Sunstone Hotel Investors, Inc._February 27, 2026
0001295810false0001295810us-gaap:SeriesHPreferredStockMember2026-02-272026-02-270001295810us-gaap:CommonStockMember2026-02-272026-02-270001295810sho:SeriesIPreferredStockMember2026-02-272026-02-2700012958102026-02-272026-02-27

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): February 27, 2026

Sunstone Hotel Investors, Inc.

(Exact Name of Registrant as Specified in Its Charter)

​

​

​

​

​

Maryland

001-32319

20-1296886

(State or Other Jurisdiction of Incorporation or Organization)

(Commission File Number)

(I.R.S. Employer Identification Number)

​

​

​

​

15 Enterprise, Suite 200
Aliso Viejo, California

 

92656

(Address of Principal Executive Offices)

 

(Zip Code)

​

(949) 330-4000

(Registrant’s telephone number including area code)

​

N/A

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

​

​

​

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

​

​

​

​

​

Securities registered pursuant to Section 12(b) of the Act:

​

​

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which Registered

Common Stock, $0.01 par value

SHO

New York Stock Exchange

Series H Cumulative Redeemable Preferred Stock, $0.01 par value

SHO.PRH

New York Stock Exchange

Series I Cumulative Redeemable Preferred Stock, $0.01 par value

SHO.PRI

New York Stock Exchange

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

​

​

​

​

Emerging growth company

☐

​

If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ◻

​

​

​

​

​

Item 2.02.Results of Operations and Financial Condition.

​

On February 27, 2026, Sunstone Hotel Investors, Inc. (the “Company”) issued a press release regarding its financial results for the fourth quarter and year ended December 31, 2025. The press release referred to supplemental financial information that is available on the Company’s website, free of charge, at www.sunstonehotels.com. A copy of the press release and the supplemental financial information are attached hereto as Exhibits 99.1 and 99.2, respectively, and are incorporated herein by this reference.

​

The information furnished pursuant to this Item 2.02, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

​

​

​

​

​

Item 9.01.Financial Statements and Exhibits.

​

(d) The following exhibits are furnished herewith:

​

EXHIBIT INDEX

​

​

​

​

Exhibit No.

  ​ ​

Description

99.1

​

Press Release, dated February 27, 2026.

99.2

​

Supplemental Financial Information for the fourth quarter and year ended December 31, 2025.

104

​

Cover Page Interactive Data File (embedded within the Inline XBRL document).

​

​

​

​

​

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

​

​

​

​

​

​

  ​

Sunstone Hotel Investors, Inc.

​

​

​

Date: February 27, 2026

​

By:

/s/ Aaron R. Reyes

​

​

​

Aaron R. Reyes
(Principal Financial Officer and Duly Authorized Officer)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Exhibit 99.1

Graphic

For Additional Information:

Aaron Reyes

Sunstone Hotel Investors, Inc.

(949) 382-3018

​

SUNSTONE HOTEL INVESTORS REPORTS RESULTS FOR FOURTH QUARTER AND FULL YEAR 2025

Returned Over $170 Million to Common Stockholders in 2025 Through Dividends and Share Repurchases

Restores $500 Million Repurchase Authorization

​

​

ALISO VIEJO, CA – February 27, 2026 – Sunstone Hotel Investors, Inc. (the “Company” or “Sunstone”) (NYSE: SHO) today announced results for the fourth quarter and full year ended December 31, 2025.

​

Fourth Quarter 2025 Operational Results (as compared to Fourth Quarter 2024):

​

●Net Income: Net income was $7.2 million as compared to $0.8 million.
●Total Portfolio RevPAR: Total Portfolio RevPAR increased 9.6% to $220.12. The average daily rate was $319.01 and occupancy was 69.0%.
●Adjusted EBITDAre: Adjusted EBITDAre increased 17.6% to $56.6 million.
●Adjusted FFO: Adjusted FFO attributable to common stockholders per diluted share increased 25.0% to $0.20.

​

Full Year 2025 Operational Results (as compared to Full Year 2024):

​

●Net Income: Net income was $24.6 million as compared to $43.3 million. Excluding the loss on the sale of the Hilton New Orleans St. Charles in June 2025, net income for the full year 2025 would have been $33.3 million.
●Total Portfolio RevPAR: Total Portfolio RevPAR increased 3.8% to $225.12. The average daily rate was $317.07 and occupancy was 71.0%.
●Adjusted EBITDAre: Adjusted EBITDAre increased 3.0% to $236.6 million.
●Adjusted FFO: Adjusted FFO attributable to common stockholders per diluted share increased 7.5% to $0.86.

​

Information regarding the non-GAAP financial measures disclosed in this release is provided below in “Non-GAAP Financial Measures.” Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included later in this release.

​

Bryan A. Giglia, Chief Executive Officer, stated, “Our portfolio outperformed our expectations in the fourth quarter delivering impressive Total RevPAR growth of 12.5% as the benefit of our recent investment activity added to generally broad-based strength across our portfolio. We were particularly encouraged by stronger performance at Andaz Miami Beach and Wailea Beach Resort which saw robust demand over the festive period with the momentum continuing into 2026.”

​

Mr. Giglia continued, “While macroeconomic uncertainty and other factors impeded industry growth in 2025, we nevertheless had a productive year at Sunstone. We recycled out of a lower growth hotel and used the proceeds to accretively repurchase our stock, debuted Andaz Miami Beach, completed other capital investments intended to drive future growth, and returned over $170 million to our shareholders through share repurchases and dividends. While we see reasons to be optimistic about the year ahead, we remain cautious and know the operating environment can be impacted, both positively and negatively, by events outside of our control. In 2026, we will continue to execute our strategy of recycling capital, investing in our portfolio, and returning capital to shareholders while working to address the valuation discount at which we trade. We have an exceptional portfolio with meaningful growth potential, a flexible balance sheet with optionality, a nimble size that allows us to pivot among the most accretive capital allocation opportunities, and a singular focus to realize the embedded value of our portfolio for our shareholders.”

​

1


Unaudited Selected Statistical and Financial Data ($ in millions, except RevPAR, ADR and per share amounts).

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended December 31,

​

Year Ended December 31,

​

2025

  ​ ​ ​

2024

  ​ ​ ​

Change

​

2025

​

2024

​

Change

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net Income

$

7.2

​

$

0.8

​

763.3

%

​

$

24.6

​

$

43.3

​

(43.2)

%

Income (Loss) Attributable to Common Stockholders per Diluted Share

$

0.02

​

$

(0.02)

​

200.0

%

​

$

0.04

​

$

0.14

​

(71.4)

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio Operating Statistics (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

RevPAR

$

220.12

​

$

200.75

​

9.6

%

​

$

225.12

​

$

216.86

​

3.8

%

Occupancy

​

69.0

%

​

65.1

%

390

bps

​

​

71.0

%

​

68.7

%

230

bps

Average Daily Rate

$

319.01

​

$

308.37

​

3.5

%

​

$

317.07

​

$

315.66

​

0.4

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio Operating Statistics, excluding Andaz Miami Beach (2)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

RevPAR

$

218.07

​

$

209.38

​

4.2

%

​

$

229.94

​

$

225.31

​

2.1

%

Occupancy

​

69.1

%

​

67.9

%

120

bps

​

​

72.7

%

​

71.3

%

140

bps

Average Daily Rate

$

315.59

​

$

308.37

​

2.3

%

​

$

316.28

​

$

316.00

​

0.1

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio Hotel Adjusted EBITDAre Margin, excluding Andaz Miami Beach (2)

​

25.5

%

​

23.3

%

220

bps

​

​

26.7

%

​

26.3

%

40

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted EBITDAre

$

56.6

​

$

48.1

​

17.6

%

​

$

236.6

​

$

229.7

​

3.0

%

Adjusted FFO Attributable to Common Stockholders

$

38.9

​

$

32.0

​

21.4

%

​

$

167.8

​

$

163.0

​

3.0

%

Adjusted FFO Attributable to Common Stockholders per Diluted Share

$

0.20

​

$

0.16

​

25.0

%

​

$

0.86

​

$

0.80

​

7.5

%

​

(1)Includes the 14 hotels owned by the Company as of December 31, 2025, and includes prior ownership results for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024.
(2)Includes the 14 hotels owned by the Company as of December 31, 2025, with the exception of Andaz Miami Beach due to its renovation activity during 2025 and 2024. Includes prior ownership results for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024.

​

The Company’s actual results for 2025 compare to its guidance previously provided as follows:

​

​

​

​

​

​

​

​

Metric ($ in millions, except per share data)

​

​
Full Year 2025
Guidance (1)

  ​ ​ ​

Full Year 2025
Actual Results

​

Performance Relative to Prior Guidance Midpoint

Net Income

​

$14 to $28

​

$25

​

+ $4

Total Portfolio RevPAR Growth (2)

​

3.0% to 5.0%

​

3.8%

​

- 20 bps

Total Portfolio RevPAR Growth, excluding Andaz Miami Beach (2)

​

1.0% to 3.0%

​

2.1%

​

+ 10 bps

Adjusted EBITDAre

​

$226 to $240

​

$237

​

+ $4

Adjusted FFO Attributable to Common Stockholders

​

$156 to $170

​

$168

​

+ $5

Adjusted FFO Attributable to Common Stockholders per Diluted Share

​

$0.80 to $0.87

​

$0.86

​

+ $0.02

Diluted Weighted Average Shares Outstanding

​

195,000,000

​

194,452,000

​

- 548,000

​

(1)Reflects guidance presented on November 7, 2025.
(2)RevPAR Growth reflects comparison to full year 2024.

​

​

2025 Highlights

​

Andaz Miami Beach. In May 2025, the Company opened Andaz Miami Beach, following a complete transformation of the property. The fully renovated luxury resort had a strong finish in 2025 and is expected to generate meaningful earnings growth for the Company in 2026 during its first full year of operations. Later this year, the resort will introduce Olazul, a members only beach club and will also debut Bazaar Meat, a signature dining destination by José Andrés Group. In addition to substantial earnings growth in 2026, the Company expects Andaz Miami Beach will contribute further to earnings in 2027 and 2028 as it ramps up and stabilizes.

​

Hilton New Orleans St. Charles Disposition. In June 2025, the Company sold the 252-room Hilton New Orleans St. Charles for a gross sale price of $47.0 million. The sale price represented an 8.7% cap rate on the hotel’s prior year earnings or a 6.6% cap rate inclusive of the Company’s estimate of near-term capital expenditures. The Company utilized proceeds received from the sale to accretively repurchase shares of its common stock.

​

2


Stock Repurchase Program. During 2025, the Company repurchased an aggregate amount of $103.6 million, before expenses, of its common and preferred stock. In addition, from the start of this year through February 26, 2026, the Company has allocated an additional $7.5 million, before expenses, into repurchases of its common and preferred stock. The Company believes this repurchase activity has been done on a discounted basis and generated significant value for its shareholders.

 ​

●Common stock: During 2025, the Company repurchased 11,589,722 shares at an average purchase price per share of $8.83 for a total repurchase amount before expenses of $102.4 million. From the start of this year through February 26, 2026, the Company has repurchased 639,355 shares at an average purchase price per share of $8.88 for a total repurchase amount before expenses of $5.7 million. Since the beginning of 2022, the Company has deployed approximately $300 million and repurchased 31.2 million shares of its common stock, representing over 14% of shares outstanding at the start of the period, at an average purchase price of $9.60 per share. The average purchase price per share represents a substantial discount to consensus estimates of net asset value and implies a highly attractive valuation multiple on the Company’s stabilized cash flow.
●Series H Cumulative Redeemable Preferred Stock: During 2025, the Company repurchased 54,097 shares at an average purchase price per share of $20.28 for a total repurchase amount before expenses of $1.1 million. From the start of this year through February 26, 2026, the Company has repurchased 90,459 shares at an average purchase price per share of $20.69 for a total repurchase amount before expenses of $1.9 million. The 2025 and 2026 average repurchase price of $20.54 per share reflects an 18% discount to the preferred stock liquidation value.
●Series I Cumulative Redeemable Preferred Stock: During 2025, the Company repurchased 9,027 shares at an average purchase price per share of $19.25 for a total repurchase amount before expenses of $0.2 million. The average repurchase price per share reflects a 23.0% discount to the preferred stock liquidation value.

​

Amended and Restated Credit Agreement. In September 2025, the Company completed its Third Amended and Restated Credit Agreement (the “Amended Credit Agreement”), which provides for an aggregate borrowing capacity of $1.35 billion, and allowed the Company to address all near term maturities, extend the duration of the remaining in-place loans, and further strengthen the Company’s balance sheet. Inclusive of extension options, loans under the Amended Credit Agreement mature at various points in 2030 and 2031 but are freely prepayable at any time. In connection with the new facilities, the Company entered into a series of interest rate swaps to lower its borrowing cost and better manage interest rate risk.

​

​

Recent Developments

​

Stock Repurchase Program Reauthorization. In February 2026, Sunstone’s Board of Directors reauthorized the Company’s stock repurchase program which allows the Company to acquire up to $500.0 million of its common and preferred stock. The authorization has no stated expiration and future repurchases under the program will depend on various factors including the Company’s capital needs, other capital allocation opportunities available to the Company, and the price of the Company’s common and preferred stock. Including repurchase activity completed subsequent to the reauthorization, the Company currently has nearly $500.0 million remaining under the new authorization.

​

Delayed-Draw and Series A Senior Notes Repayment. In January 2026, the Company drew the remaining $90.0 million available under its $275.0 million delayed-draw term loan facility and used a majority of the proceeds received to repay the $65.0 million balance of the Series A Senior Notes at their scheduled maturity. Following this repayment, the Company has no debt maturities until 2028.

​

Corporate Responsibility Report. In February 2026, the Company published its 2025 Corporate Responsibility Report. The report includes details on Sunstone’s progress related to its environmental sustainability, social responsibility and corporate governance initiatives during 2024, as well as details of the Company’s performance towards its 2035 environmental targets. A copy of the report can be found on the Corporate Responsibility page of the Company’s website at www.sunstonehotels.com.

​

​

Balance Sheet and Liquidity Update

​

As of December 31, 2025, the Company had $185.7 million of cash and cash equivalents, including restricted cash of $76.5 million, total assets of $3.0 billion, including $2.8 billion of net investments in hotel properties, total debt of $930.0 million and stockholders’ equity of $1.9 billion.

​

​

3


Capital Investments Update

​

The Company invested $29.4 million and $103.0 million into its portfolio during the fourth quarter and year ended December 31, 2025, respectively. The majority of the investment consisted of the completion of the Andaz Miami Beach transformation, the room renovation at Wailea Beach Resort, and renovations of the meeting spaces at Hyatt Regency San Antonio Riverwalk and Hilton San Diego Bayfront. The Company currently expects to invest approximately $95 million to $115 million into its portfolio in 2026, with a majority of the investment related to the ongoing renovation of the meeting space at Hilton San Diego Bayfront, renovation work at Oceans Edge Resort & Marina, and various other projects across the remaining hotels in the portfolio.

​

​

2026 Outlook

​

The Company’s 2026 outlook is based on Management’s expectations and information available as of the date of this release. Changes in economic policies, changes in the health of the economy, or changes in business and consumer sentiment, among other factors, could lead to revisions to the Company’s outlook or cause the Company to withdraw its outlook altogether. For the full year 2026, the Company currently expects:

​

​

​

​

Metric ($ in millions, except per share data)

​

Year Ended
December 31, 2026
Guidance (1)

Net Income

​

$21 to $46

RevPAR Growth (2)

​

4.0% to 7.0%

Total RevPAR Growth (2)

​

3.5% to 6.5%

Adjusted EBITDAre

​

$225 to $250

Adjusted FFO Attributable to Common Stockholders

​

$153 to $178

Adjusted FFO Attributable to Common Stockholders per Diluted Share

​

$0.81 to $0.94

Diluted Weighted Average Shares Outstanding

​

190,000,000

​

(1)Detailed reconciliations of Net Income to non-GAAP financial measures are provided later in this release.
(2)RevPAR and Total RevPAR Growth reflect comparisons to full year 2025 and include all 14 hotels owned by the Company. Andaz Miami Beach is expected to contribute approximately 400 basis points of RevPAR and Total RevPAR growth.

​

Full year 2026 guidance is based in part on the following full year assumptions:

​

●Full year interest and other income of approximately $3 million to $4 million.
●Full year corporate overhead expense (excluding deferred stock amortization) of approximately $20 million to $21 million.
●Full year interest expense of approximately $53 million to $56 million, including approximately $4 million in amortization of deferred financing costs.
●Full year preferred stock dividends of approximately $16 million to $17 million, which includes the Series G, H, and I cumulative redeemable preferred stock.

​

​

Dividend Update

​

On February 26, 2026, the Company’s Board of Directors authorized a cash dividend of $0.09 per share of its common stock. The Company’s Board of Directors also authorized cash dividends of $0.382813 per share payable to its Series H cumulative redeemable preferred stockholders, and $0.356250 per share payable to its Series I cumulative redeemable preferred stockholders. The common and preferred dividends will be paid on April 15, 2026 to stockholders of record as of March 31, 2026.

​

The Company currently expects to continue to pay a quarterly cash common dividend throughout 2026. The level of any future quarterly dividends will be determined by the Company’s Board of Directors after considering long-term operating projections, expected capital requirements, and risks affecting the Company’s business.

​

​

Supplemental Disclosures

​

Contemporaneous with this release, the Company has furnished a Form 8-K with unaudited financial information. This additional information is being provided as a supplement to the information in this release and other filings with the SEC. The Company has no obligation to update any of the information provided to conform to actual results or changes in the Company’s portfolio, capital structure or future expectations.

4


Earnings Call

​

The Company will host a conference call to discuss fourth quarter and full year 2025 results on February 27, 2026, at 12:00 p.m. Eastern Time (9:00 a.m. Pacific Time). A live webcast of the call will be available via the Investor Relations section of the Company’s website at www.sunstonehotels.com. Alternatively, interested parties may dial 1-800-715-9871 and reference conference ID 1026321 to listen to the live call. A transcript of the webcast will also be archived on the website.

About Sunstone Hotel Investors, Inc.

​

Sunstone Hotel Investors, Inc. is a lodging real estate investment trust (“REIT”) that as of the date of this release owns 14 hotels comprised of approximately 7,000 rooms, the majority of which are operated under nationally recognized brands. Sunstone's strategy is to create long-term stakeholder value through the acquisition, active ownership, and disposition of well-located hotel and resort real estate. For further information, please visit Sunstone’s website at www.sunstonehotels.com. The Company’s website is provided as a reference only and any information on the website is not incorporated by reference in this release.

​

Forward-Looking Statements

​

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” “will” and other similar terms and phrases, including opinions, references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks, uncertainties, and other factors include, but are not limited to, those described in the sections entitled “Special Note Regarding Forward-Looking Statements,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s 2025 Annual Report on Form 10-K, which will be filed with the Securities and Exchange Commission on February 27, 2026, and other risks and uncertainties associated with the Company’s business described in its filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All forward-looking information provided herein is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations.

​

This release should be read together with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

​

Non-GAAP Financial Measures

​

We present the following non-GAAP financial measures that we believe are useful to investors as key supplemental measures of our operating performance: earnings before interest expense, taxes, depreciation and amortization for real estate, or EBITDAre; Adjusted EBITDAre (as defined below); funds from operations attributable to common stockholders, or FFO attributable to common stockholders; Adjusted FFO attributable to common stockholders (as defined below); hotel Adjusted EBITDAre; and hotel Adjusted EBITDAre margins. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. In addition, our calculation of these measures may not be comparable to other companies that do not define such terms exactly the same as us. These non-GAAP measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to net income (loss), cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.

​

We present EBITDAre in accordance with guidelines established by the National Association of Real Estate Investment Trusts (“Nareit”), as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate.” We believe EBITDAre is a useful performance measure to help investors evaluate and compare the results of our operations from period to period in comparison to our peers. Nareit defines EBITDAre as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property in the affiliate, and adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates.

​

5


We make additional adjustments to EBITDAre when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful information to investors regarding our operating performance, and that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s complete understanding of our operating performance. In addition, we use both EBITDAre and Adjusted EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

​

We believe that the presentation of FFO attributable to common stockholders provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified noncash items such as real estate depreciation and amortization, any real estate impairment loss and any gain or loss on sale of real estate assets, all of which are based on historical cost accounting and may be of lesser significance in evaluating our current performance. Our presentation of FFO attributable to common stockholders conforms to Nareit’s definition of “FFO applicable to common shares.” Our presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently than we do.

​

We also present Adjusted FFO attributable to common stockholders when evaluating our operating performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance and may facilitate comparisons of operating performance between periods and our peer companies.

​

We adjust EBITDAre and FFO attributable to common stockholders for the following items, which may occur in any period, and refer to these measures as either Adjusted EBITDAre or Adjusted FFO attributable to common stockholders:

​

●Amortization of deferred stock compensation: we exclude the noncash expense incurred with the amortization of deferred stock compensation as this expense is based on historical stock prices at the date of grant to our corporate employees and does not reflect the underlying performance of our hotels.

​

●Amortization of contract intangibles: we exclude the noncash amortization of any favorable or unfavorable contract intangibles recorded in conjunction with our hotel acquisitions. We exclude the noncash amortization of contract intangibles because it is based on historical cost accounting and is of lesser significance in evaluating our actual performance for the current period.

​

●Gains or losses from debt transactions: we exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of deferred financing costs from the original issuance of the debt being redeemed or retired because, like interest expense, their removal helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure.

​

●Cumulative effect of a change in accounting principle: from time to time, the FASB promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments, which include the accounting impact from prior periods, because they do not reflect our actual performance for that period.

​

●Other adjustments: we exclude other adjustments that we believe are outside the ordinary course of business because we do not believe these costs reflect our actual performance for the period and/or the ongoing operations of our hotels. Such items may include: lawsuit settlement costs; the write-off of development costs associated with abandoned projects; property-level restructuring, severance, and management transition costs; pre-opening costs associated with extensive renovation projects; debt resolution costs; lease terminations; property insurance restoration proceeds or uninsured losses; and other nonrecurring identified adjustments.

​

In addition, to derive Adjusted EBITDAre, we exclude the amortization of our right-of-use assets and related lease obligations as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude the effect of gains and losses on the disposition of undepreciated assets because we believe that including them in Adjusted EBITDAre is not consistent with reflecting the ongoing performance of our assets.

​

To derive Adjusted FFO attributable to common stockholders, we also exclude the noncash interest on our derivatives as we believe that these items are not reflective of our ongoing finance costs. Additionally, we exclude the real estate amortization of our right-of-use assets and related lease obligations (with the exception of our corporate operating lease) as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude gains or losses on the redemptions or repurchases of preferred stock, changes to deferred tax assets, liabilities or valuation allowances, and income tax benefits or provisions associated with the application of net operating loss carryforwards, uncertain tax positions or with the sale of assets.

​

In presenting hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins, miscellaneous non-hotel items have been excluded. We believe the calculation of hotel Adjusted EBITDAre results in a more accurate presentation of the hotel Adjusted EBITDAre

6


margins for our hotels, and that these non-GAAP financial measures are useful to investors in evaluating our property-level operating performance.

​

Reconciliations of net income to EBITDAre, Adjusted EBITDAre, FFO attributable to common stockholders, Adjusted FFO attributable to common stockholders, hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins are set forth in the following pages of this release.

7


Sunstone Hotel Investors, Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

December 31,

  ​ ​ ​

  ​ ​ ​

2025

  ​ ​ ​

2024

​

​

​

​

​

ASSETS

​

​

​

​

​

​

Investment in hotel properties, net

​

$

2,771,180

​

$

2,856,032

Operating lease right-of-use assets, net

​

​

4,418

​

​

8,464

Cash and cash equivalents

​

​

109,189

​

​

107,199

Restricted cash

​

​

76,531

​

​

73,078

Accounts receivable, net

​

​

33,662

​

​

34,109

Prepaid expenses and other assets, net

​

​

34,025

​

​

27,757

Total assets

​

$

3,029,005

​

$

3,106,639

​

​

​

​

​

​

​

LIABILITIES AND STOCKHOLDERS' EQUITY

​

​

​

​

​

​

​

​

​

​

​

​

​

LIABILITIES

​

​

​

​

​

​

Debt, net of unamortized deferred financing costs

​

$

918,086

​

$

841,047

Operating lease obligations

​

​

7,348

​

​

12,019

Accounts payable and accrued expenses

​

​

63,146

​

​

52,722

Dividends and distributions payable

​

​

22,975

​

​

24,137

Other liabilities

​

​

72,832

​

​

72,694

Total liabilities

​

​

1,084,387

​

​

1,002,619

Commitments and contingencies

​

​

​

​

​

​

​

​

​

​

​

​

​

STOCKHOLDERS' EQUITY

​

​

​

​

​

​

Preferred stock, $0.01 par value, 100,000,000 shares authorized:

​

​

​

​

​

​

Series G Cumulative Redeemable Preferred Stock, 2,650,000 shares issued and outstanding at both December 31, 2025 and 2024, stated at liquidation preference of $25.00 per share

​

​

66,250

​

​

66,250

6.125% Series H Cumulative Redeemable Preferred Stock, 4,545,903 shares issued and outstanding at December 31, 2025 and 4,600,000 shares issued and outstanding at December 31, 2024, stated at liquidation preference of $25.00 per share

​

​

113,648

​

​

115,000

5.70% Series I Cumulative Redeemable Preferred Stock, 3,990,973 shares issued and outstanding at December 31, 2025 and 4,000,000 shares issued and outstanding at December 31, 2024, stated at liquidation preference of $25.00 per share

​

​

99,774

​

​

100,000

Common stock, $0.01 par value, 500,000,000 shares authorized, 189,709,516 shares issued and outstanding at December 31, 2025 and 200,824,993 shares issued and outstanding at December 31, 2024

​

​

1,897

​

​

2,008

Additional paid in capital

​

​

2,298,398

​

​

2,395,702

Distributions in excess of retained earnings

​

​

(635,349)

​

​

(574,940)

Total stockholders' equity

​

​

1,944,618

​

​

2,104,020

​

​

​

​

​

​

​

Total liabilities and stockholders' equity

​

$

3,029,005

​

$

3,106,639

​

​

​

​

​

8


Sunstone Hotel Investors, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended December 31,

​

Year Ended December 31,

​

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025

​

2024

​

​

(unaudited)

​

​

Revenues

​

​

​

​

​

​

​

​

​

​

​

​

Room

​

$

142,177

​

$

133,191

​

$

582,669

​

$

559,061

Food and beverage

​

​

69,107

​

​

59,650

​

​

278,680

​

​

256,222

Other operating

​

​

25,682

​

​

21,929

​

​

98,777

​

​

90,526

Total revenues

​

​

236,966

​

​

214,770

​

​

960,126

​

​

905,809

Operating expenses

​

​

​

​

​

​

​

​

​

​

​

​

Room

​

​

39,422

​

​

36,020

​

​

158,694

​

​

146,369

Food and beverage

​

​

49,088

​

​

44,497

​

​

199,654

​

​

182,840

Other operating

​

​

6,429

​

​

5,170

​

​

25,136

​

​

23,323

Advertising and promotion

​

​

13,525

​

​

13,854

​

​

54,283

​

​

52,180

Repairs and maintenance

​

​

10,209

​

​

9,144

​

​

39,723

​

​

35,927

Utilities

​

​

6,890

​

​

6,667

​

​

28,514

​

​

26,576

Franchise costs

​

​

4,726

​

​

4,656

​

​

18,499

​

​

18,391

Property tax, ground lease and insurance

​

​

19,036

​

​

18,535

​

​

76,461

​

​

77,221

Other property-level expenses

​

​

29,164

​

​

28,388

​

​

117,348

​

​

110,833

Corporate overhead

​

​

7,369

​

​

5,787

​

​

31,590

​

​

29,050

Depreciation and amortization

​

​

34,180

​

​

32,666

​

​

134,508

​

​

124,507

Total operating expenses

​

​

220,038

​

​

205,384

​

​

884,410

​

​

827,217

Interest and other income

​

​

3,940

​

​

1,873

​

​

10,964

​

​

13,179

Interest expense

​

​

(13,707)

​

​

(10,440)

​

​

(52,965)

​

​

(50,125)

(Loss) gain on sale of assets, net

​

​

—

​

​

—

​

​

(8,751)

​

​

457

(Loss) gain on extinguishment of debt

​

​

—

​

​

—

​

​

(180)

​

​

59

Income before income taxes

​

​

7,161

​

​

819

​

​

24,784

​

​

42,162

Income tax benefit (provision), net

​

​

56

​

​

17

​

​

(216)

​

​

1,100

Net income

​

​

7,217

​

​

836

​

​

24,568

​

​

43,262

Preferred stock dividends, net of gain on repurchases

​

​

(3,985)

​

​

(3,931)

​

​

(16,110)

​

​

(15,228)

Income (loss) attributable to common stockholders

​

$

3,232

​

$

(3,095)

​

$

8,458

​

$

28,034

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic and diluted per share amounts:

​

​

​

​

​

​

​

​

​

​

​

​

Basic and diluted income (loss) attributable to common stockholders per common share

​

$

0.02

​

$

(0.02)

​

$

0.04

​

$

0.14

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average common shares outstanding

​

​

189,172

​

​

200,185

​

​

193,613

​

​

201,739

Diluted weighted average common shares outstanding

​

​

189,723

​

​

200,185

​

​

194,316

​

​

202,642

​

​

​

​

​

​

​

​

​

​

​

​

​

Distributions declared per common share

​

$

0.09

​

$

0.09

​

$

0.36

​

$

0.34

​

​

​

9


Sunstone Hotel Investors, Inc.

Reconciliation of Net Income to Non-GAAP Financial Measures

(Unaudited and in thousands)

​

Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended December 31,

​

Year Ended December 31,

​

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025

​

​

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

7,217

​

$

836

​

$

24,568

​

$

43,262

Depreciation and amortization

​

​

34,180

​

​

32,666

​

​

134,508

​

​

124,507

Interest expense

​

​

13,707

​

​

10,440

​

​

52,965

​

​

50,125

Income tax (benefit) provision, net

​

​

(56)

​

​

(17)

​

​

216

​

​

(1,100)

Loss (gain) on sale of assets, net

​

​

—

​

​

—

​

​

8,751

​

​

(457)

EBITDAre

​

​

55,048

​

​

43,925

​

​

221,008

​

​

216,337

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortization of deferred stock compensation

​

​

1,958

​

​

2,075

​

​

8,699

​

​

10,456

Amortization of right-of-use assets and obligations

​

​

(167)

​

​

(154)

​

​

(625)

​

​

(425)

Loss (gain) on extinguishment of debt

​

​

—

​

​

—

​

​

180

​

​

(59)

Gain on insurance recoveries, net

​

​

(277)

​

​

(116)

​

​

(1,050)

​

​

(430)

Pre-opening costs

​

​

—

​

​

1,181

​

​

6,471

​

​

2,633

Property-level legal settlement costs

​

​

—

​

​

1,182

​

​

—

​

​

1,182

Management transition costs

​

​

—

​

​

—

​

​

1,869

​

​

—

Adjustments to EBITDAre, net

​

​

1,514

​

​

4,168

​

​

15,544

​

​

13,357

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted EBITDAre

​

$

56,562

​

$

48,093

​

$

236,552

​

$

229,694

​

​

​

​

​

​

​

​

​

​

10


Sunstone Hotel Investors, Inc.

Reconciliation of Net Income to Non-GAAP Financial Measures

(Unaudited and in thousands, except per share data)

​

Reconciliation of Net Income to FFO Attributable to Common Stockholders and

Adjusted FFO Attributable to Common Stockholders

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended December 31,

​

Year Ended December 31,

​

​

2025

  ​ ​ ​

2024

​

2025

​

​

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

  ​ ​ ​

$

7,217

  ​ ​ ​

$

836

​

$

24,568

​

$

43,262

Preferred stock dividends, net of gain on repurchases

​

​

(3,985)

​

​

(3,931)

​

​

(16,110)

​

​

(15,228)

Real estate depreciation and amortization

​

​

33,834

​

​

32,250

​

​

133,112

​

​

123,096

Loss (gain) on sale of assets, net

​

​

—

​

​

—

​

​

8,751

​

​

(457)

FFO attributable to common stockholders

​

​

37,066

​

​

29,155

​

​

150,321

​

​

150,673

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortization of deferred stock compensation

​

​

1,958

​

​

2,075

​

​

8,699

​

​

10,456

Real estate amortization of right-of-use assets and obligations

​

​

(137)

​

​

(136)

​

​

(527)

​

​

(517)

Amortization of contract intangibles, net

​

​

315

​

​

314

​

​

1,259

​

​

1,147

Noncash interest on derivatives, net

​

​

210

​

​

(1,635)

​

​

878

​

​

(540)

Loss (gain) on extinguishment of debt

​

​

—

​

​

—

​

​

180

​

​

(59)

Gain on insurance recoveries, net

​

​

(277)

​

​

(116)

​

​

(1,050)

​

​

(430)

Pre-opening costs

​

​

—

​

​

1,181

​

​

6,471

​

​

2,633

Property-level legal settlement costs

​

​

—

​

​

1,182

​

​

—

​

​

1,182

Management transition costs

​

​

—

​

​

—

​

​

1,869

​

​

—

Gain on preferred stock repurchases, net

​

​

(254)

​

​

—

​

​

(254)

​

​

—

Prior year income tax benefit, net

​

​

—

​

​

—

​

​

—

​

​

(1,530)

Adjustments to FFO attributable to common stockholders, net

​

​

1,815

​

​

2,865

​

​

17,525

​

​

12,342

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted FFO attributable to common stockholders

​

$

38,881

​

$

32,020

​

$

167,846

​

$

163,015

​

​

​

​

​

​

​

​

​

​

​

​

​

FFO attributable to common stockholders per diluted share

​

$

0.20

​

$

0.14

​

$

0.77

​

$

0.74

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted FFO attributable to common stockholders per diluted share

​

$

0.20

​

$

0.16

​

$

0.86

​

$

0.80

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average shares outstanding

​

​

189,172

​

​

200,185

​

​

193,613

​

​

201,739

Shares associated with unvested restricted stock awards

​

​

776

​

​

2,048

​

​

839

​

​

1,204

Diluted weighted average shares outstanding

​

​

189,948

​

​

202,233

​

​

194,452

​

​

202,943

​

​

​

11


​

Sunstone Hotel Investors, Inc.

Reconciliation of Net Income to Non-GAAP Financial Measures

Guidance for Full Year 2026

(Unaudited and in thousands, except for per share amounts)

​

Reconciliation of Net Income to Adjusted EBITDAre

​

​

​

​

​

​

​

​

​

​

Year Ended

​

​

December 31, 2026

​

  ​ ​ ​

​

Low

  ​ ​ ​

​

High

​

​

​

​

​

​

​

Net income

​

$

21,000

​

$

46,000

Depreciation and amortization

​

​

136,500

​

​

136,500

Interest expense

​

​

54,500

​

​

54,500

Income tax provision

​

​

1,000

​

​

1,000

Amortization of deferred stock compensation

​

​

10,000

​

​

10,000

Pre-opening costs

​

​

2,000

​

​

2,000

Adjusted EBITDAre

​

$

225,000

​

$

250,000

​

​

Reconciliation of Net Income to Adjusted FFO Attributable to Common Stockholders

​

​

​

​

​

​

​

​

​

​

Year Ended

​

​

December 31, 2026

​

  ​ ​ ​

​

Low

  ​ ​ ​

​

High

​

​

​

​

​

​

​

Net income

  ​ ​ ​

$

21,000

​

$

46,000

Preferred stock dividends

​

​

(16,500)

​

​

(16,500)

Real estate depreciation and amortization

​

​

136,000

​

​

136,000

Amortization of deferred stock compensation

​

​

10,000

​

​

10,000

Pre-opening costs

​

​

2,000

​

​

2,000

Amortization of intangibles, net

​

​

500

​

​

500

Adjusted FFO attributable to common stockholders

​

$

153,000

​

$

178,000

​

​

​

​

​

​

​

Adjusted FFO attributable to common stockholders per diluted share

​

$

0.81

​

$

0.94

​

​

​

​

​

​

​

Diluted weighted average shares outstanding

​

​

190,000

​

​

190,000

​

​

​

​

12


Sunstone Hotel Investors, Inc.

Non-GAAP Financial Measures

Hotel Adjusted EBITDAre and Margins

(Unaudited and in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended December 31,

​

Year Ended December 31,

​

​

​

2025

​

2024

​

2025

​

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio Hotel Adjusted EBITDAre Margin

​

​

24.6%

​

​

23.0%

​

​

25.7%

​

​

26.0%

​

Total Portfolio Hotel Adjusted EBITDAre Margin, excluding Andaz Miami Beach

​

​

25.5%

​

​

23.3%

​

​

26.7%

​

​

26.3%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Actual revenues

​

$

236,966

​

$

214,770

​

$

960,126

​

$

905,809

​

Prior ownership hotel revenues (1)

​

​

—

​

​

—

​

​

—

​

​

17,737

​

Sold hotel revenues (2)

​

​

—

​

​

(4,117)

​

​

(7,448)

​

​

(14,135)

​

Total Portfolio Hotel Revenues

​

​

236,966

​

​

210,653

​

​

952,678

​

​

909,411

​

Andaz Miami Beach revenues (3)

​

​

(11,063)

​

​

(170)

​

​

(18,836)

​

​

(4,458)

​

Total Portfolio Hotel Revenues, excluding Andaz Miami Beach

​

$

225,903

​

$

210,483

​

$

933,842

​

$

904,953

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

7,217

​

$

836

​

$

24,568

​

$

43,262

​

Non-hotel operating expenses, net (4)

​

​

(290)

​

​

(360)

​

​

(1,261)

​

​

(1,240)

​

Property-level adjustments (5)

​

​

76

​

​

2,467

​

​

7,088

​

​

2,952

​

Corporate overhead

​

​

7,369

​

​

5,787

​

​

31,590

​

​

29,050

​

Depreciation and amortization

​

​

34,180

​

​

32,666

​

​

134,508

​

​

124,507

​

Interest and other income

​

​

(3,940)

​

​

(1,873)

​

​

(10,964)

​

​

(13,179)

​

Interest expense

​

​

13,707

​

​

10,440

​

​

52,965

​

​

50,125

​

Loss (gain) on sale of assets, net

​

​

—

​

​

—

​

​

8,751

​

​

(457)

​

Loss (gain) on extinguishment of debt

​

​

—

​

​

—

​

​

180

​

​

(59)

​

Income tax (benefit) provision, net

​

​

(56)

​

​

(17)

​

​

216

​

​

(1,100)

​

Actual Hotel Adjusted EBITDAre

​

​

58,263

​

​

49,946

​

​

247,641

​

​

233,861

​

Prior ownership hotel Adjusted EBITDAre (1)

​

​

—

​

​

—

​

​

—

​

​

7,232

​

Sold hotel Adjusted EBITDAre (2)

​

​

—

​

​

(1,597)

​

​

(3,049)

​

​

(4,638)

​

Total Portfolio Hotel Adjusted EBITDAre

​

​

58,263

​

​

48,349

​

​

244,592

​

​

236,455

​

Andaz Miami Beach Adjusted EBITDAre (3)

​

​

(630)

​

​

684

​

​

4,668

​

​

1,965

​

Total Portfolio Hotel Adjusted EBITDAre, excluding Andaz Miami Beach

​

$

57,633

​

$

49,033

​

$

249,260

​

$

238,420

​

​

​

(1)Prior ownership hotel revenues and Adjusted EBITDAre include results for the Hyatt Regency San Antonio Riverwalk prior to the Company’s acquisition of the hotel in April 2024. The Company obtained prior ownership information from the previous owner of the Hyatt Regency San Antonio Riverwalk during the due diligence period before acquiring the hotel. The Company performed a limited review of the information as part of its analysis of the acquisition.
(2)Sold hotel revenues and Adjusted EBITDAre includes results for the Hilton New Orleans St. Charles, sold by the Company in June 2025.
(3)Andaz Miami Beach was undergoing a transformational renovation, and results are not comparable to the prior period.
(4)Non-hotel operating expenses, net include the amortization of hotel real estate-related right-of-use assets and obligations. Non-hotel operating expenses, net also include prior year property tax credits related to sold hotels.
(5)Property-level adjustments include non-operational and nonrecurring items. Adjustments primarily include pre-opening costs at Andaz Miami Beach.

13


Exhibit 99.2

​

​

​

​

​

Graphic

​

Supplemental Financial Information

For the quarter and year ended December 31, 2025

February 27, 2026

​

​

​

Graphic

Graphic

Graphic

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Table of Contents

​

​

​

​

​

​

​

​

​

​

Corporate Profile And Disclosures Regarding Non-GAAP Financial Measures

2

Comparable Corporate Financial Information

6

Capitalization

11

Property-Level Data And Operating Statistics

14

Property-Level Revenues, Adjusted EBITDAre & Adjusted EBITDAre Margins

19

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

​

CORPORATE PROFILE AND DISCLOSURES
REGARDING NON-GAAP FINANCIAL MEASURES

​

​

​

​

​

​

​

​

​

​

​

​

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

​

Page 2

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

​

About Sunstone

Sunstone Hotel Investors, Inc. (the “Company,” “we,” and “our”) (NYSE: SHO) is a lodging real estate investment trust (“REIT”) that as of February 27, 2026 owns 14 hotels comprised of approximately 7,000 rooms, the majority of which are operated under nationally recognized brands. Sunstone’s strategy is to create long-term stakeholder value through the acquisition, active ownership, and disposition of well-located hotel and resort real estate.

This presentation contains unaudited information and should be read together with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

​

​

​

Corporate Headquarters
15 Enterprise, Suite 200
Aliso Viejo, CA 92656
(949) 330-4000

Company Contacts
Bryan Giglia
Chief Executive Officer
(949) 382-3036

Aaron Reyes
Chief Financial Officer
(949) 382-3018

​

​

​

​

​

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

​

Page 3

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Non-GAAP Financial Measures

We present the following non-GAAP financial measures that we believe are useful to investors as key supplemental measures of our operating performance: earnings before interest expense, taxes, depreciation and amortization for real estate, or EBITDAre; Adjusted EBITDAre (as defined below); funds from operations attributable to common stockholders, or FFO attributable to common stockholders; Adjusted FFO attributable to common stockholders (as defined below); hotel Adjusted EBITDAre; and hotel Adjusted EBITDAre margins. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. In addition, our calculation of these measures may not be comparable to other companies that do not define such terms exactly the same as us. These non-GAAP measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to net income (loss), cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.

We present EBITDAre in accordance with guidelines established by the National Association of Real Estate Investment Trusts (“Nareit”), as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate.” We believe EBITDAre is a useful performance measure to help investors evaluate and compare the results of our operations from period to period in comparison to our peers. Nareit defines EBITDAre as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property in the affiliate, and adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates.

We make additional adjustments to EBITDAre when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful information to investors regarding our operating performance, and that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s complete understanding of our operating performance. In addition, we use both EBITDAre and Adjusted EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

We believe that the presentation of FFO attributable to common stockholders provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified noncash items such as real estate depreciation and amortization, any real estate impairment loss and any gain or loss on sale of real estate assets, all of which are based on historical cost accounting and may be of lesser significance in evaluating our current performance. Our presentation of FFO attributable to common stockholders conforms to the Nareit definition of “FFO applicable to common shares.” Our presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently than we do.

We also present Adjusted FFO attributable to common stockholders when evaluating our operating performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance and may facilitate comparisons of operating performance between periods and our peer companies.

​

​

​

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

​

Page 4

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

​

​

We adjust EBITDAre and FFO attributable to common stockholders for the following items, which may occur in any period, and refer to these measures as either Adjusted EBITDAre or Adjusted FFO attributable to common stockholders:

●Amortization of deferred stock compensation: we exclude the noncash expense incurred with the amortization of deferred stock compensation as this expense is based on historical stock prices at the date of grant to our corporate employees and does not reflect the underlying performance of our hotels.
●Amortization of contract intangibles: we exclude the noncash amortization of any favorable or unfavorable contract intangibles recorded in conjunction with our hotel acquisitions. We exclude the noncash amortization of contract intangibles because it is based on historical cost accounting and is of lesser significance in evaluating our actual performance for the current period.
●Gains or losses from debt transactions: we exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of deferred financing costs from the original issuance of the debt being redeemed or retired because, like interest expense, their removal helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure.
●Cumulative effect of a change in accounting principle: from time to time, the FASB promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments, which include the accounting impact from prior periods, because they do not reflect our actual performance for that period.
●Other adjustments: we exclude other adjustments that we believe are outside the ordinary course of business because we do not believe these costs reflect our actual performance for the period and/or the ongoing operations of our hotels. Such items may include: lawsuit settlement costs; the write-off of development costs associated with abandoned projects; property-level restructuring, severance, and management transition costs; pre-opening costs associated with extensive renovation projects; debt resolution costs; lease terminations; property insurance restoration proceeds or uninsured losses; and other nonrecurring identified adjustments.

In addition, to derive Adjusted EBITDAre, we exclude the amortization of our right-of-use assets and related lease obligations as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude the effect of gains and losses on the disposition of undepreciated assets because we believe that including them in Adjusted EBITDAre is not consistent with reflecting the ongoing performance of our assets.

To derive Adjusted FFO attributable to common stockholders, we also exclude the noncash interest on our derivatives as we believe that these items are not reflective of our ongoing finance costs. Additionally, we exclude the real estate amortization of our right-of-use assets and related lease obligations (with the exception of our corporate operating lease) as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude gains or losses on the redemptions or repurchases of preferred stock, changes to deferred tax assets, liabilities or valuation allowances, and income tax benefits or provisions associated with the application of net operating loss carryforwards, uncertain tax positions or with the sale of assets.

In presenting hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins, miscellaneous non-hotel items have been excluded. We believe the calculation of hotel Adjusted EBITDAre results in a more accurate presentation of the hotel Adjusted EBITDAre margins for our hotels, and that these non-GAAP financial measures are useful to investors in evaluating our property-level operating performance.

Reconciliations of net income to EBITDAre, Adjusted EBITDAre, FFO attributable to common stockholders, Adjusted FFO attributable to common stockholders, hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins are set forth in the following pages of this supplemental package.

​

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

​

Page 5

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

Page 6

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Comparable Consolidated Statements of Operations

Q4 2025 – Q1 2025, FY 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended (1)

​

Year Ended (1)

(Unaudited and in thousands)

December 31,

​

September 30,

​

June 30,

​

March 31,

​

December 31,

​

2025

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2025

Revenues

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Room

$

142,177

​

$

139,523

​

$

154,061

​

$

140,482

​

$

576,243

Food and beverage

​

69,107

​

​

64,419

​

​

77,986

​

​

67,066

​

​

278,578

Other operating

​

25,682

​

​

25,378

​

​

25,365

​

​

21,432

​

​

97,857

Total revenues

​

236,966

​

​

229,320

​

​

257,412

​

​

228,980

​

​

952,678

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Operating Expenses

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Room

​

39,422

​

​

39,307

​

​

40,481

​

​

38,353

​

​

157,563

Food and beverage

​

49,088

​

​

48,717

​

​

53,022

​

​

48,806

​

​

199,633

Other expenses

​

89,979

​

​

88,560

​

​

91,636

​

​

86,542

​

​

356,717

Corporate overhead

​

7,369

​

​

6,970

​

​

8,346

​

​

8,905

​

​

31,590

Depreciation and amortization

​

34,180

​

​

33,928

​

​

33,719

​

​

31,673

​

​

133,500

Total operating expenses

​

220,038

​

​

217,482

​

​

227,204

​

​

214,279

​

​

879,003

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest and other income

​

3,940

​

​

3,160

​

​

2,300

​

​

1,564

​

​

10,964

Interest expense

​

(13,707)

​

​

(13,412)

​

​

(13,164)

​

​

(12,682)

​

​

(52,965)

Loss on extinguishment of debt

​

—

​

​

(180)

​

​

—

​

​

—

​

​

(180)

Income before income taxes

​

7,161

​

​

1,406

​

​

19,344

​

​

3,583

​

​

31,494

Income tax benefit (provision), net

​

56

​

​

(137)

​

​

(37)

​

​

(98)

​

​

(216)

Net income

$

7,217

​

$

1,269

​

$

19,307

​

$

3,485

​

$

31,278

​

(1)Includes results for all 14 hotels owned by the Company as of December 31, 2025.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

Page 7

​

​

​

​

​


​

​

Graphic

Supplemental Financial Information
February 27, 2026

Comparable Reconciliation of Net Income to EBITDAre, Adjusted EBITDAre, and Total Portfolio Hotel Adjusted EBITDAre

Q4 2025 – Q1 2025, FY 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended

​

Year Ended

​

December 31,

​

September 30,

​

June 30,

​

March 31,

​

December 31,

(In thousands)

2025

​

2025

​

2025

​

2025

​

2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

$

7,217

​

$

1,322

​

$

10,774

​

$

5,255

​

$

24,568

Depreciation and amortization

​

34,180

​

​

33,928

​

​

34,125

​

​

32,275

​

​

134,508

Interest expense

​

13,707

​

​

13,412

​

​

13,164

​

​

12,682

​

​

52,965

Income tax (benefit) provision, net

​

(56)

​

​

137

​

​

37

​

​

98

​

​

216

Loss on sale of assets

​

—

​

​

—

​

​

8,751

​

​

—

​

​

8,751

EBITDAre

​

55,048

​

​

48,799

​

​

66,851

​

​

50,310

​

​

221,008

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortization of deferred stock compensation

​

1,958

​

​

1,905

​

​

2,772

​

​

2,064

​

​

8,699

Amortization of right-of-use assets and obligations

​

(167)

​

​

(158)

​

​

(159)

​

​

(141)

​

​

(625)

Loss on extinguishment of debt

​

—

​

​

180

​

​

—

​

​

—

​

​

180

Gain on insurance recoveries, net

​

(277)

​

​

(674)

​

​

—

​

​

(99)

​

​

(1,050)

Pre-opening costs

​

—

​

​

—

​

​

3,218

​

​

3,253

​

​

6,471

Management transition costs

​

—

​

​

—

​

​

—

​

​

1,869

​

​

1,869

Adjustments to EBITDAre, net

​

1,514

​

​

1,253

​

​

5,831

​

​

6,946

​

​

15,544

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted EBITDAre

​

56,562

​

​

50,052

​

​

72,682

​

​

57,256

​

​

236,552

Sold hotel Adjusted EBITDAre (1)

​

—

​

​

(53)

​

​

(624)

​

​

(2,372)

​

​

(3,049)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Comparable Adjusted EBITDAre

​

56,562

​

​

49,999

​

​

72,058

​

​

54,884

​

​

233,503

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Corporate-level adjustments, net (2)

​

1,701

​

​

2,646

​

​

3,226

​

​

3,516

​

​

11,089

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio Hotel Adjusted EBITDAre

$

58,263

​

$

52,645

​

$

75,284

​

$

58,400

​

$

244,592

*Footnotes on page 10

​

​

​

​

​

​

​

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

Page 8

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Comparable Reconciliation of Net Income to FFO and Adjusted FFO Attributable to Common Stockholders

Q4 2025 – Q1 2025, FY 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarter Ended

​

Year Ended

​

December 31,

​

September 30,

​

June 30,

​

March 31,

​

December 31,

(In thousands, except per share data)

2025

​

2025

​

2025

​

2025

​

2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

$

7,217

​

$

1,322

​

$

10,774

​

$

5,255

​

$

24,568

Preferred stock dividends, net of gain on repurchases

​

(3,985)

​

​

(4,262)

​

​

(3,932)

​

​

(3,931)

​

​

(16,110)

Real estate depreciation and amortization

​

33,834

​

​

33,581

​

​

33,779

​

​

31,918

​

​

133,112

Loss on sale of assets

​

—

​

​

—

​

​

8,751

​

​

—

​

​

8,751

FFO attributable to common stockholders

​

37,066

​

​

30,641

​

​

49,372

​

​

33,242

​

​

150,321

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortization of deferred stock compensation

​

1,958

​

​

1,905

​

​

2,772

​

​

2,064

​

​

8,699

Real estate amortization of right-of-use assets and obligations

​

(137)

​

​

(130)

​

​

(134)

​

​

(126)

​

​

(527)

Amortization of contract intangibles, net

​

315

​

​

315

​

​

314

​

​

315

​

​

1,259

Noncash interest on derivatives, net

​

210

​

​

(495)

​

​

181

​

​

982

​

​

878

Loss on extinguishment of debt

​

—

​

​

180

​

​

—

​

​

—

​

​

180

Gain on insurance recoveries, net

​

(277)

​

​

(674)

​

​

—

​

​

(99)

​

​

(1,050)

Pre-opening costs

​

—

​

​

—

​

​

3,218

​

​

3,253

​

​

6,471

Management transition costs

​

—

​

​

—

​

​

—

​

​

1,869

​

​

1,869

Gain on preferred stock repurchases, net

​

(254)

​

​

—

​

​

—

​

​

—

​

​

(254)

Adjustments to FFO attributable to common stockholders, net

​

1,815

​

​

1,101

​

​

6,351

​

​

8,258

​

​

17,525

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjusted FFO attributable to common stockholders

​

38,881

​

​

31,742

​

​

55,723

​

​

41,500

​

​

167,846

Sold hotel Adjusted FFO (1)

​

—

​

​

(53)

​

​

(624)

​

​

(2,372)

​

​

(3,049)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Comparable Adjusted FFO attributable to common stockholders

$

38,881

​

$

31,689

​

$

55,099

​

$

39,128

​

$

164,797

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Comparable Adjusted FFO attributable to common stockholders per diluted share

$

0.20

​

$

0.17

​

$

0.29

​

$

0.21

​

$

0.87

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average shares outstanding

​

189,172

​

​

189,253

​

​

195,791

​

​

200,410

​

​

193,613

Shares associated with unvested restricted stock awards

​

776

​

​

859

​

​

513

​

​

1,214

​

​

839

Diluted weighted average shares outstanding

​

189,948

​

​

190,112

​

​

196,304

​

​

201,624

​

​

194,452

Equity transactions (3)

​

(146)

​

​

(234)

​

​

(6,806)

​

​

(11,499)

​

​

(4,628)

Comparable diluted weighted average shares outstanding

​

189,802

​

​

189,878

​

​

189,498

​

​

190,125

​

​

189,824

​

*Footnotes on page 10

​

​

​

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

Page 9

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Comparable Reconciliation of Net Income to EBITDAre, Adjusted EBITDAre, Total Portfolio Hotel Adjusted EBITDAre,

FFO and Adjusted FFO Attributable to Common Stockholders

Q4 2025 – Q1 2025, FY 2025 Footnotes

(1)Sold hotel Adjusted EBITDAre and Adjusted FFO include results for the Hilton New Orleans St. Charles, sold in June 2025.
(2)Corporate-level adjustments, net primarily consist of corporate overhead expenses and interest and other income.
(3)Equity transactions represent pro forma adjustments to reflect the Company's repurchases of its common stock during the first, second, third, and fourth quarters of 2025 as if the repurchases had occurred on January 1, 2025.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

COMPARABLE CORPORATE FINANCIAL INFORMATION

​

Page 10

​

​

​

​

​


​

​

Graphic

Supplemental Financial Information
February 27, 2026

​

CAPITALIZATION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CAPITALIZATION

​

Page 11

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Comparative Capitalization
Q4 2025 – Q4 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

September 30,

​

June 30,

​

March 31,

​

December 31,

​

(In thousands, except per share data)

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common Share Price & Dividends

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At the end of the quarter

​

$

8.94

​

$

9.37

​

$

8.68

​

$

9.41

​

$

11.84

​

High during quarter ended

​

$

9.86

​

$

9.92

​

$

9.49

​

$

12.10

​

$

12.38

​

Low during quarter ended

​

$

8.81

​

$

8.63

​

$

7.72

​

$

9.41

​

$

10.00

​

Common dividends per share

​

$

0.09

​

$

0.09

​

$

0.09

​

$

0.09

​

$

0.09

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common Shares & Units

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common shares outstanding

​

​

189,710

​

​

189,912

​

​

190,171

​

​

200,370

​

​

200,825

​

Units outstanding

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

Total common shares and units outstanding

​

​

189,710

​

​

189,912

​

​

190,171

​

​

200,370

​

​

200,825

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalization

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Market value of common equity

​

$

1,696,003

​

$

1,779,474

​

$

1,650,681

​

$

1,885,477

​

$

2,377,768

​

Liquidation value of preferred equity - Series G

​

​

66,250

​

​

66,250

​

​

66,250

​

​

66,250

​

​

66,250

​

Liquidation value of preferred equity - Series H

​

​

113,648

​

​

115,000

​

​

115,000

​

​

115,000

​

​

115,000

​

Liquidation value of preferred equity - Series I

​

​

99,774

​

​

100,000

​

​

100,000

​

​

100,000

​

​

100,000

​

Total debt

​

​

930,000

​

​

930,000

​

​

872,000

​

​

845,000

​

​

845,000

​

Total capitalization

​

$

2,905,675

​

$

2,990,724

​

$

2,803,931

​

$

3,011,727

​

$

3,504,018

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total debt to total capitalization

​

​

32.0

%  

​

31.1

%  

​

31.1

%  

​

28.1

%  

​

24.1

%  

Total debt and preferred equity to total capitalization

​

​

41.6

%  

​

40.5

%  

​

41.1

%  

​

37.4

%  

​

32.1

%  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CAPITALIZATION

​

Page 12

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Debt and Preferred Stock Summary Schedule

​

​

​

​

​

​

​

​

​

​

(In thousands)

​

Interest Rate /

​

Maturity

​

​

December 31, 2025

​

Unsecured Debt

  ​ ​ ​

Spread

  ​ ​ ​

Date (1)

  ​ ​ ​

​

Pro Forma Balance (2)

​

​

​

​

​

​

​

​

​

​

Series A Senior Notes

​

4.69%

​

01/10/2026

​

$

—

​

Series B Senior Notes

​

4.79%

​

01/10/2028

​

​

105,000

​

Revolving Line of Credit

​

5.23%

​

09/24/2030

​

​

—

​

Term Loan 1 (3)

​

4.67%

​

01/24/2031

​

​

275,000

​

Term Loan 2 (3)

​

5.34%

​

01/24/2031

​

​

275,000

​

Term Loan 3 (3)

​

5.18%

​

01/24/2031

​

​

300,000

​

Total Unsecured Debt

​

​

​

​

​

$

955,000

​

​

​

​

​

​

​

​

​

​

Preferred Stock

​

​

​

​

​

​

​

​

Series G cumulative redeemable preferred (4)

​

5.500%

​

Perpetual

​

$

66,250

​

Series H cumulative redeemable preferred

​

6.125%

​

Perpetual

​

​

113,648

​

Series I cumulative redeemable preferred

​

5.700%

​

Perpetual

​

​

99,774

​

Total Preferred Stock

​

​

​

​

​

$

279,672

​

​

​

​

​

​

​

​

​

​

​

Debt and Preferred Statistics (2)

​

​

​

​

​

Debt Statistics

​

Debt and Preferred Statistics

% Fixed Rate

​

​

​

68.6

%  

​

75.7

%  

% Floating Rate

​

​

​

31.4

%  

​

24.3

%  

Average Interest Rate

​

​

​

5.04

%  

​

5.22

%  

Weighted Average Maturity of Debt

​

​

​

4.7 years

​

​

N/A

​

​

(1)Maturity Date assumes the exercise of all available extensions for the Revolving Line of Credit and Term Loans 1 and 2. The Revolving Line of Credit has an initial maturity of September 2029 with two six-month extensions. Term Loan 1 has an initial maturity of January 2029 with two twelve-month extensions, and Term Loan 2 has an initial maturity of January 2030 with one twelve-month extension. By extending these loans, the Company's weighted average maturity of debt increases from 3.9 years to 4.7 years.
(2)Pro Forma Balance includes the effects of the Company's January 2026 transactions, comprising a draw down of the $90.0 million available under the Term Loan 1 delayed draw and the repayment of the $65.0 million Series A Senior Notes at their scheduled maturity.
(3)Interest rates on the Term Loans are calculated according to a leverage-based pricing grid with a range of 135 to 220 basis points over the applicable term SOFR. The interest rates for Term Loans 1 and 2 include the effect of the Company's interest rate swap derivatives.
(4)The dividend rate on the Series G cumulative redeemable preferred stock increased to the greater of the rate equal to the Montage Healdsburg’s annual net operating income yield on our total investment in the resort or 6.5% in July 2025, resulting in an annual dividend rate of 5.5% for 2025. Beginning in the third quarter of 2026, the annual dividend rate will increase to the greater of 7.5% or the rate equal to the Montage Healdsburg’s annual net operating income yield on the Company’s total investment in the resort.

​

​

​

​

​

​

CAPITALIZATION

​

Page 13

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

Page 14

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Hotel Information as of February 27, 2026

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hotel

  ​ ​ ​

Location

  ​ ​ ​

Brand

  ​ ​ ​

Number of
Rooms

  ​ ​ ​

% of Total
Rooms

  ​ ​ ​

Interest

  ​ ​ ​

Year Acquired

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

1

  ​

Hilton San Diego Bayfront (1) (2)

​

California

​

Hilton

​

1,190

​

17%

​

Leasehold

​

2011 / 2022

2

​

Hyatt Regency San Francisco

​

California

​

Hyatt

​

821

​

12%

​

Fee Simple

​

2013

3

​

The Westin Washington, DC Downtown

​

Washington DC

​

Marriott

​

807

​

12%

​

Fee Simple

​

2005

4

​

Renaissance Orlando at SeaWorld®

​

Florida

​

Marriott

​

781

​

11%

​

Fee Simple

​

2005

5

​

Hyatt Regency San Antonio Riverwalk

​

Texas

​

Hyatt

​

630

​

9%

​

Fee Simple

​

2024

6

​

Wailea Beach Resort

​

Hawaii

​

Marriott

​

543

​

8%

​

Fee Simple

​

2014

7

​

JW Marriott New Orleans (3)

​

Louisiana

​

Marriott

​

501

​

7%

​

Fee Simple

​

2011

8

​

Marriott Boston Long Wharf

​

Massachusetts

​

Marriott

​

415

​

6%

​

Fee Simple

​

2007

9

​

Marriott Long Beach Downtown

​

California

​

Marriott

​

376

​

5%

​

Fee Simple

​

2005

10

​

Andaz Miami Beach (4)

​

Florida

​

Hyatt

​

287

​

4%

​

Fee Simple

​

2022

11

​

The Bidwell Marriott Portland

​

Oregon

​

Marriott

​

258

​

4%

​

Fee Simple

​

2000

12

​

Oceans Edge Resort & Marina

​

Florida

​

Independent

​

175

​

3%

​

Fee Simple

​

2017

13

​

Montage Healdsburg (5)

​

California

​

Montage

​

130

​

2%

​

Fee Simple

​

2021

14

​

Four Seasons Resort Napa Valley (5)

​

California

​

Four Seasons

​

85

​

1%

​

Fee Simple

​

2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio

​

​

​

​

​

6,999

​

100%

​

​

​

​

​

(1)In June 2022, the Company acquired the 25.0% noncontrolling partner's ownership interest in the Hilton San Diego Bayfront. Following this acquisition, the Company owns 100% of the hotel.
(2)The ground lease at the Hilton San Diego Bayfront matures in 2071.
(3)Hotel is subject to a municipal airspace lease that matures in 2044 and applies only to certain balcony space that is not integral to the hotel’s operations.
(4)Andaz Miami Beach debuted in May 2025, following the hotel's transformative renovation and conversion from The Confidante Miami Beach.
(5)The number of rooms excludes rooms provided by owners of the separately owned private residences at each resort who may periodically elect to participate in the applicable resort’s residential rental program.

​

​

​

​

​

​

​

​

​

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

Page 15

​

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Operating Statistics

ADR, Occupancy, RevPAR and Total RevPAR (TRevPAR)

Q4 2025/2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hotels sorted by number of rooms

​

For the Quarters Ended December 31,

​

​

ADR

​

Occupancy

​

​

RevPAR

​

TRevPAR

​

  ​ ​ ​

2025

​

2024

​

2025 vs.

2024

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025 vs.

2024

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025 vs.

2024

​

2025

​

2024

​

2025 vs.

2024

Hilton San Diego Bayfront

​

$

259

​

$

257

​

1.0%

​

68.9%

​

69.7%

​

(80)

bps

​

$

178

​

$

179

​

(0.2)%

​

$

337

​

$

318

​

5.7%

Hyatt Regency San Francisco

​

​

312

​

​

270

​

15.6%

​

72.5%

​

75.1%

​

(260)

bps

​

​

226

​

​

202

​

11.6%

​

​

314

​

​

291

​

8.0%

The Westin Washington, DC Downtown

​

​

298

​

​

292

​

1.9%

​

58.9%

​

62.1%

​

(320)

bps

​

​

175

​

​

181

​

(3.3)%

​

​

309

​

​

291

​

6.2%

Renaissance Orlando at SeaWorld®

​

​

187

​

​

182

​

2.5%

​

62.3%

​

59.5%

​

280

bps

​

​

116

​

​

108

​

7.4%

​

​

280

​

​

254

​

10.4%

Hyatt Regency San Antonio Riverwalk

​

​

198

​

​

196

​

0.6%

​

73.6%

​

75.2%

​

(160)

bps

​

​

145

​

​

148

​

(1.5)%

​

​

257

​

​

254

​

1.0%

Wailea Beach Resort

​

​

658

​

​

708

​

(7.1)%

​

74.8%

​

58.6%

​

1,620

bps

​

​

492

​

​

415

​

18.6%

​

​

713

​

​

600

​

18.8%

JW Marriott New Orleans

​

​

244

​

​

285

​

(14.4)%

​

71.3%

​

67.6%

​

370

bps

​

​

174

​

​

193

​

(9.7)%

​

​

250

​

​

254

​

(1.6)%

Marriott Boston Long Wharf

​

​

364

​

​

374

​

(2.7)%

​

76.3%

​

78.8%

​

(250)

bps

​

​

278

​

​

295

​

(5.8)%

​

​

404

​

​

423

​

(4.3)%

Marriott Long Beach Downtown (1)

​

​

228

​

​

217

​

5.0%

​

72.0%

​

68.9%

​

310

bps

​

​

164

​

​

150

​

9.7%

​

​

239

​

​

213

​

12.0%

The Bidwell Marriott Portland

​

​

139

​

​

146

​

(4.4)%

​

75.0%

​

65.3%

​

970

bps

​

​

104

​

​

95

​

9.8%

​

​

145

​

​

129

​

12.6%

Oceans Edge Resort & Marina

​

​

264

​

​

268

​

(1.4)%

​

73.0%

​

77.0%

​

(400)

bps

​

​

193

​

​

206

​

(6.5)%

​

​

347

​

​

345

​

0.7%

Montage Healdsburg

​

​

967

​

​

928

​

4.1%

​

58.0%

​

56.9%

​

110

bps

​

​

561

​

​

528

​

6.1%

​

​

1,139

​

​

990

​

15.0%

Four Seasons Resort Napa Valley

​

​

1,387

​

​

1,229

​

12.8%

​

57.6%

​

61.2%

​

(360)

bps

​

​

799

​

​

752

​

6.2%

​

​

1,492

​

​

1,438

​

3.7%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio, excluding Renovation Hotel (2)

​

​

316

​

​

308

​

2.3%

​

69.1%

​

67.9%

​

120

bps

​

​

218

​

​

209

​

4.2%

​

​

365

​

​

340

​

7.4%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Renovation Hotel (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Andaz Miami Beach

​

​

400

​

​

—

​

100%

​

68.3%

​

0.0%

​

6,830

bps

​

​

273

​

​

—

​

100%

​

​

419

​

​

6

​

6,386.1%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio (3)

​

$

319

​

$

308

​

3.5%

​

69.0%

​

65.1%

​

390

bps

​

$

220

​

$

201

​

9.6%

​

$

367

​

$

326

​

12.5%

​

*Footnotes on page 18

​

​

​

​

​

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

Page 16

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Operating Statistics

ADR, Occupancy, RevPAR and Total RevPAR (TRevPAR)

2025/2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hotels sorted by number of rooms

​

For the Years Ended December 31,

​

​

ADR

​

Occupancy

​

RevPAR

​

TRevPAR

​

  ​ ​ ​

2025

​

2024

​

2025 vs.

2024

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025 vs.

2024

  ​ ​ ​

2025

  ​ ​ ​

2024

​

2025 vs.

2024

​

2025

​

2024

  ​ ​ ​

2025 vs.

2024

Hilton San Diego Bayfront

​

$

281

​

$

278

​

1.2%

​

79.4%

​

79.2%

​

20

bps

​

$

223

​

$

220

​

1.4%

​

$

411

​

$

396

​

3.8%

Hyatt Regency San Francisco

​

​

302

​

​

286

​

5.3%

​

78.2%

​

74.5%

​

370

bps

​

​

236

​

​

213

​

10.5%

​

​

331

​

​

295

​

12.2%

The Westin Washington, DC Downtown

​

​

300

​

​

282

​

6.4%

​

66.8%

​

69.4%

​

(260)

bps

​

​

201

​

​

196

​

2.4%

​

​

330

​

​

316

​

4.4%

Renaissance Orlando at SeaWorld®

​

​

195

​

​

196

​

(0.4)%

​

69.3%

​

67.8%

​

150

bps

​

​

135

​

​

133

​

1.8%

​

​

299

​

​

295

​

1.4%

Hyatt Regency San Antonio Riverwalk

​

​

193

​

​

197

​

(2.0)%

​

66.1%

​

72.5%

​

(640)

bps

​

​

128

​

​

143

​

(10.6)%

​

​

214

​

​

240

​

(10.7)%

Wailea Beach Resort

​

​

629

​

​

673

​

(6.5)%

​

70.7%

​

68.6%

​

210

bps

​

​

445

​

​

462

​

(3.6)%

​

​

676

​

​

689

​

(1.9)%

JW Marriott New Orleans

​

​

253

​

​

251

​

0.8%

​

67.9%

​

68.0%

​

(10)

bps

​

​

172

​

​

170

​

0.7%

​

​

242

​

​

234

​

3.7%

Marriott Boston Long Wharf

​

​

378

​

​

380

​

(0.5)%

​

80.6%

​

80.5%

​

10

bps

​

​

305

​

​

306

​

(0.4)%

​

​

428

​

​

432

​

(0.9)%

Marriott Long Beach Downtown (1)

​

​

237

​

​

223

​

6.0%

​

75.7%

​

55.3%

​

2,040

bps

​

​

179

​

​

123

​

45.1%

​

​

250

​

​

169

​

48.3%

The Bidwell Marriott Portland

​

​

146

​

​

152

​

(3.6)%

​

78.5%

​

67.3%

​

1,120

bps

​

​

115

​

​

102

​

12.5%

​

​

156

​

​

142

​

10.0%

Oceans Edge Resort & Marina

​

​

286

​

​

307

​

(6.8)%

​

73.0%

​

77.5%

​

(450)

bps

​

​

209

​

​

238

​

(12.2)%

​

​

372

​

​

397

​

(6.2)%

Montage Healdsburg

​

​

1,018

​

​

1,026

​

(0.9)%

​

57.9%

​

55.6%

​

230

bps

​

​

589

​

​

571

​

3.2%

​

​

1,187

​

​

1,088

​

9.1%

Four Seasons Resort Napa Valley

​

​

1,269

​

​

1,322

​

(4.0)%

​

59.0%

​

55.9%

​

310

bps

​

​

749

​

​

739

​

1.3%

​

​

1,405

​

​

1,400

​

0.3%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio, excluding Renovation Hotel (2)

​

​

316

​

​

316

​

0.1%

​

72.7%

​

71.3%

​

140

bps

​

​

230

​

​

225

​

2.1%

​

​

380

​

​

367

​

3.5%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Renovation Hotel (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Andaz Miami Beach

​

​

362

​

​

269

​

34.4%

​

30.0%

​

11.6%

​

1,840

bps

​

​

109

​

​

31

​

247.6%

​

​

180

​

​

41

​

342.8%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio (3)

​

$

317

​

$

316

​

0.4%

​

71.0%

​

68.7%

​

230

bps

​

$

225

​

$

217

​

3.8%

​

$

372

​

$

353

​

5.2%

​

*Footnotes on page 18

​

​

​

​

​

​

​

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

Page 17

​

​


​

​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Operating Statistics

Q4 & FY 2025/2024 Footnotes

(1)Operating statistics for the fourth quarters and full years of 2025 and 2024 are impacted by renovation and subsequent ramp up activity at Marriott Long Beach Downtown and Andaz Miami Beach, formerly The Confidante Miami Beach. In May 2025, operations resumed at Andaz Miami Beach, following an extensive renovation during which the Company suspended operations in March 2024 to allow the renovation work to be performed more efficiently.
(2)Total Portfolio, excluding Renovation Hotel includes all hotels owned by the Company as of December 31, 2025, with the exception of Andaz Miami Beach due to its renovation and subsequent ramp up activity during the fourth quarters and full years of 2025 and 2024. Amounts included in this presentation for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024, include both prior ownership results and the Company’s results for the year ended 2024. The Company obtained prior ownership information from the previous owner of the Hyatt Regency San Antonio Riverwalk during the due diligence period before acquiring the hotel. The Company performed a limited review of the information as part of its analysis of the acquisition.
(3)Total Portfolio consists of all hotels owned by the Company as of December 31, 2025, and includes prior ownership information for the Hyatt Regency San Antonio Riverwalk as discussed in Note 2.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

​

Page 18

​

​

​

​

​

​

​


​

​

​

​

​

Graphic

Supplemental Financial Information
February 27, 2026

​

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre &

ADJUSTED EBITDAre MARGINS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

​

Page 19

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

Q4 2025/2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hotels sorted by number of rooms

​

For the Quarters Ended December 31,

​

​

2025

​

2024

​

​

​

(In thousands)

​

​

​

​

​

Hotel Adjusted

​

​

​

​

​

Hotel Adjusted

​

Hotel Adjusted

​

​

Total

​

Hotel Adjusted

​

EBITDAre

​

Total

​

Hotel Adjusted

​

EBITDAre

​

EBITDAre

​

  ​ ​ ​

Revenues

  ​ ​ ​

EBITDAre

  ​ ​ ​

Margins

  ​ ​ ​

Revenues

  ​ ​ ​

EBITDAre

  ​ ​ ​

Margins

  ​ ​ ​

Margin Change

Hilton San Diego Bayfront

​

$

36,855

​

$

8,441

​

22.9%

​

$

34,857

​

$

6,081

​

17.4%

​

550

bps

Hyatt Regency San Francisco

​

​

23,749

​

​

908

​

3.8%

​

​

21,984

​

​

1,521

​

6.9%

​

(310)

bps

The Westin Washington, DC Downtown

​

​

22,967

​

​

7,345

​

32.0%

​

​

21,636

​

​

6,119

​

28.3%

​

370

bps

Renaissance Orlando at SeaWorld®

​

​

20,153

​

​

5,518

​

27.4%

​

​

18,254

​

​

4,514

​

24.7%

​

270

bps

Hyatt Regency San Antonio Riverwalk

​

​

14,894

​

​

5,836

​

39.2%

​

​

14,742

​

​

6,202

​

42.1%

​

(290)

bps

Wailea Beach Resort

​

​

35,619

​

​

12,380

​

34.8%

​

​

30,122

​

​

9,716

​

32.3%

​

250

bps

JW Marriott New Orleans

​

​

11,509

​

​

4,278

​

37.2%

​

​

11,697

​

​

4,692

​

40.1%

​

(290)

bps

Marriott Boston Long Wharf

​

​

15,443

​

​

5,310

​

34.4%

​

​

16,144

​

​

5,616

​

34.8%

​

(40)

bps

Marriott Long Beach Downtown (1)

​

​

8,253

​

​

1,873

​

22.7%

​

​

7,370

​

​

1,195

​

16.2%

​

650

bps

The Bidwell Marriott Portland

​

​

3,443

​

​

465

​

13.5%

​

​

3,059

​

​

166

​

5.4%

​

810

bps

Oceans Edge Resort & Marina

​

​

5,587

​

​

1,595

​

28.5%

​

​

5,546

​

​

1,686

​

30.4%

​

(190)

bps

Montage Healdsburg

​

​

14,394

​

​

2,203

​

15.3%

​

​

12,417

​

​

392

​

3.2%

​

1,210

bps

Four Seasons Resort Napa Valley

​

​

13,037

​

​

1,481

​

11.4%

​

​

12,655

​

​

1,133

​

9.0%

​

240

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio, excluding Renovation Hotel (2)

​

​

225,903

​

​

57,633

​

25.5%

​

​

210,483

​

​

49,033

​

23.3%

​

220

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Renovation Hotel (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Andaz Miami Beach

​

​

11,063

​

​

630

​

5.7%

​

​

170

​

​

(684)

​

(402.4)%

​

40,810

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio (3)

​

​

236,966

​

​

58,263

​

24.6%

​

​

210,653

​

​

48,349

​

23.0%

​

160

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Sold Hotel (4)

​

​

—

​

​

—

​

N/A

​

​

4,117

​

​

1,597

​

38.8%

​

N/A

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Actual Portfolio (5)

​

$

236,966

​

$

58,263

​

24.6%

​

$

214,770

​

$

49,946

​

23.3%

​

N/A

​

*Footnotes on page 22

​

​

​

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

​

Page 20

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

2025/2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hotels sorted by number of rooms

​

For the Years Ended December 31,

​

​

2025

​

2024

​

​

​

(In thousands)

​

​

​

​

​

Hotel Adjusted

​

​

​

​

​

Hotel Adjusted

​

Hotel Adjusted

​

​

Total

​

Hotel Adjusted

​

EBITDAre

​

Total

​

Hotel Adjusted

​

EBITDAre

​

EBITDAre

​

  ​ ​ ​

Revenues

  ​ ​ ​

EBITDAre

  ​ ​ ​

Margins

  ​ ​ ​

Revenues

  ​ ​ ​

EBITDAre

  ​ ​ ​

Margins

  ​ ​ ​

Margin Change

Hilton San Diego Bayfront

​

$

178,490

​

$

52,933

​

29.7%

​

$

172,487

​

$

46,780

​

27.1%

​

260

bps

Hyatt Regency San Francisco

​

​

99,094

​

​

9,702

​

9.8%

​

​

88,551

​

​

8,108

​

9.2%

​

60

bps

The Westin Washington, DC Downtown

​

​

97,103

​

​

29,604

​

30.5%

​

​

93,232

​

​

27,673

​

29.7%

​

80

bps

Renaissance Orlando at SeaWorld®

​

​

85,354

​

​

24,281

​

28.4%

​

​

84,426

​

​

24,217

​

28.7%

​

(30)

bps

Hyatt Regency San Antonio Riverwalk

​

​

49,264

​

​

16,706

​

33.9%

​

​

55,287

​

​

22,021

​

39.8%

​

(590)

bps

Wailea Beach Resort

​

​

134,193

​

​

43,558

​

32.5%

​

​

137,909

​

​

48,159

​

34.9%

​

(240)

bps

JW Marriott New Orleans

​

​

44,327

​

​

17,284

​

39.0%

​

​

42,879

​

​

15,367

​

35.8%

​

320

bps

Marriott Boston Long Wharf

​

​

64,857

​

​

24,255

​

37.4%

​

​

65,658

​

​

24,495

​

37.3%

​

10

bps

Marriott Long Beach Downtown (1)

​

​

34,324

​

​

8,641

​

25.2%

​

​

23,182

​

​

(27)

​

(0.1)%

​

2,530

bps

The Bidwell Marriott Portland

​

​

14,661

​

​

2,456

​

16.8%

​

​

13,363

​

​

2,121

​

15.9%

​

90

bps

Oceans Edge Resort & Marina

​

​

23,773

​

​

6,792

​

28.6%

​

​

25,426

​

​

8,339

​

32.8%

​

(420)

bps

Montage Healdsburg

​

​

59,344

​

​

10,987

​

18.5%

​

​

53,721

​

​

8,064

​

15.0%

​

350

bps

Four Seasons Resort Napa Valley

​

​

49,058

​

​

2,061

​

4.2%

​

​

48,832

​

​

3,103

​

6.4%

​

(220)

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio, excluding Renovation Hotel (2)

​

​

933,842

​

​

249,260

​

26.7%

​

​

904,953

​

​

238,420

​

26.3%

​

40

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Renovation Hotel (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Andaz Miami Beach

​

​

18,836

​

​

(4,668)

​

(24.8)%

​

​

4,458

​

​

(1,965)

​

(44.1)%

​

1,930

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Portfolio (3)

​

​

952,678

​

​

244,592

​

25.7%

​

​

909,411

​

​

236,455

​

26.0%

​

(30)

bps

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Less: Prior Ownership (6)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Hyatt Regency San Antonio Riverwalk

​

​

—

​

​

—

​

N/A

​

​

(17,737)

​

​

(7,232)

​

40.8%

​

N/A

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Add: Sold Hotel (4)

​

​

7,448

​

​

3,049

​

N/A

​

​

14,135

​

​

4,638

​

32.8%

​

N/A

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Actual Portfolio (5)

​

$

960,126

​

$

247,641

​

25.8%

​

$

905,809

​

$

233,861

​

25.8%

​

N/A

​

*Footnotes on page 22

​

​

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

​

Page 21

​

​

​

​

​


​

Graphic

Supplemental Financial Information
February 27, 2026

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

Q4 & FY 2025/2024 Footnotes

(1)Hotel Adjusted EBITDAre for the fourth quarters and full years of 2025 and 2024 is impacted by renovation and subsequent ramp up activity at Marriott Long Beach Downtown and Andaz Miami Beach, formerly The Confidante Miami Beach. In May 2025, operations resumed at Andaz Miami Beach, following an extensive renovation during which the Company suspended operations in March 2024 to allow the renovation work to be performed more efficiently.
(2)Total Portfolio, excluding Renovation Hotel includes all hotels owned by the Company as of December 31, 2025, with the exception of Andaz Miami Beach due to its renovation and subsequent ramp up activity during the fourth quarters and full years of 2025 and 2024. Amounts included in this presentation for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024, include both prior ownership results and the Company's results for the year ended 2024. The Company obtained prior ownership information from the previous owner of the Hyatt Regency San Antonio Riverwalk during the due diligence period before acquiring the hotel. The Company performed a limited review of the information as part of its analysis of the acquisition.
(3)Total Portfolio consists of all hotels owned by the Company as of December 31, 2025, and includes prior ownership information for the Hyatt Regency San Antonio Riverwalk as discussed in Note 2.
(4)Sold Hotel includes results for the Hilton New Orleans St. Charles, sold by the Company in June 2025.
(5)Actual Portfolio includes results for the 14 hotels owned by the Company during the fourth quarter of 2025, and the 15 hotels owned by the Company during the fourth quarter of 2024 and the full years of 2025 and 2024.
(6)Prior Ownership includes results for the Hyatt Regency San Antonio Riverwalk prior to the Company’s acquisition of the hotel in April 2024 as discussed in Note 2.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

​

Page 22

​

​

​

​

​