Equity |
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Class K
|
| |
Class K-I
|
| |
Class K-T
|
| |
Class A
|
| |
Class B
|
| |
Cumulative
Loss |
| |
Cumulative
Distributions |
| |
Noncontrolling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
BALANCE, December 31, 2017
|
| | | | 549,091 | | | | | $ | 5,491 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 222,410 | | | | | $ | 2,224 | | | | | | 125,000 | | | | | $ | 1,250 | | | | | $ | 6,147,007 | | | | | $ | (691,587 ) | | | | | $ | (33,123 ) | | | | | $ | 5,431,262 | | | | | $ | — | | | | | $ | 5,431,262 | | |
|
Issuance of common stock
|
| | | | 835,827 | | | | | | 8,358 | | | | | | 12,243 | | | | | | 122 | | | | | | 510 | | | | | | 5 | | | | | | 246,000 | | | | | | 2,460 | | | | | | — | | | |
|
| | | | 10,888,015 | | | | | | — | | | | | | — | | | | | | 10,898,960 | | | | | | — | | | | | | 10,898,960 | | | |||
|
Commissions on sales of common stock and related dealer manager fees and stockholder servicing fees
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (753,787 ) | | | | | | — | | | | | | — | | | | | | (753,787 ) | | | | | | — | | | | | | (753,787 ) | | |
|
Transfers to redeemable common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Repurchase of common stock
|
| | | | (20,000 ) | | | | | | (200 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (190,425 ) | | | | | | — | | | | | | — | | | | | | (190,625 ) | | | | | | — | | | | | | (190,625 ) | | |
|
Other offering costs to affiliates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (881,027 ) | | | | | | — | | | | | | — | | | | | | (881,027 ) | | | | | | — | | | | | | (881,027 ) | | |
|
Due from TPG Hotel REIT Investor, LLC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 514,325.00 | | | | | | — | | | | | | — | | | | | | 514,325 | | | | | | — | | | | | | 514,325 | | |
|
Purchase of PCF
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,755,013 | | | | | | 7,755,013 | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,677,181 ) | | | | | | — | | | | | | (1,677,181 ) | | | | | | 504,580 | | | | | | (1,172,601 ) | | |
|
Distributions paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (494,433 ) | | | | | | (494,433 ) | | | | | | (1,394,375 ) | | | | | | (1,888,808 ) | | |
|
BALANCE, December 31, 2018
|
| | | | 1,364,918 | | | | | $ | 13,649 | | | | | | 12,243 | | | | | $ | 122 | | | | | | 510 | | | | | $ | 5 | | | | | | 468,410 | | | | | $ | 4,684 | | | | | | 125,000 | | | | | $ | 1,250 | | | | | $ | 15,724,108 | | | | | $ | (2,368,768 ) | | | | | $ | (527,556 ) | | | | | $ | 12,847,494 | | | | | $ | 6,865,218 | | | | | $ | 19,712,712 | | |
|
Issuance of common stock
|
| | | | 1,319,746 | | | | | | 13,198 | | | | | | 476,045 | | | | | | 4,761 | | | | | | 45,039 | | | | | | 450 | | | | | | 69,000 | | | | | | 690 | | | | | | — | | | | | | — | | | | | | 18,705,754 | | | | | | — | | | | | | — | | | | | | 18,724,853 | | | | | | — | | | | | | 18,724,853 | | |
|
Issuance of common stock pursuant to distribution reinvestment plan
|
| | | | 2,959 | | | | | | 29 | | | | | | 3,430 | | | | | | 34 | | | | | | 67 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,263 | | | | | | — | | | | | | — | | | | | | 61,327 | | | | | | — | | | | | | 61,327 | | |
|
Commissions on sales of common stock and related dealer manager fees and stockholder servicing fees
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,459,134 ) | | | | | | — | | | | | | — | | | | | | (1,459,134 ) | | | | | | — | | | | | | (1,459,134 ) | | |
|
Repurchase of common stock
|
| | | | (6,778 ) | | | | | | (68 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (65,838 ) | | | | | | — | | | | | | — | | | | | | (65,906 ) | | | | | | — | | | | | | (65,906 ) | | |
|
Other offering costs to affiliates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,358,793 ) | | | | | | — | | | | | | — | | | | | | (1,358,793 ) | | | | | | — | | | | | | (1,358,793 ) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,952 | | | | | | — | | | | | | 102,952 | | | | | | 593,988 | | | | | | 696,940 | | |
|
Distributions paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,104,017 ) | | | | | | (1,104,017 ) | | | | | | (894,250 ) | | | | | | (1,998,267 ) | | |
|
BALANCE, December 31, 2019
|
| | | | 2,680,845 | | | | | $ | 26,808 | | | | | | 491,718 | | | | | $ | 4,917 | | | | | | 45,616 | | | | | $ | 456 | | | | | | 537,410 | | | | | $ | 5,374 | | | | | | 125,000 | | | | | $ | 1,250 | | | | | $ | 31,607,360 | | | | | $ | (2,265,816 ) | | | | | $ | (1,631,573 ) | | | | | $ | 27,748,776 | | | | | $ | 6,564,956 | | | | | $ | 34,313,732 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 696,940 | | | | | $ | (1,172,601 ) | | |
|
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 2,247,028 | | | | | | 1,304,207 | | |
|
Amortization of deferred financing costs and debt discount as interest
|
| | | | 103,477 | | | | | | 53,011 | | |
|
Amortization of key money loans
|
| | | | (53,500 ) | | | | | | (21,645 ) | | |
|
Gain on acquisition
|
| | | | — | | | | | | (42,026 ) | | |
|
Unrealized loss on interest rate swap
|
| | | | 173,204 | | | | | | 146,690 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (29,722 ) | | | | | | 17,077 | | |
|
Due from related parties
|
| | | | (259,707 ) | | | | | | (1,866,234 ) | | |
|
Prepaid expenses and other assets
|
| | | | (314,004 ) | | | | | | (22,812 ) | | |
|
Accounts payable, accrued expenses and other
|
| | | | 139,350 | | | | | | 159,746 | | |
|
Due to related parties
|
| | | | 405,067 | | | | | | 809,163 | | |
|
Net cash provided by (used in) operating activities
|
| | | | 3,108,133 | | | | | | (635,424 ) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment in PCF, net of cash acquired
|
| | | | — | | | | | | (6,739,673 ) | | |
|
Acqusition of hotel property, net
|
| | | | — | | | | | | (26,061,459 ) | | |
|
Capital improvements
|
| | | | (823,361 ) | | | | | | (512,108 ) | | |
|
Net cash used in investing activities
|
| | | | (823,361 ) | | | | | | (33,313,240 ) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of common stock
|
| | | | 18,724,853 | | | | | | 10,898,960 | | |
|
Payment of commissions and dealer manager fees and stockholder servicing
fees |
| | | | (1,459,134 ) | | | | | | (753,787 ) | | |
|
Proceeds from mortgage note
|
| | | | — | | | | | | 17,836,000 | | |
|
Payments of mortgage notes principal
|
| | | | (1,744,000 ) | | | | | | (1,000,000 ) | | |
|
Payment of deferred financing costs
|
| | | | — | | | | | | (223,510 ) | | |
|
Proceeds from loans from affiliates
|
| | | | — | | | | | | 6,661,071 | | |
|
Payments of loans from affiliates
|
| | | | (6,600,000 ) | | | | | | — | | |
|
Proceeds from loans from franchisors
|
| | | | — | | | | | | 750,000 | | |
|
Distributions to stockholders
|
| | | | (1,042,690 ) | | | | | | (494,433 ) | | |
|
Distributions to noncontrolling interest
|
| | | | (894,250 ) | | | | | | (1,394,375 ) | | |
|
Repurchase of common stock
|
| | | | (65,906 ) | | | | | | (190,625 ) | | |
|
Net cash provided by financing activities
|
| | | | 6,918,873 | | | | | | 32,089,301 | | |
|
Increase (decrease) in cash and cash equivalents and restricted cash
|
| | | | 9,203,645 | | | | | | (1,859,363 ) | | |
|
Cash and cash equivalents and restricted cash, beginning of period
|
| | | | 3,798,152 | | | | | | 5,657,515 | | |
|
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | 13,001,797 | | | | | $ | 3,798,152 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 11,370,148 | | | | | $ | 1,999,092 | | |
|
Restricted cash
|
| | | | 1,631,649 | | | | | | 1,799,060 | | |
|
Total cash and cash equivalents and restricted cash shown on the consolidated statements of cash flows
|
| | | $ | 13,001,797 | | | | | $ | 3,798,152 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Cash paid for interest
|
| | | $ | 2,073,435 | | | | | $ | 1,229,430 | | |
|
Cash paid for income taxes
|
| | | $ | 25,344 | | | | | $ | 562 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Common stock issued pursuant to distribution reinvestment plan
|
| | | $ | 61,327 | | | | | $ | — | | |
|
Other offering costs paid to affiliates
|
| | | $ | (1,358,793 ) | | | | | $ | (514,325 ) | | |
|
Decrease in due from related parties
|
| | | $ | 1,358,793 | | | | | $ | 514,325 | | |
| | Building | | | 39 years | |
| | Improvements | | | 7 – 15 years | |
| |
Furniture, fixtures and equipment
|
| | 3 – 7 years | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Net income (loss)
|
| | | $ | 102,952 | | | | | $ | (1,677,181 ) | | |
|
Less: Class K Common Stock dividends declared and accumulated
|
| | | | 1,207,410 | | | | | | 627,188 | | |
|
Less: Class K-I Common Stock dividends declared and accumulated
|
| | | | 143,529 | | | | | | 1,123 | | |
|
Less: Class K-T Common Stock dividends declared and accumulated
|
| | | | 8,497 | | | | | | 29 | | |
|
Less: Class A Common Stock dividends declared and accumulated
|
| | | | 304,298 | | | | | | 198,027 | | |
|
Undistributed net loss
|
| | | $ | (1,560,782 ) | | | | | $ | (2,503,548 ) | | |
| Class K Common Stock: | | | | | | | | | | | | | |
|
Undistributed net loss
|
| | | $ | (1,083,841 ) | | | | | $ | (1,743,222 ) | | |
|
Class K Common Stock dividends declared and accumulated
|
| | | | 1,207,410 | | | | | | 627,188 | | |
|
Net income (loss)
|
| | | $ | 123,569 | | | | | $ | (1,116,034 ) | | |
|
Net income (loss) per common share, basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.07 ) | | |
|
Weighted average number of common shares outstanding, basic and
diluted |
| | | | 2,012,289 | | | | | | 1,044,787 | | |
| Class K-I Common Stock: | | | | | | | | | | | | | |
|
Undistributed net loss
|
| | | $ | (128,834 ) | | | | | $ | (3,032 ) | | |
|
Class K-I Common Stock dividends declared and accumulated
|
| | | | 143,529 | | | | | | 1,123 | | |
|
Net income (loss)
|
| | | $ | 14,695 | | | | | $ | (1,909 ) | | |
|
Net income (loss) per common share, basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.05 ) | | |
|
Weighted average number of common shares outstanding, basic and
diluted |
| | | | 239,197 | | | | | | 1,817 | | |
| Class K-T Common Stock: | | | | | | | | | | | | | |
|
Undistributed net loss
|
| | | $ | (7,618 ) | | | | | $ | (110 ) | | |
|
Class K-T Common Stock dividends declared and accumulated
|
| | | | 8,497 | | | | | | 29 | | |
|
Net income (loss)
|
| | | $ | 879 | | | | | $ | (81 ) | | |
|
Net income (loss) per common share, basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.24 ) | | |
|
Weighted average number of common shares outstanding, basic and
diluted |
| | | | 14,144 | | | | | | 66 | | |
| Class A Common Stock: | | | | | | | | | | | | | |
|
Undistributed net loss
|
| | | $ | (273,163 ) | | | | | $ | (548,622 ) | | |
|
Class A Common Stock dividends declared and accumulated
|
| | | | 304,298 | | | | | | 198,027 | | |
|
Net income (loss)
|
| | | $ | 31,135 | | | | | $ | (350,595 ) | | |
|
Net income (loss) per common share, basic and diluted
|
| | | $ | 0.06 | | | | | $ | (1.07 ) | | |
|
Weighted average number of common shares outstanding, basic and
diluted |
| | | | 507,163 | | | | | | 328,812 | | |
| Class B Common Stock: | | | | | | | | | | | | | |
|
Undistributed net loss
|
| | | $ | (67,326 ) | | | | | $ | (208,562 ) | | |
|
Net loss per common share, basic and diluted
|
| | | $ | (0.54 ) | | | | | $ | (1.67 ) | | |
|
Weighted average number of common shares outstanding, basic and
diluted |
| | | | 125,000 | | | | | | 125,000 | | |
| | |||||||||||||
|
Property Name
|
| |
Date
Acquired |
| |
Location
|
| |
Ownership
Interest |
| |
Contract
Purchase Price (1) (2) |
| |
Rooms
|
| |
Mortgage
Debt Outstanding |
| |||||||||||||||
|
Springhill Suites Wilmington
|
| | | | 05/24/2017 (1) | | | |
Wilmington, NC
|
| | | | 51 % | | | | | $ | 18,000,000 | | | | | | 120 | | | | | $ | 11,268,000 | | |
|
Staybridge Suites St. Petersburg
|
| | | | 06/29/2017 (1) | | | |
St. Petersburg, FL
|
| | | | 51 % | | | | | $ | 20,500,000 | | | | | | 119 | | | | | $ | 13,325,000 | | |
|
Hotel Indigo Traverse
City |
| | | | 08/15/2018 | | | |
Traverse City, MI
|
| | | | 100 % | | | | | $ | 26,050,000 | | | | | | 107 | | | | | $ | 15,092,000 (3) | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Land
|
| | | $ | 7,987,069 | | | | | $ | 7,987,069 | | |
|
Building and improvements
|
| | | | 53,478,730 | | | | | | 53,318,816 | | |
|
Furniture, fixtures, and equipment
|
| | | | 5,435,758 | | | | | | 4,759,475 | | |
|
Construction in progress
|
| | | | — | | | | | | 12,837 | | |
|
Total cost
|
| | | | 66,901,557 | | | | | | 66,078,197 | | |
|
Accumulated depreciation
|
| | | | (3,533,705 ) | | | | | | (1,297,152 ) | | |
|
Investment in hotel properties, net
|
| | | $ | 63,367,852 | | | | | $ | 64,781,045 | | |
| | | |
Fair Value at
March 29, 2018 |
| |||
|
Land
|
| | | $ | 5,005,069 | | |
|
Building and improvements
|
| | | | 30,803,265 | | |
|
Furniture, fixtures, and equipment
|
| | | | 3,481,075 | | |
|
Construction in progress
|
| | | | 33,238 | | |
|
Cash and restricted cash
|
| | | | 1,289,846 | | |
|
Other assets
|
| | | | 458,894 | | |
|
Total assets acquired
|
| | | | 41,071,387 | | |
|
Long-term debt
|
| | | | (24,412,623 ) | | |
|
Other liabilities assumed
|
| | | | (832,206 ) | | |
|
Net assets acquired
|
| | | $ | 15,826,558 | | |
|
Fair value of controlling interest
|
| | | $ | 8,071,545 | | |
|
Purchase price
|
| | | | 8,029,519 | | |
|
Gain on acquisition
|
| | | $ | 42,026 | | |
| | | |
Fair Value at
August 15, 2018 |
| |||
|
Land
|
| | | $ | 2,982,000 | | |
|
Building
|
| | | | 22,377,124 | | |
|
Furniture and fixtures
|
| | | | 884,317 | | |
|
Total acquired assets
|
| | | $ | 26,243,441 | | |
|
Years Ending December 31,
|
| | | | | | |
|
2020
|
| | | $ | 10,476 | | |
|
2021
|
| | | | 10,476 | | |
|
2022
|
| | | | 10,476 | | |
|
2023
|
| | | | 10,476 | | |
|
2024
|
| | | | 10,476 | | |
|
Thereafter
|
| | | | 145,012 | | |
|
Total
|
| | | $ | 197,392 | | |
|
Years Ending December 31,
|
| | | | | | |
|
2020
|
| | | | 196,202 | | |
|
2021
|
| | | | 15,504,070 | | |
|
2022
|
| | | | 430,606 | | |
|
2023
|
| | | | 449,976 | | |
|
Thereafter
|
| | | | 23,104,146 | | |
|
Total
|
| | | $ | 39,685,000 | | |
|
Years Ending December 31,
|
| | | | | | |
|
2020
|
| | | $ | 103,477 | | |
|
2021
|
| | | | 72,434 | | |
|
2022
|
| | | | 28,974 | | |
|
2023
|
| | | | 28,974 | | |
|
Thereafter
|
| | | | 13,540 | | |
|
Total
|
| | | $ | 247,399 | | |
| | | |
Balance Sheet Location
|
| |
Notional
Amount as of December 31, 2019 |
| |
Interest
Rate (1) |
| |
Effective
Date |
| |
Maturity
Date |
| |
Far Value of
Liability as of December 31, 2019 (2) |
| |||||||||||||||
|
Interest rate swap
|
| |
Accounts payable, accrued
expenses and other, net |
| | | $ | 15,092,000 | | | | | | 5.30 % | | | | | | 8/15/2018 | | | | | | 8/15/2021 | | | | | $ | (320,075 ) | | |
|
Share Purchase Anniversary
|
| |
Repurchase Price on Repurchase Date
|
|
| Less than 1 year | | |
No Repurchase Allowed
|
|
| 1 year | | |
92.5% of most recent estimated per share NAV
|
|
| 2 years | | |
95.0% of most recent estimated per share NAV
|
|
| 3 years | | |
97.5% of most recent estimated per share NAV
|
|
| 4 years | | |
100.0% of most recent estimated per share NAV
|
|
| In the event of a stockholder’s death or disability | | |
100.0% of most recent estimated per share NAV
|
|
|
For the Quarter Ended
|
| |
Total Number of
Shares Requested to be Repurchased |
| |
Total Number of
Shares Repurchased |
| |
Average Price Paid
per Share |
| |||||||||
|
March 31, 2019
|
| | | | — | | | | | | — | | | | | $ | — | | |
|
June 30, 2019
|
| | | | 2,500 | | | | | | — | | | | | $ | — | | |
|
September 30, 2019
|
| | | | 4,278 | | | | | | 2,500 | | | | | $ | 9.25 | | |
|
December 31, 2019
|
| | | | — | | | | | | 4,278 | | | | | $ | 10.00 | | |
| | | | | | 6,778 | | | | | | 6,778 | | | | | | | | |
| | |||||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|