CNL HOSPITALITY PROPERTIES INC
S-11, 1998-11-23
LESSORS OF REAL PROPERTY, NEC
Previous: CNL HOSPITALITY PROPERTIES INC, 424B3, 1998-11-23
Next: GALVESTONS STEAKHOUSE CORP, 10QSB, 1998-11-23



As filed with the Securities and Exchange Commission on November 23, 1998

                                                     Registration No. 333-______



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                        CNL HOSPITALITY PROPERTIES, INC.
               (Exact Name of Registrant as Specified in Charter)

                              400 East South Street
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                    (Address of Principal executive offices)

                              James M. Seneff, Jr.
                             Chief Executive Officer
                              400 East South Street
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                          (Name, Address and Telephone
                          Number of Agent for Service)

                                   COPIES TO:
                          THOMAS H. McCORMICK, ESQUIRE
                           PATRICK T. CONNORS, ESQUIRE
                         Shaw Pittman Potts & Trowbridge
                               2300 N Street, N.W.
                             Washington, D.C. 20037

              Approximate date of commencement of proposed sale to
                  the public: As soon as practicable after the
                    registration statement becomes effective.

<TABLE>
<CAPTION>

===================================== ================ ======================== ========================= =================
Title of each class of securities to    Amount to be      Proposed maximum          Proposed maximum          Amount of
            be registered                registered      offering price per     aggregate offering price  registration fee
                                                                Share
====================================== =============== ======================== ========================= =================
<S>               <C>                    <C>                   <C>                    <C>                      <C>
    Common Stock, $0.01 par value        25,000,000            $10.00                 $250,000,000             $69,500
  Common Stock, $0.01 par value (1)       2,500,000             10.00                  25,000,000               6,950
  Common Stock, $0.01 par value (2)       1,000,000             12.00                  12,000,000               3,336
   Soliciting Dealer Warrants (3)         1,000,000            0.0008                     800                     0
====================================== =============== ======================== ========================= =================
</TABLE>

(1)  Represents Shares issuable pursuant to the Company's Reinvestment Plan.
(2)  Represents  Shares which are issuable upon exercise of warrants issuable to
     CNL  Securities  Corp.  or its assignees  pursuant to the Warrant  Purchase
     Agreement dated ______________, 1999.
(3)  Represents  warrants issuable to the Managing Dealer to purchase 1,000,000
     Shares pursuant to the Warrant Purchase Agreement dated ____________, 1999.

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>


                                                                      Prospectus

                        CNL HOSPITALITY PROPERTIES, INC.
                                  Common Stock

                     Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs and Keogh and Pension Plans
               (Minimum Purchase may be higher in certain states)


         CNL HOSPITALITY  PROPERTIES,  INC. is a Maryland  corporation  which is
qualified for federal income tax purposes as a real estate  investment trust, or
a REIT. Our objective is to acquire hotel  properties  located across the United
States  to be leased  on a  long-term,  triple-net  basis.  We may also  provide
mortgage financing and furniture,  fixtures and equipment financing to operators
of hotel chains.

         We have registered  27,500,000 shares of our common stock for a maximum
of  $275,000,000.  We are  currently  offering  to  investors  who meet  certain
suitability  standards 25,000,000 shares of our common stock at $10.00 per share
($250,000,000).  The remaining 2,500,000 shares ($25,000,000) are available only
to investors who purchase our common stock in this  offering or to  stockholders
who purchased our common stock in our initial offering and choose to participate
in our reinvestment plan.


         See "Risk  Factors"  beginning  on page 8 for a  discussion  of certain
factors  that you should  consider  before you invest in the common  stock being
sold with this Prospectus, including:

o    We currently own two  properties,  so you will not have the  opportunity to
     evaluate all the properties that will be in our portfolio.
o    There is currently no public trading market for the shares, and there is no
     assurance that one will develop.
o    We rely on CNL Hospitality Advisors, Inc., whom we call the Advisor, with
     respect to all investment decisions.  Not all of the officers of the
     Advisor have  extensive  experience,  and our Directors have limited
     experience,  with acquiring and leasing  hotels,  which could adversely
     affect the Company's business.
o    Certain of the  officers of the Advisor and its  affiliates  are or will be
     engaged in other  activities  that will result in  potential  conflicts  of
     interest with the services that the Advisor and affiliates  will provide to
     the Company.
o    Market and economic conditions that we cannot control will affect the value
     of our investments.
o    If the shares are not listed on a national securities exchange or
     over-the-counter  market by December 31, 2007,  we will sell our assets and
     distribute the proceeds.
o    The secured equipment lease program is dependent upon obtaining  financing,
     which has not been secured.

                          ---------------------------
<TABLE>
<CAPTION>

                                                                                 Per Share         Total
                                                                                 ---------         -----
<S>                                                                             <C>           <C>
Public Offering Price.....................................................        $ 10.00      $275,000,000
Selling Commissions.......................................................        $  0.75      $ 20,625,000
Proceeds to the Company...................................................        $  9.25      $254,375,000
</TABLE>


o    The managing dealer, CNL Securities Corp., is our affiliate.  The managing
     dealer is required only to use its best efforts to sell the maximum amount
     of securities offered.
o    The managing dealer will receive selling commissions of up to 7.5% on sales
     of shares.  The other  broker-dealers  it selects  to  participate  in this
     offering will be reallowed selling commissions from CNL Securities Corp. of
     up to 7.0% on their sales of shares.
o    This offering will end no later than ____________, 2000 (one year after the
     initial date of this Prospectus), unless we elect to extend it to a date no
     later than ______________, 2001 (two years after the initial date of this
     Prospectus) in states that permit us to make this extension.
o    We will deposit all  subscription  funds for shares in an  interest-bearing
     escrow account with SouthTrust Asset Management  Company of Florida,  N.A.,
     which will act as the escrow agent for this offering.


         Neither the Securities and Exchange Commission nor any state securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy  of this  Prospectus.  In  addition,  neither the  Attorney
General  of the State of New York nor the  Attorney  General of the State of New
Jersey or the Bureau of  Securities  of the State of New Jersey has passed on or
endorsed the merits of this offering.  Any  representation  to the contrary is a
criminal offense.



                              CNL SECURITIES CORP.
                              ______________, 1999


<PAGE>



         We will only accept  subscriptions from people who meet the suitability
standards described in this Prospectus.  This Prospectus is not an offer to sell
these  securities and it is not  soliciting an offer to buy these  securities in
any state where the offer or sale is not permitted.

         This Prospectus sets forth the only  authorized  disclosure  concerning
this offering.  No one is authorized to make any  statements  about the offering
different  from those that appear in this  Prospectus.  You should also be aware
that the description of the Company contained in this Prospectus was accurate on
__________, 19__ but may no longer be accurate. We will amend or supplement this
Prospectus if there is a material change in the affairs of the Company.

         It is  prohibited  for  anyone  to make  forecasts  or  predictions  in
connection with this offering concerning the future performance of an investment
in the common stock.

                                       ii

<PAGE>

<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
<S> <C>
TABLE OF CONTENTS.........................................................................................iii
QUESTIONS AND ANSWERS ABOUT CNL HOSPITALITY
   PROPERTIES, INC.'S PUBLIC OFFERING.....................................................................1
PROSPECTUS SUMMARY........................................................................................5
CNL HOSPITALITY PROPERTIES, INC...........................................................................5
       Our Business.......................................................................................5
       Our REIT Status....................................................................................5
       Our Management and Conflicts of Interest...........................................................5
       Our Affiliates.....................................................................................6
       Our Investment Objectives..........................................................................6
       Risk Factors.......................................................................................7
       The Offering.......................................................................................8
RISK FACTORS..............................................................................................10
       Offering-Related Risks.............................................................................10
              An Unspecified Property Offering............................................................10
                    Potential Investors Cannot Evaluate Properties Not Yet
                      Acquired or Identified for Acquisition..............................................10
                    No Assurance of Obtaining Suitable Investments........................................10
                    No Independent Review of the Company or the
                      Prospectus by Managing Dealer.......................................................10
              Possible Delays in Investment...............................................................10
              No Current Public Market for Shares Which Could Make Sale of
                Shares Difficult..........................................................................11
       Company-Related Risks..............................................................................11
              Limited Operating History...................................................................11
              Limited Experience of Management............................................................11
              Company is Dependent on Advisor.............................................................11
              Conflicts of Interest.......................................................................11
                    Selection of Properties Acquired......................................................11
                    Competing Demands on Officers and Directors...........................................11
                    Timing of Sales and Acquisitions May Favor the Advisor................................12
                    Property Development by Affiliates....................................................12
                    We May Invest With Affiliates of the Advisor..........................................12
                    No Separate Counsel for the Company, Affiliates and Investors.........................12
              Company May Not Have Sufficient Working Capital.............................................12
         Real Estate Investment Risks.....................................................................12
              Possible Lack of Diversification Increases Risk of Investment...............................12
              Lack of Control Over Market and Business Conditions.........................................12
              Impact of Adverse Trends in the Hotel Industry..............................................13
              Company Will Not Control Property Management................................................13
              Company May Not Control Joint Ventures......................................................13
              Difficulty in Exiting a Joint Venture After an Impasse......................................13
              Lack of Control Over Properties Under Construction..........................................13
              Ground Lease Property Risks.................................................................14
              We Do Not Control Third Party Franchise Agreements..........................................14
              Multiple Property Leases or Mortgage Loans with Individual Tenants or
                Borrowers Increase Risks..................................................................14
              Re-leasing of Properties May Be Difficult...................................................14
              Inability to Control the Sale of Certain Properties.........................................14
              Limitations on the Ability of the Company to Liquidate......................................14
              Seasonality of Hotel Industry...............................................................15
              Risks of  Mortgage Lending..................................................................15
                    Real Estate Market Conditions.........................................................15
                    Investment Subject to Interest Rate Fluctuations......................................15
                    Delays in Liquidating Defaulted  Mortgage Loans Could Reduce Our
                      Investment Returns..................................................................15
                    Returns May Be Limited By Regulations.................................................15
              Risks of Secured Equipment Leasing..........................................................15
                    Collateral May Be Inadequate to Secure Leases.........................................15
                    Returns May be Limited By Regulations.................................................15
              Possible Environmental Liabilities..........................................................16
       Financing Risks....................................................................................16
              Uncertainty of Long-Term Financing..........................................................16
              Anticipated Borrowing has Risks.............................................................16
              We Can Borrow Money to Make Distributions...................................................17
       Miscellaneous Risks................................................................................17
              Competition.................................................................................17
              Inflation Could Hurt Investment Returns.....................................................17
              Lack of Adequate Insurance..................................................................17
              Possible Effect of ERISA....................................................................17
              Effects of Governing Documents and Maryland Law on
                Potential Takeovers.......................................................................17
              Ownership Limitations Relating to REIT Status...............................................18
              Majority Stockholder Vote May Discourage Changes of Control.................................18
              Potential for Dilution......................................................................18
              Board of Directors Can Take Many Actions Without Stockholder
                Approval..................................................................................18
              Reliance on Advisor and Board of Directors; No Management
                Rights for Stockholders...................................................................18
              Limited Liability of Officers and Directors.................................................18
       Tax Risks..........................................................................................18
              Failure to Qualify as a REIT for Tax Purposes...............................................18
              Risks Associated with Loans Secured by Personal Property....................................19
              Risks Associated with Distribution Requirements.............................................19
              Limitations on Share Ownership..............................................................19
              Other Tax Liabilities.......................................................................19
              Changes in Tax Laws.........................................................................20
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE................................................................20
       Suitability Standards..............................................................................20
       How to Subscribe ..................................................................................21
ESTIMATED USE OF PROCEEDS.................................................................................22
MANAGEMENT COMPENSATION...................................................................................23
CONFLICTS OF INTEREST.....................................................................................29
       Prior and Future Programs..........................................................................29
       Acquisition of Properties..........................................................................30
       Sales of Properties................................................................................31
       Joint Investment With An Affiliated Program........................................................31
       Competition for Management Time....................................................................31
       Compensation of the Advisor........................................................................31
       Relationship with Managing Dealer..................................................................31
       Legal Representation ..............................................................................32
       Certain Conflict Resolution Procedures.............................................................32
SUMMARY OF REINVESTMENT PLAN..............................................................................33
       General............................................................................................33
       Investment of Distributions........................................................................35
       Participant Accounts, Fees, and Allocation of Shares...............................................35
       Reports to Participants............................................................................35
       Election to Participate or Terminate Participation.................................................36
       Federal Income Tax Considerations..................................................................36
       Amendments and Termination.........................................................................36
REDEMPTION OF SHARES......................................................................................37
BUSINESS..................................................................................................38
       General............................................................................................38
       Investment of Offering Proceeds....................................................................41
       Property Acquisitions..............................................................................42
       Pending Investments................................................................................43
       Site Selection and Acquisition of Properties.......................................................45
       Standards for Investment in Properties.............................................................48
       Description of Properties..........................................................................49
       Description of Property Leases.....................................................................50
       Joint Venture Arrangements.........................................................................53
       Mortgage Loans.....................................................................................54
       Management Services................................................................................55
       Borrowing..........................................................................................55
       Sale of Properties, Mortgage Loans and Secured
         Equipment Leases.................................................................................57
       Franchise Regulation...............................................................................57
       Competition........................................................................................57
       Regulation of Mortgage Loans and Secured Equipment
         Leases...........................................................................................58
SELECTED FINANCIAL DATA...................................................................................58
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
   FINANCIAL CONDITION OF THE COMPANY.....................................................................59
       Liquidity and Capital Resources....................................................................59
       Results of Operations..............................................................................62
MANAGEMENT................................................................................................64
       General............................................................................................64
       Fiduciary Responsibility of the Board of Directors.................................................64
       Directors and Executive Officers...................................................................65
       Independent Directors..............................................................................68
       Committees of the Board of Directors...............................................................68
       Compensation of Directors and Executive Officers...................................................68
       Management Compensation............................................................................68
THE ADVISOR AND THE ADVISORY AGREEMENT....................................................................68
       The Advisor........................................................................................68
       The Advisory Agreement.............................................................................69
CERTAIN TRANSACTIONS......................................................................................71
PRIOR PERFORMANCE INFORMATION.............................................................................72
INVESTMENT OBJECTIVES AND POLICIES........................................................................78
       General............................................................................................78
       Certain Investment Limitations.....................................................................79
DISTRIBUTION POLICY.......................................................................................81
       General............................................................................................81
       Distributions......................................................................................81
SUMMARY OF THE ARTICLES OF INCORPORATION
   AND BYLAWS.............................................................................................82
       General............................................................................................82
       Description of Capital Stock.......................................................................82
       Board of Directors.................................................................................84
       Stockholder Meetings...............................................................................84
       Advance Notice for Stockholder Nominations for
         Directors and Proposals of New Business..........................................................85
       Amendments to the Articles of Incorporation........................................................85
       Mergers, Combinations, and Sale of Assets..........................................................85
       Control Share Acquisitions.........................................................................86
       Termination of the Company and REIT Status.........................................................86
       Restriction of Ownership...........................................................................86
       Responsibility of Directors........................................................................87
       Limitation of Liability and Indemnification........................................................87
       Removal of Directors...............................................................................88
       Inspection of Books and Records....................................................................89
       Restrictions on  "Roll-Up" Transactions............................................................89
FEDERAL INCOME TAX CONSIDERATIONS.........................................................................90
       Introduction.......................................................................................90
       Taxation of the Company............................................................................90
       Taxation of Stockholders...........................................................................95
       State and Local Taxes..............................................................................98
       Characterization of Property Leases................................................................98
       Characterization of Secured Equipment Leases.......................................................99
       Investment in Joint Ventures.......................................................................100
REPORTS TO STOCKHOLDERS...................................................................................100
THE OFFERING..............................................................................................101
       General............................................................................................101
       Plan of Distribution...............................................................................102
       Subscription Procedures............................................................................105
       Escrow Arrangements................................................................................107
       ERISA Considerations...............................................................................107
       Determination of Offering Price....................................................................108
SUPPLEMENTAL SALES MATERIAL...............................................................................108
LEGAL OPINIONS............................................................................................109
EXPERTS...................................................................................................109
ADDITIONAL INFORMATION....................................................................................109
DEFINITIONS...............................................................................................109

Form of Reinvestment Plan......................................................................Appendix A
Financial Information..........................................................................Appendix B
Prior Performance Tables.......................................................................Appendix C
Subscription Agreement.........................................................................Appendix D
Statement of Estimated Taxable Operating Results
   Before Dividends Paid Deduction.............................................................Appendix E

</TABLE>

                                       vi

<PAGE>




                           Questions and Answers About
               CNL Hospitality Properties, Inc.'s Public Offering


<TABLE>
<CAPTION>

<S>                                                        <C>
Q:      What is CNL Hospitality Properties, Inc.?                the time you subscribe.  The purchase price will
                                                                 be placed into escrow with SouthTrust Asset
A:      The  Company is a real  estate  investment               Management Company of Florida, N.A.  SouthTrust
        trust, or a REIT, that was formed in 1996                will hold your funds, along with those of other
        to  acquire hotel properties and lease them              subscribers, in an interest-bearing account
        on a long-term, triple-net basis to hotel                until such time as you are admitted by the
        operators. In addition, the Company  may                 Company as a stockholder.  Generally, we admit
        provide mortgage financing loans and secured             stockholders no later than the last day of the
        equipment leases to operators of hotel chains.           calendar month following acceptance of your
                                                                 subscription.
        As of the date of this Prospectus, the
        Company had total assets of approximately           Q:   How long will the offering last?
        $___________.
                                                            A:   The offering will not last beyond           ,
Q:      What is a REIT?                                          2000, unless we decide to extend the offering
                                                                 until not later than                , 2001, in
A:      In general, a REIT is a company that:                    any state that allows us to extend the offering.
        o combines the capital of many investors to
          acquire or provide financing for real             Q:   Who can buy shares?
          estate,
        o offers benefits of a diversified portfolio
          under professional management,                    A:   Anyone who receives this Prospectus can buy
        o typically is not subject to federal corporate          shares provided that they have a net worth (not
          income taxes on its net income, provided               including home, furnishings and personal
          certain income tax requirements are satisfied.         automobiles) of at least $45,000 and an annual
          This treatment substantially  eliminates the           gross income of at least $45,000; or, a net
          "double taxation" (at both the corporate and           worth (not including home, furnishings and
          stockholder levels) that generally results from        personal automobiles) of at least $150,000.
          investments in a corporation, and                      However, these minimum levels may vary from
        o must pay distributions to investors of at              state to state, so you should carefully read the
          least 95% of its taxable income.                       more detailed description in the "Suitability
                                                                 Standards" section of this Prospectus.

Q:      What kind of offering is this?                      Q:   Is there any minimum required investment?


A:      We are offering up to 25,000,000 shares of          A:   Yes.  Generally, individuals must invest at
        common stock on a "best efforts" basis.  In              least $2,500 and IRA, Keogh or other qualified
        addition, we are offering up to 2,500,000                plans must invest at least $1,000.  However,
        shares of stock to investors who want to                 these minimum investment levels may vary from
        participate in our reinvestment plan.                    state to state, so you should carefully read the
                                                                 more detailed description of the minimum
                                                                 investment requirements appearing later in the
Q:      How does a "best efforts" offering work?                 "Suitability Standards" section of this
                                                                 Prospectus.
A:      When shares are offered to the public on a
        "best efforts" basis, we are not guaranteeing
        that any minimum number of shares will be
        sold.  If you choose to purchase stock in
        this offering, you will fill out a
        Subscription Agreement, like the one attached
        to this Prospectus as Appendix D, for a
        certain number of shares and pay for the
        shares at


<PAGE>


Q:      After I subscribe for shares, can I change my            and acquisition-related expenses, and the
        mind and withdraw my money?                              remaining proceeds to pay other expenses of
                                                                 offering. The payment of these fees will not
                                                                 reduce your Invested Capital. Your initial
A:      Once you have subscribed for shares and you              Invested Capital amount will be $10 per share.
        have deposited the subscription price with
        SouthTrust, your subscription is irrevocable,            Until we invest the proceeds in real estate assets,
        unless the Company elects to permit you to               we will invest them in short-term, highly liquid
        revoke your subscription.                                investments. These short-term investments will
                                                                 not earn as high a return as we expect to earn on
Q:      If I buy shares in the offering, how can I               our real estate investments, and we cannot know
        sell them?                                               how long it will be before we will be able to
                                                                 fully invest the proceeds in real estate.

A:      At the time you purchase them, the shares                We commenced our initial public offering of
        will not be listed for trading on any                    common stock in an offering very similar to this
        national securities exchange or                          one on July 9, 1997. We received
        over-the-counter market.  In fact, we expect             approximately $150,000,000 in gross offering
        that there will not be any public market for             proceeds from the initial public offering, of
        the shares when you purchase them, and we                which approximately $126,000,000 was or is
        cannot be sure if one will ever develop.  As             expected to be invested in hotel properties and
        a result, you may find that it is difficult              mortgage loans. Our initial public offering was
        to sell your shares and realize a return on              completed in ________________, 1999.
        your investment.

        We plan to list the shares on a national            Q:   What types of hotels will you invest in?
        securities exchange or over-the-counter
        market within three to eight years after            A:   We intend to purchase primarily limited service,
        commencement of this offering, if market                 extended stay and/or full service hotel
        conditions are favorable. If we have not                 properties.
        listed the shares on a national securities
        exchange or over-the-counter market by              Q:   What are the terms of your leases?
        December 31, 2007,  we plan to sell the
        properties and other assets and return the          A:   The leases we have entered into to date, and the
        proceeds from the liquidation to our                     leases we expect to enter into in the future,
        stockholders through distributions.                      are long-term (meaning generally 10 to 20 years,
                                                                 plus renewal options for an additional 10 to 20
        Beginning one year after you receive your                years), "triple-net" leases.  "Triple-net" means
        shares, provided we have sufficient funds                that the tenant, not the Company, is generally
        available, you may request the Company to                responsible for repairs, maintenance, property
        redeem at least 25% of the shares you own.               taxes, utilities, and insurance.  Under our
        The redemption procedures are described in               leases, the tenant must pay us minimum, base
        the "Redemption of Shares" section of this               rent on a monthly basis.  In addition, our
        Prospectus.                                              leases generally require the tenant to pay us
                                                                 percentage rent or provide for increases in the
        As a result, if a public market for the shares           base rent at specified times during the term of
        never develops, you should be able to obtain a           the lease.
        return of your investment through the redemption
        plan beginning one year from the date on which      Q:   How well have your investments done so far?
        you received your stock or through the
        liquidation process.                                A:   As of September 30, 1998, we have purchased two
                                                                 hotel properties.  These purchases were made in
                                                                 July 1998, so we have only limited information
Q:      What will you do with the proceeds from this             regarding their performance.
        offering?


A:      We plan to use approximately 84% of the
        proceeds to purchase hotel properties and to
        make mortgage loans, approximately 9% to pay
        fees and expenses to affiliates for their
        services and as reimbursement of offering
        this

                                       -2-

<PAGE>



Q:      What is the experience of the Company's             A:   We intend to make quarterly cash distributions
        officers and directors?                                  to our stockholders. The amount of distributions
                                                                 is determined by the Board of Directors   and
A:      Our management team has extensive previous               typically depends on the amount of distributable
        experience investing in real estate on a                 funds, current and projected cash requirements,
        triple-net basis.  Our Chief Executive                   tax considerations and other factors. However,
        Officer and President each have over 25 years            in order to remain qualified as a REIT, we must
        of experience with other CNL affiliates.  In             make distributions equal to at least 95% of
        addition, our Chief Operating Officer has                our REIT taxable income each year.
        extensive previous experience investing in
        hotel properties.                                        Historically, we have paid cash distributions
                                                                 every quarter since our operations commenced.
        However, not all of our officers have
        extensive experience, and our Board of
        Directors and our affiliates have limited           Q:   Are distributions I receive taxable?
        experience, investing in hotel properties.
        Our officers, Directors and affiliates have         A:   Yes.  Generally, distributions that you receive
        operated several other REITs and partnerships            will be considered ordinary income to the extent
        in the past. The investment results from                 they are from current and accumulated earnings
        those funds are included in this Prospectus              and profits.  In addition, because depreciation
        under the heading "Prior Performance                     expense reduces taxable income but does not
        Information." However, because those                     reduce cash available for distribution, we
        funds had different goals and the managers               expect a portion of your distributions will be
        had different amounts of experience                      considered return of capital for tax purposes.
        investing in the types of assets purchased               These amounts will not be subject to tax
        by those funds, you cannot assume that the               immediately but will instead reduce the tax
        Company's investment returns will be similar             basis of your investment.  This in effect defers
        to those described in the "Prior Performance             a portion of your tax until your investment is
        Information" section.                                    sold or the Company is liquidated.  However,
                                                                 because each investors tax implications are
                                                                 different, we suggest you consult with your tax
                                                                 advisor.
Q:      How will you choose which investments to make?

A:      We have hired an investment Advisor.  The           Q:   Do you have a Reinvestment Plan where I reinvest
        Advisor has the authority, subject to the                my distributions in additional shares?
        approval of our Directors, to make all of the
        Company's investment decisions.                     A:   Yes.  We have adopted a Reinvestment Plan in
                                                                 which an investor can reinvest their
                                                                 distributions in additional shares.  For
Q:      Is the Advisor independent of the Company?               information on how to participate in our
                                                                 Reinvestment Plan, see the section of the
A:      No.  Some of our officers and Directors are              Prospectus entitled "Summary of Reinvestment
        officers and directors of the Advisor.  The              Plan."
        conflicts of interest the Company and Advisor
        face are discussed under the heading
        "Conflicts of Interest" later in this
        Prospectus.


Q:      If I buy shares, will I receive distributions
        and how often?
</TABLE>


                                      -3-

<PAGE>




                       Who Can Help Answer Your Questions?
                 If you have more questions about the offering,
              you should contact your registered representative or:

                        CNL Marketing Services Department
                              400 East South Street
                             Orlando, Florida 32801
                                 (800) 522-3863
                                www.cnlgroup.com


       If you would like additional copies of this Prospectus, you should
                   contact your registered representative or:

                        CNL Marketing Services Department
                              400 East South Street
                             Orlando, Florida 32801
                                 (800) 522-3863

                                      -4-

<PAGE>



                               PROSPECTUS SUMMARY

         This summary highlights selected  information from this Prospectus.  It
is not  complete  and may not  contain  all of the  information  that you should
consider before investing in the common stock. To understand the offering fully,
you should  read this  entire  Prospectus  carefully,  including  the  documents
attached as appendices.

                        CNL HOSPITALITY PROPERTIES, INC.

         CNL Hospitality Properties, Inc. is a Maryland corporation which is
qualified and operated for federal income tax purposes as a REIT. Our address is
400 East South Street, Orlando, Florida 32801, and our telephone number is (407)
650-1000 or toll free (800) 522-3863.

OUR BUSINESS

         Our  Company  acquires  hotel  properties  to be leased on a  long-term
"triple-net"  basis,  which means that the tenant  generally will be responsible
for repairs, maintenance,  property taxes, utilities and insurance. We intend to
invest the  proceeds  of this  offering in hotel  properties,  which may include
furniture,  fixtures  and  equipment,  to be leased to operators of national and
regional limited service,  extended stay and full service hotel chains,  located
across the United States. We may also offer mortgage financing, and, to a lesser
extent, furniture, fixtures and equipment financing to operators of hotel chains
through secured  equipment leases as loans or direct financing  leases.  See the
"Business"  section for a description of the hotel  properties we currently own,
our pending  investments,  the types of  properties  that may be selected by CNL
Hospitality Advisors,  Inc, the property selection and acquisition processes and
the nature of the mortgage loans and secured equipment leases.

         Under our Articles of  Incorporation,  the Company  will  automatically
terminate  and dissolve on December 31, 2007,  unless the shares of common stock
of the Company, including the shares offered by this Prospectus, are listed on a
national securities exchange or over-the-counter market before that date. If the
shares are listed,  the  Company  automatically  will  become a  perpetual  life
entity.  If we are not listed by  December  31,  2007,  we will sell our assets,
distribute  the net sales proceeds to  stockholders  and limit our activities to
those  related to the Company's  orderly  liquidation,  unless the  stockholders
owning a majority of the shares elect to amend the Articles of  Incorporation to
extend the duration of the Company.

OUR REIT STATUS

         As a REIT, we generally are not subject to federal income tax on income
that we distribute to our stockholders. Under the Internal Revenue Code of 1986,
as  amended,  REITs are  subject  to  numerous  organizational  and  operational
requirements, including a requirement that they distribute at least 95% of their
taxable  income,  as  figured  on an annual  basis.  If we fail to  qualify  for
taxation as a REIT in any year,  our income  will be taxed at regular  corporate
rates,  and we may not be able to qualify for  treatment as a REIT for that year
and the next four  years.  Even if we qualify as a REIT for  federal  income tax
purposes, we may be subject to federal,  state and local taxes on our income and
property and to federal income and excise taxes on our undistributed income.

OUR MANAGEMENT AND CONFLICTS OF INTEREST

         We  have   retained   the  Advisor  to  provide  us  with   management,
acquisition, advisory and administrative services. The five members of our Board
of Directors  oversee the management of the Company.  Three of the Directors are
independent   of  the  Advisor  and  have   responsibility   for  reviewing  its
performance. The Directors are elected annually to the Board of Directors by the
stockholders.

         All of the officers  and  directors of the Advisor also are officers or
Directors of the Company.  The Advisor has  responsibility for (i) selecting the
properties  that we will acquire,  formulating  and evaluating the terms of each
proposed  acquisition,  and arranging for the acquisition of the property by the
Company;  (ii)  identifying  potential  tenants for the properties and potential
borrowers for the mortgage loans,  and  formulating,  evaluating and negotiating
the terms of each lease of a property and each mortgage loan; (iii) locating and
identifying  potential  lessees and formulating,  evaluating and negotiating the
terms of each secured  equipment  lease;

                                      -5-

<PAGE>


and (iv) negotiating the terms of any borrowing by the Company,  including lines
of credit and any long-term,  permanent financing.  All of the Advisor's actions
are  subject to  approval by the Board of  Directors.  The Advisor  also has the
authority,  subject  to  approval  by a  majority  of the  Board  of  Directors,
including a majority of the independent Directors,  to select assets for sale by
the Company.

         See the  "Management  and The  Advisor"  and "The  Advisory  Agreement"
sections  for a  description  of the  business  background  of  the  individuals
responsible for the management of the Company and the Advisor,  as well as for a
description of the services the Advisor will provide.

         Certain  of our  officers  and  Directors,  who are  also  officers  or
directors  of the  Advisor,  may  experience  conflicts  of  interest  in  their
management of the Company.  These arise  principally  from their  involvement in
other  activities  that may conflict with our business and interests,  including
matters  related to (i) allocation of new  investments  and management  time and
services between us and various other entities, (ii) the timing and terms of the
investment  in or sale of an  asset,  (iii)  development  of our  properties  by
affiliates, (iv) investments with affiliates of the Advisor, (v) compensation to
the Advisor,  (vi) our  relationship  with the managing  dealer,  CNL Securities
Corp., which is an affiliate of the Company and the Advisor,  and (vii) the fact
that our  securities  and tax counsel also serves as securities  and tax counsel
for some of our affiliates, which means neither the Company nor the stockholders
will have separate  counsel.  The "Conflicts of Interest"  section  discusses in
more detail the more  significant of these potential  conflicts of interest,  as
well as the procedures  that have been  established to resolve a number of these
potential conflicts.

OUR AFFILIATES

         The "Prior Performance Information" section of this Prospectus contains
a narrative  discussion of the public and private real estate programs sponsored
by our affiliates and affiliates of the Advisor in the past, including 18 public
limited  partnerships  and one unlisted public REIT. As of June 30, 1998,  these
entities,   which  invest  in  restaurant   properties  that  are  leased  on  a
"triple-net" basis to operators of restaurant chains, but do not invest in hotel
properties,  had purchased  1,033  fast-food,  family-style,  and  casual-dining
restaurants.  In addition,  an affiliate  sponsors an unlisted  public REIT that
invests in health  care and  seniors'  housing  properties  that are leased on a
long-term,  triple-net basis to operators of health care facilities. Based on an
analysis of the operating results of the 89 real estate limited partnerships and
two unlisted public REITs in which our principals  have served,  individually or
with others, as general partners or officers and directors, we believe that each
of these  companies  has met,  or is in the process of  meeting,  its  principal
investment   objectives.   Statistical  data  relating  to  the  public  limited
partnerships  and the  unlisted  REITs  are  contained  in  Appendix  C -- Prior
Performance Tables.

OUR INVESTMENT OBJECTIVES

         Our Company's primary investment objectives are:

         o    to preserve, protect, and enhance our assets.

         o    to make distributions.

         o    to obtain  fixed income  through the receipt of base rent,  and to
              increase  our income (and  distributions)  and provide  protection
              against  inflation  through  receipt  of  percentage  rent  and/or
              automatic  increases  in base  rent,  and to obtain  fixed  income
              through the  receipt of  payments  on  mortgage  loans and secured
              equipment leases.

         o    to qualify and remain qualified as a REIT for federal income tax
              purposes.

                                      -6-

<PAGE>




         o    to provide you with liquidity for your investment  within three to
              eight years after  commencement  of this offering,  either through
              (i)  listing  our  shares on a  national  securities  exchange  or
              over-the-counter  market or (ii) if listing  does not occur within
              eight years after commencement of the offering, selling our assets
              and distributing the proceeds.

         See  the  "Business  --  General,"  "Business  --  Site  Selection  and
Acquisition of  Properties,"  "Business --  Description of Property  Leases" and
"Investment  Objectives  and Policies"  sections of this  Prospectus  for a more
complete  description  of the  manner in which  the  structure  of our  business
facilitates our ability to meet our investment objectives.

RISK FACTORS

         An  investment  in our  Company  is subject to  significant  risks.  We
summarize  some of the more  important  risks below. A more detailed list of the
risk factors is found in the "Risk Factors" section, which begins  on  page  10.
You should read and  understand  all of the  risk  factors  before  making  your
decision to invest.

o        We currently own two properties, so you will not have the opportunity
         to evaluate all the properties that will be in our portfolio.

o        There is currently no public trading market for the shares, and there
         is no assurance that one will develop.

o        We rely on the Advisor with respect to all  investment  decisions.  Not
         all of the officers of the Advisor have extensive  experience,  and our
         Directors have limited  experience,  with acquiring and leasing hotels,
         which could adversely affect the Company's business.

o        The  Advisor  and  its  affiliates  are or  will be  engaged  in  other
         activities that will result in potential conflicts of interest with the
         services that the Advisor and affiliates will provide to the Company.

o        Market and economic conditions that we cannot control will affect the
         value of our investments.

o        We may make  investments  that will not  appreciate in value over time,
         such as  mortgage  loans and  building-only  properties,  with the land
         owned by a third-party.

o        We cannot predict the amount of revenues we will receive from tenants,
         lessees and borrowers.

o        If our tenants, lessees or borrowers default, we will have less income
         with which to make distributions.

o        If the  shares  are not listed on a  national  securities  exchange  or
         over-the-counter  market by December 31, 2007,  we will sell our assets
         and distribute the proceeds.

o        We do not yet have a commitment for long-term  financing.  If we do not
         obtain  long-term  financing,  we will not be able to  acquire  as many
         properties  or make as many loans and leases as we  anticipated,  which
         could limit the  diversification  of our investments and our ability to
         achieve our investment objectives.

o        The secured equipment lease program is dependent upon obtaining
         financing, which has not yet been secured.

o        In connection with any borrowing, we may mortgage or pledge our assets,
         which would put us at risk of losing the assets if we are unable to pay
         our debts.

o        We may incur debt, including debt to make distributions to
         stockholders,  in order to maintain our status as a REIT.

                                      -7-

<PAGE>


o        The vote of  stockholders  owning at least a majority but less than all
         of the shares of common stock will bind all of the  stockholders  as to
         matters  such  as  the  election  of  Directors  and  amendment  of the
         Company's governing documents.

o        Restrictions  on  ownership  of more than 9.8% of the  shares of common
         stock by any single  stockholder or certain  related  stockholders  may
         have the effect of inhibiting a change in control of the Company,  even
         if such a change is in the interest of a majority of the stockholders.

o        We may not remain  qualified as a REIT for federal income tax purposes,
         which would subject us to federal  income tax on our taxable  income at
         regular corporate rates, thereby reducing the amount of funds available
         for paying distributions to you as a stockholder.

THE OFFERING

<TABLE>
<CAPTION>
<S>                                             <C>

Offering Size...........................    o    Maximum -- $275,000,000
                                            o    $250,000,000  worth  of  common stock to be offered  to
                                                 investors  meeting certain suitability standards and
                                                 $25,000,000 worth of common stock available only to
                                                 investors who  purchased  their shares in this  offering or our
                                                 initial public offering and who choose  to  participate  in our
                                                 reinvestment plan.

Minimum Investments.....................    o    Individuals-- $2,500-- Additional shares may be  purchased in ten
                                                 dollar increments.
                                            o    IRA, Keogh and other  Qualified Plans -- $1,000  --  Additional
                                                 shares may be  purchased in ten dollar increments.

                                                 (Note: The amounts apply to most potential investors, but
                                                 minimum investments may vary from state to state. Please see
                                                 "The Offering" section, which begins on page 101).

Suitability Standards...................    o    Net worth (not including home, furnishings and personal
                                                 automobiles) of at least $45,000 and annual gross income
                                                 of at least $45,000; OR
                                            o    Net worth (not including  home, furnishings and personal
                                                 automobiles) of at least $150,000.

                                                (Note: Suitability standards may vary from state to state.
                                                 Please  see  the   "Suitability Standards and How to Subscribe"
                                                 section,  which  begins on page 20).

Holding Period..........................    Anticipated to be three to eight years from the commencement of this
                                            offering.  If the shares are listed on a national securities exchange
                                            or over-the-counter market, our Company will become a perpetual life
                                            entity, and we will then reinvest proceeds from the sale of assets.

Distribution Policy.....................    Consistent with our objective of qualifying as a REIT, we expect to pay
                                            quarterly distributions and distribute at least 95% of our REIT taxable
                                            income.

Our Advisor.............................    CNL Hospitality Advisors, Inc. will administer the day-to-day
                                            operations of our Company and select our Company's real estate
                                            investments, mortgage loans and secured equipment leases.

Estimated Use of Proceeds...............    o    84%-- To acquire hotel properties and make mortgage loans
                                            o    9%-- To pay fees and expenses to affiliates for their services and

                                      -8-

<PAGE>

                                                 as reimbursement of offering and acquisition-related expenses
                                            o    Remainder -- To pay for other expenses of the offering

Our Reinvestment Plan...................    We have adopted a reinvestment plan which will allow our stockholders
                                            to have the full amount of their distributions reinvested in additional
                                            shares that may be available.  We have registered 2,500,000 shares of
                                            our common stock for this purpose.  See the "Summary of Reinvestment
                                            Plan" and the "Federal Income Tax Considerations-- Taxation of
                                            Stockholders" sections and the Form of Reinvestment Plan accompanying
                                            this Prospectus as Appendix A for more specific information about the
                                            Reinvestment Plan.
</TABLE>


                                      -9-

<PAGE>


                                  RISK FACTORS

         An investment in our shares involves significant risks and therefore is
suitable only for persons who understand those risks and their  consequences and
who are able to lose their  investment.  You should consider the following risks
in addition to other  information set forth elsewhere in this Prospectus  before
making your investment decision.

         We also  caution  you that  this  Prospectus  contains  forward-looking
statements.  Such  statements  can be identified  by the use of  forward-looking
terminology  such  as  "may,"  "will,"   "expect,"   "anticipate,"   "estimate,"
"continue" or other  similar  words.  Although we believe that our  expectations
reflected in the forward-looking statements are based on reasonable assumptions,
these  expectations  may not prove to be correct.  Important  factors that could
cause our actual results to differ materially from the expectations reflected in
these  forward-looking  statements  include  those set forth  below,  as well as
general economic,  business and market conditions,  changes in federal and local
laws and regulations and increased competitive pressures.

OFFERING-RELATED RISKS

         An Unspecified Property Offering.

                  Potential   Investors  Cannot  Evaluate   Properties  Not  Yet
Acquired or Identified for Acquisition. We have established certain criteria for
evaluating  hotel  chains,  particular  properties  and  the  operators  of  the
properties in which we may invest. See the "Business -- Standards for Investment
in  Properties"  and "Business -- General"  sections for a description  of these
criteria and the types of properties  in which we intend to invest.  We have not
set  fixed  minimum  standards  relating  to  creditworthiness  of  tenants  and
therefore the Board of Directors has flexibility in assessing potential tenants.
In addition, as of the date of this Prospectus, we have purchased two hotels and
have entered into  commitments  for the  acquisition of three  additional  hotel
properties. Accordingly, you have little information to assist you in evaluating
the merits of the additional properties we expect to purchase or develop.

                  No Assurance of Obtaining Suitable  Investments.  We cannot be
sure that we will be successful in obtaining suitable investments on financially
attractive  terms  or  that,  if we make  investments,  our  objectives  will be
achieved. If we are unable to find suitable investments, our financial condition
and ability to pay distributions could be adversely affected.

                  No  Independent  Review of the  Company or the  Prospectus  by
Managing Dealer.  The managing dealer,  CNL Securities Corp., is an affiliate of
the  Company  and will not make an  independent  review  of the  Company  or the
offering.  Accordingly,  you do not have the benefit of an independent review of
the terms of this offering.

         Possible  Delays  in  Investment.  The  offering  proceeds  may  remain
uninvested  for up to the  later  of two  years  from the  initial  date of this
Prospectus or one year after termination of the offering; although, we expect to
invest  substantially all net offering  proceeds by the end of that period.  The
"Prior Performance  Information"  section provides a summary  description of the
investment  experience of  affiliates of the Advisor in prior CNL programs,  but
you should be aware that previous  experience is not  necessarily  indicative of
the rate at which the proceeds of this offering will be invested.

         We may delay  investing the proceeds from this offering,  and therefore
delay the receipt of any returns from  investments,  due to the inability of the
Advisor to find suitable  properties or mortgage loans for investment.  Until we
invest in properties  or make mortgage  loans,  our  investment  returns will be
limited  to  the  rates  of  return  available  on  short-term,   highly  liquid
investments that provide appropriate safety of principal.  We expect these rates
of return,  which affect the amount of cash available to make  distributions  to
stockholders,  to be lower than we would  receive for  property  investments  or
mortgage  loans.  Further,  if we are required to invest any funds in properties
and mortgage  loans and we have not done so or reserved  those funds for Company
purposes within the later of two years

                                      -10-

<PAGE>




from the initial date of this  Prospectus,  or one year after the termination of
this offering,  we will  distribute the remaining  funds pro rata to the persons
who are stockholders of the Company at that time.

         No Current  Public  Market for Shares  Which  Could Make Sale of Shares
Difficult.  Currently there is no public market for the shares,  so stockholders
may not be able to sell their shares promptly at a desired price. Therefore, you
should consider purchasing the shares as a long-term  investment only. We do not
know if we will ever apply to list the Company's shares on a national securities
exchange or over-the-counter market, or, if we do apply for listing, if a public
trading market will develop. In any event, the Articles of Incorporation provide
that the Company will not apply for listing before the completion or termination
of this offering.  There can be no assurance that the price you would receive in
a sale on a national  securities  exchange or  over-the-counter  market would be
representative  of the value of the assets owned by the Company or that it would
equal or exceed the amount you paid for the shares.

COMPANY-RELATED RISKS

         Limited Operating History. The Company has purchased two properties and
prior to October 15, 1997,  the date our operations  commenced,  had no previous
performance  history.  As a result,  you cannot be sure how the Company  will be
operated,  whether it will pursue the objectives described in this Prospectus or
how it will perform financially.

         Limited  Experience of  Management.  None of the prior public  programs
organized by our  affiliates has invested in hotels.  The limited  experience of
certain of our management in investing in hotel  properties may adversely affect
the  Company's   results  of  operations   and  therefore  its  ability  to  pay
distributions.

         Company is Dependent on Advisor.  The Advisor,  with  approval from the
Board of Directors, will be responsible for the daily management of the Company,
including all acquisitions,  dispositions and financings. The Board of Directors
may fire the  Advisor,  with or without  cause,  but only subject to payment and
release of the Advisor from all  guarantees  and other  obligations  incurred as
Advisor,  which are referenced in the "Management  Compensation" section of this
Prospectus.  We cannot be sure  that the  Advisor  will  achieve  the  Company's
objectives or that the Board of Directors  will be able to act quickly to remove
the Advisor if it deems removal necessary.  As a result, it is possible that the
Company would be managed for some period by a company that was not acting in our
best interests or not capable of helping us achieve our objectives.

         Conflicts of Interest.

         We  will  be  subject  to  conflicts  of  interest  arising  out of our
relationships  with the  Advisor  and its  affiliates,  including  the  material
conflicts  discussed  below.  The  "Conflicts  of Interest"  section  provides a
further  discussion  of the  conflicts  of interest  between the Company and the
Advisor  and its  affiliates  and our  policies to reduce or  eliminate  certain
potential conflicts.

                  Selection  of   Properties   Acquired.   The  Advisor  or  its
affiliates  from time to time may acquire  properties on a temporary  basis with
the intention of subsequently  transferring  the properties to the Company.  The
selection of properties to be  transferred  by the Advisor to the Company may be
subject to conflicts of interest. We cannot be sure that the Advisor will act in
the Company's best  interests  when deciding  whether to allocate any particular
property to the  Company.  You will not have the  opportunity  to  evaluate  the
manner in which these  conflicts  of interest are  resolved  before  making your
investment.

                  Competing Demands on Officers and Directors. The Directors and
certain of the  officers  of the Company  and the  directors  and certain of the
officers of the Advisor have management  responsibilities  for other  companies,
including  companies  that may in the future invest in some of the same types of
assets in which we may invest.  For this reason,  these  officers and  Directors
will share their  management  time and services  among those  companies  and the
Company,  will not devote all of their  attention  to the Company and could take
actions that are more favorable to the other companies than to the Company.

                                      -11-

<PAGE>


                  Timing of Sales and Acquisitions  May Favor the Advisor.  The
Advisor  may  immediately  realize  substantial  commissions,   fees  and  other
compensation  as a  result  of any  investment  in or  sale of an  asset  by the
Company.  Our Board of Directors must approve any investments and sales, but the
Advisor's  recommendation  to the Board may be  influenced  by the impact of the
transaction on the Advisor's  compensation.  The agreements  between the Company
and the Advisor were not the result of arm's-length  negotiations.  As a result,
the  Advisor may not always act in the  Company's  best  interests,  which could
adversely affect our results of operations.

                  Property Development by Affiliates. Properties acquired by the
Company may require  development  prior to use by a tenant.  Our  affiliates may
serve as developer and if so, the affiliates  would receive the  development fee
that  would  otherwise  be paid  to an  unaffiliated  developer.  The  Board  of
Directors,  including  the  independent  Directors,  must  approve  employing an
affiliate of the Company to serve as a developer. There is a risk, however, that
the  Company  would  acquire  properties  that  require  development  so that an
affiliate would receive the development fee.

                  We May Invest With Affiliates of the Advisor. We may invest in
joint ventures with another program  sponsored by the Advisor or its affiliates.
The Board of Directors,  including the independent  Directors,  must approve the
transaction,   but  the  Advisor's   recommendation   may  be  affected  by  its
relationship with one or more of the co-venturers.

                  No Separate Counsel for the Company, Affiliates and Investors.
The Company, its affiliates and investors may have interests which conflict with
one another, but none of them currently has the benefit of separate counsel.

         Company  May Not  Have  Sufficient  Working  Capital.  There  can be no
assurance that the Company will have sufficient working capital. As of September
30, 1998, the Company had stockholders' equity of $24,567,655. If we do not have
sufficient  capital, we may not be able to meet our business  objectives,  which
could decrease the return on your investment.

REAL ESTATE INVESTMENT RISKS

         Possible Lack of Diversification Increases Risk of Investment. There is
no limit on the number of  properties  of a particular  hotel chain which we may
acquire, though the Board of Directors,  including a majority of the independent
Directors,  will review the Company's  properties  and potential  investments in
terms  of  geographic  diversification.  At  this  time,  all of  the  Company's
properties  are  Marriott-branded  hotels.  If we  continue to  concentrate  our
acquisitions with Marriott chains or in the future  concentrate our acquisitions
on another chain, it will increase the risk that our financial condition will be
adversely  affected by a downturn in a particular  market  sub-segment or by the
poor judgment of a particular management group.

         Our  profitability  and our ability to diversify our investments,  both
geographically  and by type of  properties  purchased,  will be  limited  by the
amount  of  funds  at  our  disposal.   If  our  assets  become   geographically
concentrated,  an  economic  downturn  in one or more of the markets in which we
have invested  could have an adverse  effect on our financial  condition and our
ability to make  distributions.  We do not know  whether we will sell all of the
shares being  offered by this  Prospectus.  If we do not, it is possible that we
will not have the money  necessary to diversify our  investments  or achieve the
highest possible return on our investments.

         Lack of Control Over Market and Business Conditions. Changes in general
or local economic or market  conditions,  increased  costs of energy,  increased
costs of products,  increased costs and shortages of labor, competitive factors,
fuel shortages,  quality of management,  the ability of a hotel chain to fulfill
any obligations to operators of its hotel business, limited alternative uses for
the  building,  changing  consumer  habits,  condemnation  or uninsured  losses,
changing demographics,  changing traffic patterns, inability to remodel outmoded
buildings as required by the franchise or lease agreement, voluntary termination
by a  tenant  of its  obligations  under a  lease,  bankruptcy  of a  tenant  or
borrower,  and other factors  beyond the control of the Company and the Board of
Directors may reduce the value of properties to be acquired by the Company,  the
ability of tenants to pay rent on a timely basis, the amount of the rent and the
ability of  borrowers to make  mortgage  loan  payments on time.  If tenants are
unable to make lease  payments or  borrowers  are unable to make  mortgage  loan
payments as a result of any of these  factors,  we might not have cash available
to make distributions to our stockholders.

                                      -12-

<PAGE>


                                      -13-

<PAGE>


         Impact of  Adverse  Trends in the Hotel  Industry.  The  success of our
properties  will depend largely on the property  operators'  ability to adapt to
dominant trends in the hotel industry,  including greater competitive pressures,
increased consolidation,  industry overbuilding, dependence on consumer spending
patterns  and  changing  demographics,  the  introduction  of new  concepts  and
products,  availability of labor, price levels and general economic  conditions.
The "Business - General"  section  includes a description of the size and nature
of the hotel  industry  and current  trends in this  industry.  The success of a
particular  hotel chain, the ability of a hotel chain to fulfill any obligations
to operators of its  business,  and trends in the hotel  industry may affect the
income  of the  Company  and  the  funds  we have  available  to  distribute  to
stockholders.

         Company  Will Not Control  Property  Management.  Our  tenants  will be
responsible for maintenance and other  day-to-day  management of the properties.
Because our revenues will largely be derived from rents, our financial condition
will be dependent on the ability of  third-party  tenants that we do not control
to  operate  the  properties  successfully.  We  intend  to enter  into  leasing
agreements only with tenants having substantial prior hotel experience. Although
we believe the tenants of the two  properties  owned,  and the three  properties
identified as probable acquisitions,  as of September 30, 1998, have significant
prior  hotel  experience,  there is no  assurance  we will be able to make  such
arrangements in the future.  If our tenants are unable to operate the properties
successfully,  they may not be able to pay their rent and they may not  generate
significant   percentage  rent,  which  could  adversely  affect  our  financial
condition.

         Company May Not Control Joint Ventures.  Our independent Directors must
approve  all joint  venture or  general  partnership  arrangements  to which the
Company is a party. Subject to such approval,  we may enter into a joint venture
with an  unaffiliated  party to  purchase a property,  and the joint  venture or
general partnership  agreement relating to that joint venture or partnership may
provide  that we will share  management  control of the joint  venture  with the
unaffiliated  party.  In the event  the joint  venture  or  general  partnership
agreement  provides  that we will  have  sole  management  control  of the joint
venture,  the agreement may be ineffective as to a third party who has no notice
of the agreement, and we therefore may be unable to control fully the activities
of the joint  venture.  If we enter into a joint  venture with  another  program
sponsored  by an  affiliate,  we do  not  anticipate  that  we  will  have  sole
management control of the joint venture.

         Investments  in joint  ventures  involve  the risk  that the  Company's
co-venturer  may have  economic  or  business  interests  or goals  which,  at a
particular  time,  are  inconsistent  with our  interests  or  goals,  that such
co-venturer  may be in a position to take action  contrary to our  instructions,
requests,  policies  or  objectives,  or that such  co-venturer  may  experience
financial  difficulties.  Among other  things,  actions by a  co-venturer  might
subject  property  owned by the joint venture to  liabilities in excess of those
contemplated  by the terms of the joint  venture  agreement or to other  adverse
consequences.  If we do not have full control over a joint venture, the value of
our  investment  will be  affected to some extent by a third party that may have
different goals and capabilities than the Company. As a result,  joint ownership
of  investments  may  adversely  affect  our  returns  on the  investments  and,
therefore, our ability to pay distributions to our stockholders.

         Difficulty  in Exiting a Joint  Venture  After an Impasse.  If we enter
into a joint venture, there will be a potential risk of impasse in certain joint
venture  decisions since our approval and the approval of each  co-venturer will
be required  for certain  decisions.  In any joint  venture  with an  affiliated
program, however, we will have the right to buy the other co-venturer's interest
or to sell our own interest on specified terms and conditions in the event of an
impasse  regarding  a sale.  In the event of an  impasse,  it is  possible  that
neither  party will have the funds  necessary to  consummate  the  buy-out.  See
"Business  -  Joint  Venture  Arrangements."  In  addition,  we  may  experience
difficulty  in locating a third-party  purchaser for our joint venture  interest
and in obtaining a favorable  sale price for the  interest.  As a result,  it is
possible  that  we may  not be  able to  exit  the  relationship  if an  impasse
develops.

         Lack of  Control  Over  Properties  Under  Construction.  We  intend to
acquire  sites on which a property to be owned by the Company will be built,  as
well as sites which have existing properties (including properties which require
renovation).  If we acquire a property for development or renovation,  we may be
subject to certain  risks in connection  with a  developer's  ability to control
construction costs and the timing of completion of construction or a developer's
ability to build in conformity with plans,  specifications  and timetables.  Our
agreements with a developer will provide certain safeguards designed to minimize
these risks.  In the event of a default by a developer,  we generally  will have
the  right to  require  the  tenant to  repurchase  the  property  that is under
development  at a  pre-

                                      -14-

<PAGE>


established  price designed to reimburse us for all  acquisition and development
costs. We cannot be sure,  however,  that the tenants will be willing or able to
fulfill their obligations under these agreements. See "Business - Site Selection
and Acquisition of Properties."

         Ground Lease Property Risks.  If we invest in ground lease  properties,
we will not own, or have a leasehold interest in, the underlying land, unless we
enter into an assignment or other agreement.  Thus, with respect to ground lease
properties,  the Company will have no economic  interest in the land or building
at the expiration of the lease on the underlying  land;  although,  we generally
will  retain  partial  ownership  of,  and will  have the  right to  remove  any
equipment that we may own in the building.  As a result, though we will share in
appreciation  of the income stream derived from the lease,  we will not share in
any appreciation of the land associated with any ground lease property.

         We Do Not Control Third Party  Franchise  Agreements.  We will not be a
party to any franchise  agreement between a hotel chain and a tenant;  so, those
agreements  could be  modified or  canceled  without  notice to us, or our prior
consent.  In that event,  we could require the tenant to cease its operations at
the property,  although the tenant's obligation to pay rent to the Company would
continue.  However,  if we  removed  a  tenant  due to the  cancellation  of the
tenant's  franchise  agreement,  we would be  required  to  locate a new  tenant
acceptable to the hotel chain. As a result, if a tenant's franchise agreement is
canceled or amended,  we may have difficulty  removing the tenant and difficulty
realizing our expected return on the property.

         Multiple  Property Leases or Mortgage Loans with Individual  Tenants or
Borrowers  Increase  Risks.  The value of the Company's  properties  will depend
principally upon the value of the leases of the properties.  Minor defaults by a
tenant or  borrower  may  continue  for some time before the Advisor or Board of
Directors  determines  that it is in the  interest  of the  Company to evict the
tenant or foreclose on the property of the borrower. Tenants may lease more than
one property,  and  borrowers  may enter into more than one mortgage  loan. As a
result,  a default by or the  financial  failure of a tenant or  borrower  could
cause more than one  property  to become  vacant or more than one loan to become
non-performing  under  certain  circumstances.  Vacancies  would reduce our cash
receipts and could  decrease the  properties'  resale value until we are able to
re-lease the affected properties.

         Re-leasing  of  Properties  May Be  Difficult.  If a tenant  vacates  a
property,  we may be unable  either to re-lease  the  property  for the rent due
under the prior lease or to re-lease the property without  incurring  additional
expenditures  relating to the property.  In addition, we could experience delays
in enforcing  our rights  against,  and  collecting  rents (and,  under  certain
circumstances,  real estate  taxes and  insurance  costs) due from, a defaulting
tenant.  Any delay we  experience  in  re-leasing  a property or  difficulty  in
re-leasing at acceptable rates could affect our ability to pay distributions.

         Inability to Control the Sale of Certain Properties.  We expect to give
certain tenants the right,  but not the  obligation,  to purchase their property
from the Company  commencing  a specified  number of years after the date of the
lease.  The leases  also  generally  provide  the  tenant  with a right of first
refusal on any proposed sale  provisions.  These policies may lessen the ability
of the  Advisor  and the Board of  Directors  to freely  control the sale of the
property.  See  "Business -  Description  of Property  Leases Right of Tenant to
Purchase."

         Limitations  on the Ability of the Company to Liquidate.  For the first
three to eight years after  commencement of this offering,  we intend to use any
proceeds from the sale of properties or mortgage  loans that are not required to
be distributed to  stockholders  in order to preserve the Company's  status as a
REIT to acquire additional properties,  make additional mortgage loans and repay
outstanding indebtedness. The proceeds from the sale of secured equipment leases
will be used to fund  additional  secured  equipment  leases,  or to reduce  our
outstanding  indebtedness.  If the shares  are  listed on a national  securities
exchange or over-the-counter  market, we may reinvest the proceeds from sales in
other  properties,  mortgage loans or secured equipment leases for an indefinite
period of time.  If the shares  are not listed by  December  31,  2007,  we will
undertake  to  sell  our  assets  and  distribute  the  net  sales  proceeds  to
stockholders,  and we will  engage  only in  activities  related to the  orderly
liquidation of the Company, unless the stockholders elect otherwise.

         Neither the Advisor nor the Board of  Directors  may be able to control
the timing of sales due to market conditions, and there can be no assurance that
we will be able to sell our assets so as to return our  stockholders'  aggregate
invested capital,  to generate a profit for the stockholders or to fully satisfy
our debt  obligations.  We will

                                      -15-

<PAGE>

only return all of our stockholders'  invested capital if we sell the properties
for more than their original  purchase price,  although  return of capital,  for
federal  income  tax  purposes,   is  not  necessarily  limited  to  stockholder
distributions  following  sales  of  properties.  If we  take a  purchase  money
obligation in partial payment of the sales price of a property,  we will realize
the  proceeds  of the  sale  over a  period  of  years.  Further,  any  intended
liquidation  of the Company may be delayed beyond the time of the sale of all of
the properties  until all mortgage loans and secured  equipment leases expire or
are sold,  because we plan to enter into  mortgage  loans with terms of 10 to 20
years  and  secured  equipment  leases  with  terms of seven  years,  and  those
obligations may not expire before all of the properties are sold.

         Seasonality of Hotel  Industry.  The hotel  industry is seasonal.  As a
result, there may be quarterly fluctuations in the amount of percentage rent, if
any, we will receive from our hotel properties. Any reduction in percentage rent
would reduce the amount of cash we could distribute to our stockholders.

         Risks of Mortgage Lending.

                  Real Estate Market  Conditions.  If we make mortgage loans, we
will be at risk of defaults on those loans caused by many conditions  beyond our
control,  including  local and other economic  conditions  affecting real estate
values  and  interest  rate  levels.  We do not know  whether  the values of the
properties securing the mortgage loans will remain at the levels existing on the
dates of  origination  of the mortgage  loans.  If the values of the  underlying
properties  drop,  the risk of the loans to the Company  will  increase  and the
values of our interests may decrease.

                  Investment Subject to Interest Rate Fluctuations. If we invest
in  fixed-rate,  long-term  mortgage loans and interest rates rise, the mortgage
loans will yield a return  lower than  then-current  market  rates.  If interest
rates decrease,  we will be adversely affected to the extent that mortgage loans
are  prepaid,  because  we will not be able to make new loans at the  previously
higher interest rate.

                  Delays in  Liquidating  Defaulted  Mortgage Loans Could Reduce
Our Investment  Returns.  If there are defaults under our mortgage loans, we may
not be able to  repossess  and  sell  the  underlying  properties  quickly.  The
resulting  time delay could reduce the value of our  investment in the defaulted
loans.  An  action to  foreclose  on a  mortgaged  property  securing  a loan is
regulated  by state  statutes and rules and is subject to many of the delays and
expenses of other lawsuits if the defendant raises defenses or counterclaims. In
the event of default by a mortgagor, these restrictions, among other things, may
impede our ability to foreclose on or sell the  mortgaged  property or to obtain
proceeds sufficient to repay all amounts due to us on the loan.

                  Returns May Be Limited By Regulations.  The mortgage loans may
also be  subject to  regulation  by  federal,  state and local  authorities  and
subject to various laws and judicial and  administrative  decisions.  These laws
may  directly  or  indirectly  limit the amount of return we can  receive on our
mortgage loans, and, therefore, may limit the return on our investment.

         Risks of Secured Equipment Leasing.

                  Collateral  May Be Inadequate to Secure  Leases.  In the event
that a lessee defaults on a secured  equipment lease, we may not be able to sell
the  subject  equipment  at a price  that would  enable us to recover  our costs
associated  with the equipment.  If we cannot recover our costs, it could affect
our results of operations.

                  Returns May Be Limited By Regulations.  The secured  equipment
lease  program may also be subject to  regulation  by  federal,  state and local
authorities  and  subject  to  various  laws  and  judicial  and  administrative
decisions.  These  laws and  regulations  may limit the  amount of return on our
investment in certain markets and may prevent us from lending in other markets.

                  "Tax  Risks"  discusses   certain  federal  income  tax  risks
associated with the secured equipment lease program.

                                      -16-

<PAGE>


         Possible  Environmental  Liabilities.  Under various  federal and state
environmental  laws and regulations,  as an owner or operator of real estate, we
may be  required  to  investigate  and  clean  up  certain  hazardous  or  toxic
substances,  asbestos-containing materials, or petroleum product releases at our
properties.  We may also be held  liable  to a  governmental  entity or to third
parties for property damage and for  investigation and cleanup costs incurred by
those  parties  in  connection  with  the  contamination.   In  addition,   some
environmental  laws  create  a lien on the  contaminated  site in  favor  of the
government for damages and costs it incurs in connection with the contamination.
The presence of contamination or the failure to remediate  contaminations at any
of our  properties  may  adversely  affect  our  ability  to sell or  lease  the
properties  or to borrow using the  properties as  collateral.  We could also be
liable under common law to third parties for damages and injuries resulting from
environmental contamination emanating from our properties.

         All of our properties will be acquired subject to satisfactory  Phase I
environmental  assessments,  which  generally  involve  the  inspection  of site
conditions  without  invasive  testing  such as  sampling  or  analysis of soil,
groundwater or other media or conditions; or satisfactory Phase II environmental
assessments,  which generally involve the testing of soil,  groundwater or other
media and conditions. The Board of Directors or the Advisor may determine that a
Phase I or Phase II environmental assessment is satisfactory if a problem exists
and has not been  resolved at the time the property is acquired,  provided  that
the  seller  has (i) agreed in writing to  indemnify  the  Company  and/or  (ii)
established  in escrow cash funds equal to a  predetermined  amount greater than
the estimated costs to remediate the problem. We cannot be sure,  however,  that
any seller will be able to pay under an  indemnity  we obtain or that the amount
in escrow will be sufficient to pay all remediation costs. Further, we cannot be
sure that all  environmental  liabilities  have been identified or that no prior
owner,  operator or current occupant has created an environmental  condition not
known  to us.  Moreover,  we  cannot  be sure (i)  future  laws,  ordinances  or
regulations  will not impose any  material  environmental  liability or (ii) the
current  environmental  condition  of our  properties  will not be  affected  by
tenants and occupants of the properties,  by the condition of land or operations
in the vicinity of the properties  (such as the presence of underground  storage
tanks),  or by third  parties  unrelated to the Company.  The  imposition on the
Company  of  environmental  liabilities  could  have an  adverse  effect  on our
financial condition or results of operation.

FINANCING RISKS

         Uncertainty  of  Long-Term  Financing.  The  Company  intends to obtain
long-term  financing;  however,  we have not yet obtained a  commitment  for any
long-term  financing,  and we cannot be sure that we will be able to obtain  any
long-term  financing  on  satisfactory  terms.  If we do  not  obtain  long-term
financing,  we may not be able to  acquire  as many  properties  or make as many
loans and leases as we anticipated, which could limit the diversification of our
investments and our ability to achieve our investment objectives.

         Anticipated  Borrowing  has Risks.  The  Company  may  borrow  money to
acquire  assets,  to  preserve  its  status  as a REIT  or for  other  corporate
purposes.  We may  mortgage  or put a lien  on one  or  more  of our  assets  in
connection with any borrowing.  The Board of Directors  anticipates that we will
obtain one or more  revolving  lines of credit in an  aggregate  amount of up to
$100,000,000  to provide  financing for the  acquisition of assets.  On July 31,
1998,  we  entered  into an  initial  $30,000,000  line of  credit to be used to
acquire hotel properties. We may also obtain long-term,  permanent financing. We
do not think that our permanent financing will exceed 30% of the Company's total
assets.  The  Company  may repay the lines of  credit  with  proceeds  from this
offering,  working capital or permanent  financing.  We may not borrow more than
300% of the Company's net assets, without showing our independent Directors that
a higher level of borrowing is appropriate. The use of borrowing may be risky if
the  cash  flow  from  the  Company's  real  estate  and  other  investments  is
insufficient to meet its debt obligations.  In addition,  lenders to the Company
may seek to impose restrictions on future borrowings,  distributions and Company
operating policies.  If we mortgage or pledge assets as collateral and we cannot
meet our debt  obligations,  the lender could take the collateral,  and we would
lose both the asset and the income we were deriving from it.

         We Can  Borrow  Money to Make  Distributions.  We may  borrow  money as
necessary or advisable  to assure that we maintain our  qualification  as a REIT
for federal income tax purposes.  In such an event, it is possible that we could
make distributions in excess of our earnings and profits and, accordingly,  that
the  distributions  could  constitute a return of capital for federal income tax
purposes,  although such distributions would not reduce stockholders'  aggregate
invested capital.

                                      -17-

<PAGE>


MISCELLANEOUS RISKS

         Competition.  We compete with other  companies for the  acquisition  of
properties.  In  addition,  the  hotel  industry  in which we  invest  is highly
competitive,  and we  anticipate  that any property we acquire will compete with
other  businesses in the  vicinity.  Our ability to receive rent, in the form of
percentage rent in excess of the base rent (including automatic increases in the
base rent), for our properties will depend in part on the ability of the tenants
to compete successfully with other businesses in the vicinity.  In addition,  we
will compete with other financing  sources for suitable  tenants and properties.
If we and our  tenants  are  unable to  compete  successfully,  our  results  of
operations will be adversely affected.

         Inflation  Could Hurt  Investment  Returns.  Inflation may decrease the
value of some of our investments.  For example,  a substantial rise in inflation
over the term of an investment in mortgage  loans and secured  equipment  leases
may reduce the value of those investments,  if they do not otherwise provide for
adjustments  based upon inflation.  Inflation could also reduce the value of our
investments in properties if the inflation  rate is high enough that  percentage
rent and automatic increases in base rent do not keep up with inflation.

         Lack of Adequate  Insurance.  If we, as landlord,  incur any  liability
which is not fully  covered by  insurance,  we would be liable for the uninsured
amounts,  and  returns  to  the  stockholders  could  be  reduced.  "Business  -
Description  of  Property  Leases  Insurance,  Taxes  Maintenance  and  Repairs"
describes the types of insurance that the leases of the properties  will require
the tenant to obtain.

         Possible  Effect of  ERISA.  We  believe  that our  assets  will not be
deemed,  under the Employee  Retirement Income Security Act of 1974, as amended,
to be "plan assets" of any plan that invests in the shares, although we have not
requested an opinion of counsel to that effect.  If our assets were deemed to be
"plan  assets"  under  ERISA (i) it is not clear  that the  exemptions  from the
"prohibited   transaction"   rules  under  ERISA  would  be  available  for  our
transactions  and (ii)  the  prudence  standards  of  ERISA  would  apply to our
investments  (and might not be met).  ERISA  makes plan  fiduciaries  personally
responsible  for any losses  resulting  to the plan from any breach of fiduciary
duty  and the  Internal  Revenue  Code  imposes  nondeductible  excise  taxes on
prohibited  transactions.  If such excise taxes were imposed on the Company, the
amount of funds available for us to make  distributions to stockholders would be
reduced.

         Effects of Governing Documents and Maryland Law on Potential Takeovers.
Certain  provisions of the Company's  Articles of  Incorporation,  including the
ownership  limitations,  transfer restrictions and ability to issue preferential
preferred  stock,  may have the effect of preventing,  delaying or  discouraging
takeovers  of the Company by third  parties.  Certain  other  provisions  of the
Articles of  Incorporation  which  exempt the Company  from the  application  of
Maryland's Business  Combinations Statute and Control Share Acquisition Statute,
may have the  effect of  facilitating  (i)  business  combinations  between  the
Company  and  beneficial  owners  of 10% or  more  of the  voting  power  of the
outstanding  voting stock of the Company and (ii) the  acquisition by any person
of shares  entitled  to  exercise  or direct the  exercise of 20% or more of the
total  voting  power  of the  Company.  Because  we will not be  subject  to the
provisions  of  the  Business   Combinations   Statute  and  the  Control  Share
Acquisition Statute, it may be more difficult for our stockholders to prevent or
delay  business   combinations  with  large   stockholders  or  acquisitions  of
substantial blocks of voting power by such stockholders or other persons, should
the  ownership  restrictions  be waived,  modified or completely  removed.  Such
business combinations or acquisitions of voting power could cause the Company to
fail to qualify as a REIT. See "-- Tax Risks -- Failure to Qualify as a REIT for
Tax Purposes," "-- Tax Risks -- Limitations on Share Ownership," "Summary of the
Articles of  Incorporation  and Bylaws -- General,"  "Summary of the Articles of
Incorporation and Bylaws -- Mergers, Combinations, and Sale of Assets," "Summary
of the Articles of Incorporation  and Bylaws -- Control Share  Acquisitions" and
"Summary  of  the  Articles  of  Incorporation  and  Bylaws  --  Restriction  of
Ownership" sections of this Prospectus.

         Ownership   Limitations  Relating  to  REIT  Status.  The  Articles  of
Incorporation  generally restrict direct or indirect ownership (applying certain
attribution  rules) of the outstanding  common stock to no more than 9.8% of the
outstanding common stock or 9.8% of any series of outstanding preferred stock by
one person (as defined in the Articles of Incorporation).

                                      -18-

<PAGE>



         Majority   Stockholder   Vote  May   Discourage   Changes  of  Control.
Stockholders may take certain  actions,  including  approving  amendments to the
Articles  of  Incorporation  and  Bylaws,  by a vote of a majority of the shares
outstanding  and entitled to vote. All actions taken, if approved by the holders
of the requisite number of shares, would be binding on all stockholders. Certain
of these  provisions  may discourage or make it more difficult for another party
to acquire  control of the Company or to effect a change in the operation of the
Company.

         Potential for Dilution.  Stockholders have no preemptive  rights. If we
(i) commence a subsequent  public  offering of shares or securities  convertible
into shares or (ii) otherwise issue additional shares, including shares issuable
upon  exercise of warrants  issued to CNL  Securities  Corp.  and  reallowed  to
participating broker-dealers in the managing dealer's sole discretion, investors
purchasing  shares in this  offering  who do not  participate  in  future  stock
issuances will experience  dilution in the percentage of their equity investment
in the Company.  Although the Board of Directors has not yet determined  whether
it will engage in future offerings or other issuances of shares, it may do so if
it is  determined  to be in the best  interests of the Company.  See "Summary of
Articles  of  Incorporation  and  Bylaws  --  Description  of  Capital  Stock --
Soliciting Dealer Warrants" and "The Offering -- Plan of Distribution."

         Board of Directors Can Take Many Actions Without Stockholder  Approval.
The  Board  of  Directors  has  overall   authority  to  conduct  the  Company's
operations.  This authority includes significant  flexibility.  For example, the
Board of Directors can (i) prevent the ownership,  transfer and/or  accumulation
of  shares in order to  protect  our  status  as a REIT or for any other  reason
deemed to be in the best  interests  of the  stockholders  (see  "Summary of the
Articles of  Incorporation  and Bylaws - Restriction of Ownership");  (ii) issue
additional shares without  obtaining  stockholder  approval,  which could dilute
your ownership;  (iii) change the  compensation  of the Advisor,  and employ and
compensate affiliates;  (iv) direct our investments toward investments that will
not appreciate over time, such as building only properties,  with the land owned
by a third party,  and mortgage loans;  and (v) change minimum  creditworthiness
standards  with respect to tenants.  Any of these actions could reduce the value
of our assets without giving you, as a stockholder, the right to vote.

         Reliance on Advisor and Board of Directors;  No  Management  Rights for
Stockholders.  If you invest in the Company, you will be relying entirely on the
management  ability  of the  Advisor  and  on the  oversight  of  our  Board  of
Directors. You will have no right or power to take part in the management of the
Company, except through the exercise of your voting rights. Thus, you should not
purchase any of the shares offered by this Prospectus  unless you are willing to
entrust  all  aspects of the  management  of the  Company to the Advisor and the
Board of Directors.

         Limited   Liability  of  Officers  and   Directors.   The  Articles  of
Incorporation  and Bylaws  provide that an officer or  Director's  liability for
monetary  damages to the  Company,  its  stockholders  or third  parties  may be
limited. Generally, we are obligated under the Articles of Incorporation and the
Bylaws to indemnify  our  officers and  Directors  against  certain  liabilities
incurred in connection  with their  services.  We have executed  indemnification
agreements with each officer and Director and agreed to indemnify the officer or
Director for any such liabilities that he or she incurs.  These  indemnification
agreements  could  limit the  ability of the  Company  and the  stockholders  to
effectively  take  action  against  the  Directors  and  officers of the Company
arising  from their  service to the  Company.  See  "Summary of the  Articles of
Incorporation and Bylaws - Limitation of Liability and Indemnification."

TAX RISKS

         Failure to Qualify as a REIT for Tax Purposes.  Our management believes
that we  operate  in a  manner  that  enables  us to meet the  requirements  for
qualification and to remain qualified as a REIT for federal income tax purposes.
A REIT  generally  is not  taxed at the  federal  corporate  level on  income it
distributes to its stockholders, as long as it distributes annually at least 95%
of its income to its  stockholders.  We have not  requested,  and do not plan to
request a ruling from the Internal Revenue Service that we qualify as a REIT. We
have,  however,  received an opinion from our tax counsel,  Shaw Pittman Potts &
Trowbridge,  that we meet the requirements  for  qualification as a REIT for the
taxable  year ended  December 31, 1997 and that we are in a position to continue
such qualification.

                                      -19-

<PAGE>



         You should be aware that  opinions  of counsel  are not  binding on the
Internal Revenue Service or on any court. Furthermore, the conclusions stated in
the opinion are conditioned on, and our continued  qualification  as a REIT will
depend on, our management meeting various  requirements,  which are discussed in
more detail under the heading "Federal Income Tax  Considerations -- Taxation of
the Company -- Requirements for Qualification as a REIT" beginning on page 90.

         If we fail to qualify as a REIT, we would be subject to federal  income
tax at regular corporate rates. In addition to these taxes, we may be subject to
the federal  alternative  minimum  tax.  Unless we are  entitled to relief under
specific statutory provisions, we could not elect to be taxed as a REIT for four
taxable years following the year during which we were  disqualified.  Therefore,
if we lose our REIT status,  the funds  available for  distribution to you, as a
stockholder, would be reduced substantially for each of the years involved.

         Risks Associated with Loans Secured by Personal  Property.  In order to
qualify  as a REIT,  at least 75% of the value of our  assets  must  consist  of
investments  in  real  estate,   investments  in  other  REITs,  cash  and  cash
equivalents,  and government securities.  Our secured equipment leases would not
be considered real estate assets for federal income tax purposes. Therefore, the
value of the secured equipment leases,  together with any other property that is
not  considered  a real  estate  asset for  federal  income tax  purposes,  must
represent in the aggregate less than 25% of our total assets.

         In addition,  we may not own  securities  in, or make loans to, any one
company (other than a REIT) which have, in the  aggregate,  a value in excess of
5% of our total assets.  For federal income tax purposes,  the secured equipment
leases would be  considered  loans.  The value of the secured  equipment  leases
entered into with any  particular  tenant under a lease or entered into with any
particular  borrower under a mortgage loan must not represent in excess of 5% of
our total assets.

         The 25%  and 5%  tests  are  determined  at the  end of  each  calendar
quarter.  If we fail to meet either test at the end of any calendar quarter,  we
will cease to qualify as a REIT.

         Risks  Associated with  Distribution  Requirements.  Subject to certain
adjustments  that are unique to REITs, a REIT  generally must  distribute 95% of
its taxable income.  For the purpose of determining  taxable  income,  we may be
required  to accrue  interest,  rent and other  items  treated as earned for tax
purposes but that we have not yet received.  In addition, we may be required not
to accrue as expenses for tax purposes  certain  items which  actually have been
paid or certain of the Company's  deductions might be disallowed by the Internal
Revenue  Service.  As a result,  we could have taxable  income in excess of cash
available  for  distribution.  If this  occurs,  we may have to borrow  funds or
liquidate  some of our  assets  in order to meet  the  distribution  requirement
applicable to a REIT.

         Limitations on Share Ownership.  For the purpose of protecting our REIT
status,  our  Articles  of  Incorporation  limit  the  ownership  by any  single
stockholder of any class of our capital stock,  including  common stock, to 9.8%
of the outstanding  shares of such class. The Articles also prohibit anyone from
buying  shares if the purchase  would result in our losing our REIT status.  For
example,  we would  lose our REIT  status  if we had  fewer  than 100  different
stockholders  or  if  five  or  fewer   stockholders,   applying  certain  broad
attribution  rules of the Internal Revenue Code, owned 50% or more of the common
stock.  These  restrictions  may  discourage  a change  in  control,  deter  any
attractive  tender offers for our common stock or limit the  opportunity for you
or other  stockholders to receive a premium for your common stock in the event a
stockholder is making  purchases of shares of common stock in order to acquire a
block of shares.

         Other Tax Liabilities.  Even if we qualify as a REIT, we may be subject
to certain federal,  state and local taxes on our income and property that could
reduce operating cash flow.

         Changes in Tax Laws. As we have previously described, we are treated as
a REIT for federal income tax purposes.  However, this treatment is based on the
tax laws that are  currently  in effect.  We are  unable to  predict  any future
changes in the tax laws that  would  adversely  affect our status as a REIT.  If
there is a change in the tax laws that prevents us from  qualifying as a REIT or
that requires REITs generally to pay corporate level income taxes, we may not be
able to make the same level of distributions to our stockholders.

                                      -20-

<PAGE>


                   SUITABILITY STANDARDS AND HOW TO SUBSCRIBE

SUITABILITY STANDARDS

         The shares of common stock offered  hereby (the  "Shares") are suitable
only as a long-term  investment for persons of adequate financial means who have
no need for liquidity in this investment. Initially, there is not expected to be
any public  market for the Shares,  which means that it may be difficult to sell
Shares.  See the  "Summary  of the  Articles  of  Incorporation  and  Bylaws  --
Restrictions on Ownership" for a description of the transfer requirements.  As a
result,  the  Company  has  established   suitability  standards  which  require
investors to have either (i) a net worth (not including home,  furnishings,  and
personal automobiles) of at least $45,000 and an annual gross income of at least
$45,000,  or (ii) a net worth (not  including  home,  furnishings,  and personal
automobiles)  of at least  $150,000.  The Company's  suitability  standards also
require that a potential  investor (i) can reasonably benefit from an investment
in the  Company  based on such  investor's  overall  investment  objectives  and
portfolio structuring;  (ii) is able to bear the economic risk of the investment
based on the prospective  stockholder's  overall financial situation;  and (iii)
has apparent  understanding of (a) the fundamental risks of the investment,  (b)
the risk that such  investor  may lose the  entire  investment,  (c) the lack of
liquidity of the Company's Shares,  (d) the background and qualifications of the
Advisor, and (e) the tax consequences of the investment.

         Iowa, Maine,  Massachusetts,  Missouri, New Hampshire,  North Carolina,
Ohio,   Pennsylvania  and  Tennessee  have  established   suitability  standards
different from those established by the Company, and Shares will be sold only to
investors in those states who meet the special  suitability  standards set forth
below.

         IOWA,  MASSACHUSETTS,  MISSOURI,  NORTH  CAROLINA AND  TENNESSEE -- The
investor  has either  (i) a net worth  (not  including  home,  furnishings,  and
personal automobiles) of at least $60,000 and an annual gross income of at least
$60,000,  or (ii) a net worth (not  including  home,  furnishings,  and personal
automobiles) of at least $225,000.

         MAINE -- The investor has either (i) a net worth (not  including  home,
furnishings,  and personal  automobiles) of at least $50,000 and an annual gross
income  of  at  least  $50,000,  or  (ii)  a  net  worth  (not  including  home,
furnishings, and personal automobiles) of at least $200,000.

         NEW HAMPSHIRE -- The investor has either (i) a net worth (not including
home, furnishings,  and personal automobiles) of at least $125,000 and an annual
gross  income of at least  $50,000,  or (ii) a net worth  (not  including  home,
furnishings, and personal automobiles) of at least $250,000.

         OHIO -- The investor's investment in the Shares shall not exceed 10% of
the  investor's  net  worth  (not  including  home,  furnishings,  and  personal
automobiles).

         PENNSYLVANIA  -- The investor has (i) a net worth (not including  home,
furnishings,  and  personal  automobiles)  of at least ten times the  investor's
investment in the Company;  and (ii) either (a) a net worth (not including home,
furnishings,  and personal  automobiles) of at least $45,000 and an annual gross
income of at least $45,000, or (b) a net worth (not including home, furnishings,
and personal automobiles) of at least $150,000.

         The  foregoing  suitability  standards  must be met by the investor who
purchases the Shares.  If the  investment is being made for a fiduciary  account
(such as an IRA, Keogh Plan, or corporate pension or  profit-sharing  plan), the
beneficiary,  the  fiduciary  account,  or any  donor  or  grantor  that  is the
fiduciary of the account who  directly or  indirectly  supplies  the  investment
funds must meet such suitability standards.

         In addition,  under the laws of certain states,  investors may transfer
their  Shares only to persons who meet  similar  standards,  and the Company may
require certain  assurances that such standards are met.  Investors  should read
carefully the  requirements in connection with resales of Shares as set forth in
the Articles of Incorporation  and as summarized the "Summary of the Articles of
Incorporation and Bylaws -- Restrictions of Ownership."

                                      -21-

<PAGE>



         In  purchasing  Shares,  custodians  or trustees  of  employee  pension
benefit  plans or IRAs may be subject  to the  fiduciary  duties  imposed by the
Employee  Retirement  Income Security Act of 1974 ("ERISA") or other  applicable
laws and to the  prohibited  transaction  rules  prescribed by ERISA and related
provisions of the Internal  Revenue Code (the "Code").  See "Federal  Income Tax
Considerations -- Taxation of  Stockholders."  In addition,  prior to purchasing
Shares,  the trustee or custodian of an employee  pension benefit plan or an IRA
should  determine  that  such an  investment  would  be  permissible  under  the
governing   instruments  of  such  plan  or  account  and  applicable  law.  For
information  regarding  "unrelated business taxable income," see "Federal Income
Tax Considerations -- Taxation of Stockholders -- Tax-Exempt Stockholders."

         In order to ensure  adherence to the  suitability  standards  described
above,  requisite  suitability  standards  must  be  met,  as set  forth  in the
Subscription  Agreement  in one of the forms  attached  hereto as Appendix D. In
addition,  soliciting  dealers,  broker-dealers that are members of the National
Association  of  Securities   Dealers,   Inc.  or  other  entities  exempt  from
broker-dealer  registration  (collectively,  the "Soliciting Dealers"),  who are
engaged by CNL Securities Corp. (the "Managing Dealer") to sell Shares, have the
responsibility to make every reasonable effort to determine that the purchase of
Shares is a suitable and appropriate  investment for an investor. In making this
determination, the Soliciting Dealers will rely on relevant information provided
by the investor,  including  information  as to the investor's  age,  investment
objectives, investment experience, income, net worth, financial situation, other
investments,   and  any  other  pertinent  information.  See  "The  Offering  --
Subscription Procedures." Executed Subscription Agreements will be maintained in
the Company's records for six years.

HOW TO SUBSCRIBE

         An investor who meets the  suitability  standards  described  above may
subscribe for Shares by completing and executing the Subscription  Agreement and
delivering  it to a  Soliciting  Dealer,  together  with a check  for  the  full
purchase  price of the  Shares  subscribed  for,  payable to  "SouthTrust  Asset
Management  Company of  Florida,  N.A.,  Escrow  Agent."  See "The  Offering  --
Subscription  Procedures." Certain Soliciting Dealers who have "net capital," as
defined in the applicable  federal securities  regulations,  of $250,000 or more
may instruct  their  customers to make their  checks for Shares  subscribed  for
payable directly to the Soliciting  Dealer.  Care should be taken to ensure that
the Subscription Agreement is filled out correctly and completely. Partnerships,
individual  fiduciaries  signing  on behalf  of  trusts,  estates,  and in other
capacities, and persons signing on behalf of corporations and corporate trustees
may be required to obtain  additional  documents from  Soliciting  Dealers.  Any
subscription  may be rejected by the Company in whole or in part,  regardless of
whether the subscriber meets the minimum suitability standards.

         Certain   Soliciting   Dealers  may  permit  investors  who  meet  the
suitability  standards  described  above to subscribe  for Shares by  telephonic
order to the Soliciting  Dealer.  This procedure may not be available in certain
states. See "The Offering -- Subscription  Procedures" and "The Offering -- Plan
of Distribution."

         A minimum  investment  of 250 Shares  ($2,500) is required,  except for
Nebraska,  New  York,  and  North  Carolina  investors  who must  make a minimum
investment of 500 Shares  ($5,000).  IRAs,  Keogh plans,  and pension plans must
make a minimum  investment  of at least 100  Shares  ($1,000),  except  for Iowa
tax-exempt  investors who must make a minimum investment of 250 Shares ($2,500).
For  Minnesota  investors  only,  IRAs and  qualified  plans must make a minimum
investment  of 200 Shares  ($2,000).  Following an initial  subscription  for at
least  the  required  minimum  investment,  any  investor  may  make  additional
purchases in increments of one Share.  Maine  investors,  however,  may not make
additional  purchases in amounts  less than the  applicable  minimum  investment
except with respect to Shares purchased  pursuant to the Company's  reinvestment
plan (the "Reinvestment  Plan"). See "The Offering -- General," "The Offering --
Subscription Procedures," and "Summary of Reinvestment Plan."

                                      -22-

<PAGE>



                            ESTIMATED USE OF PROCEEDS

         The table set forth below summarizes  certain  information  relating to
the  anticipated  use  of  offering  proceeds  by  the  Company,  assuming  that
25,000,000  Shares are sold.  The Company  estimates  that 84% of gross offering
proceeds computed at $10 per share sold ("Gross Proceeds") will be available for
the purchase of properties (the  "Properties")  and the making of mortgage loans
(the "Mortgage  Loans"),  and approximately 9% of Gross Proceeds will be paid in
fees and  expenses to  affiliates  of the Company (the  "Affiliates")  for their
services and as reimbursement  for Offering  Expenses  incurred on behalf of the
Company.  While the  estimated  use of proceeds  set forth in the table below is
believed to be  reasonable,  this table  should be viewed only as an estimate of
the use of proceeds that may be achieved.


<TABLE>
<CAPTION>

                                                                                     Maximum Offering(1)
                                                                                     -------------------
                                                                                    Amount        Percent
                                                                                    ------        -------
<S>                                                                             <C>               <C>
GROSS PROCEEDS TO THE COMPANY (2)..........................................       $250,000,000      100.0%
Less:
   Selling Commissions to CNL
      Securities Corp. (2).................................................         18,750,000        7.5%
   Marketing Support and Due Diligence
      Expense Reimbursement Fee to
      CNL Securities Corp. (2).............................................          1,250,000        0.5%
   Offering Expenses (3)...................................................          7,500,000        3.0%
                                                                                  ------------      ------

NET PROCEEDS TO THE COMPANY................................................        222,500,000       89.0%
Less:
   Acquisition Fees to the Advisor (4).....................................         11,250,000        4.5%
   Acquisition Expenses (5)................................................          1,250,000        0.5%
   Initial Working Capital Reserve.........................................                            (6)
                                                                                  ------------       ------

CASH PAYMENT FOR PURCHASE OF PROPERTIES
   AND THE MAKING OF MORTGAGE LOANS
   BY THE COMPANY (7)......................................................       $210,000,000       84.0%
                                                                                  ============      ======
</TABLE>

FOOTNOTES:

(1)  Excludes  2,500,000  Shares that may be sold  pursuant to the  Reinvestment
     Plan and  1,000,000  shares  that  may be sold  upon  the  exercise  of the
     warrants  (the  "Soliciting  Dealer  Warrants").  See the  "Summary  of the
     Articles of  Incorporation  and Bylaws --  Description  of Capital Stock --
     Soliciting  Dealer  Warrants"  and "The  Offering -- Plan of  Distribution"
     sections for a description of the Soliciting Dealer Warrants.
(2)  Gross  Proceeds of the offering are calculated as if all Shares are sold at
     $10.00  per Share and do not take into  account  any  reduction  in selling
     commissions.   ("Selling   Commissions")  See  "The  Offering  --  Plan  of
     Distribution"  for a description of the  circumstances  under which Selling
     Commissions may be reduced,  including  commission  discounts available for
     purchases  by  registered  representatives  or  principals  of the Managing
     Dealer or Soliciting Dealers,  certain Directors and officers,  and certain
     investment  advisers.  Selling  Commissions  are  calculated  assuming that
     reduced  commissions  are not paid in  connection  with the purchase of any
     Shares.  The Shares are being offered to the public  through CNL Securities
     Corp.,  which  will  receive  Selling  Commissions  of 7.5% on all sales of
     Shares and will act as Managing Dealer. The Managing Dealer is an Affiliate
     of the Advisor.  Other  broker-dealers may be engaged as Soliciting Dealers
     to sell  Shares and be  reallowed  Selling  Commissions  of up to 7%,  with
     respect to Shares  which they sell.  In  addition,  all or a portion of the
     marketing  support  and  due  diligence  expense  reimbursement  fee may be
     reallowed to certain  Soliciting  Dealers for expenses  incurred by them in
     selling the Shares, including reimbursement for bona fide expenses incurred
     in connection with due diligence  activities,  with prior written  approval
     from, and in the sole discretion of, the Managing Dealer. See "The Offering
     -- Plan of Distribution"  for a more complete  description of this fee. The
     Company also will issue to the Managing Dealer a Soliciting  Dealer Warrant
     to  purchase  one share of common  stock  for every 25 Shares  sold,  to be
     exercised,  if at all, during the five-year period commencing with the date
     the  offering  begins  (the  "Exercise  Period"),  at a price of $12.00 per
     share. All or any part of such Soliciting  Dealer Warrants may be reallowed
     to certain  Soliciting  Dealers with prior written  approval of, and in the
     sole discretion of, the Managing  Dealer,  unless  prohibited by federal or
     state securities laws. See "Summary of Articles of Incorporation and Bylaws
     --  Description  of Capital Stock -- Soliciting  Dealer  Warrants" and "The
     Offering -- Plan of Distribution."
(3)  Offering  expenses   ("Offering   Expenses")  include  legal,   accounting,
     printing, escrow, filing, registration,  qualification,  and other expenses
     of the  Company  and  the  offering  of the  Shares,  but  exclude  Selling
     Commissions   and  the  marketing   support  and  due   diligence   expense
     reimbursement  fee. The Advisor will pay all Offering Expenses which exceed
     3% of Gross Proceeds.  The Offering Expenses paid by the Company,  together
     with the 7.5% Selling  Commissions  and the 0.5% marketing  support and due
     diligence expense reimbursement fee incurred by the Company will not exceed
     13% of the proceeds raised in connection with this offering.
(4)  Acquisition fees ("Acquisition Fees") include all fees and commissions paid
     by the Company to any person or entity in connection  with the selection or
     acquisition of any Property or the making of any Mortgage  Loan,  including
     to Affiliates or nonaffiliates. Acquisition Fees do not include Acquisition
     Expenses.
(5)  Represents acquisition expenses  ("Acquisition  Expenses") that are neither
     reimbursed  to the  Company  nor  included  in the  purchase  price  of the
     Properties, and on which rent is not received, but does not include certain
     expenses  associated  with  Property  acquisitions  that  are  part  of the
     purchase  price of the  Properties,  that are  included in the basis of the
     Properties, and on which rent is received. Acquisition Expenses include any
     and all expenses incurred by the Company,  the Advisor, or any Affiliate of
     the Advisor in connection with the selection or acquisition of any Property
     or the  making of any  Mortgage  Loan,  whether  or not  acquired  or made,
     including,   without  limitation,  legal  fees  and  expenses,  travel  and
     communication expenses, costs of appraisals,  nonrefundable option payments
     on property not acquired,  accounting fees and expenses,  taxes,  and title
     insurance, but exclude Acquisition Fees. The expenses that are attributable
     to the  seller  of the  Properties  and part of the  purchase  price of the
     Properties is anticipated to range between 1% and 2% of Gross Proceeds.
(6)  Because  leases  generally  will  be on a  "triple-net"  basis,  it is  not
     anticipated  that a permanent  reserve for  maintenance and repairs will be
     established. However, to the extent that the Company has insufficient funds
     for such  purposes,  the Advisor may, but is not required to  contribute to
     the Company an aggregate  amount of up to 1% of the net  offering  proceeds
     available to the Company for maintenance and repairs. The Advisor also may,
     but is not required to establish reserves from offering proceeds, operating
     funds, and the available proceeds of any sales of Company assets ("Sale").

                                      -23-

<PAGE>

(7)  Offering proceeds  designated for investment in Properties or the making of
     Mortgage Loans  temporarily  may be invested in  short-term,  highly liquid
     investments with appropriate  safety of principal.  The Company may, at its
     discretion,  use up to $100,000 per calendar  quarter of offering  proceeds
     for redemptions of Shares. See "Redemption of Shares."

                             MANAGEMENT COMPENSATION

         The  table  below   summarizes  the  types,   recipients,   methods  of
computation, and estimated amounts of all compensation, fees, reimbursements and
distributions  to be paid  directly or  indirectly by the Company to the Advisor
and its Affiliates,  exclusive of any  distributions to which the Advisor or its
Affiliates  may be entitled by reason of their purchase and ownership of Shares.
The table  excludes  estimated  amounts of  compensation  relating to any Shares
issued  pursuant  to the  Company's  Reinvestment  Plan  and  Soliciting  Dealer
Warrants.  See  "The  Advisor  and  the  Advisory  Agreement."  For  information
concerning  compensation to the Directors,  see the "Management" section of this
Prospectus.

         A  maximum  of  25,000,000  Shares   ($250,000,000)  may  be  sold.  An
additional  2,500,000  Shares  ($25,000,000)  may be  sold to  stockholders  who
receive  a  copy  of  this  Prospectus  and  who  purchase  Shares  through  the
reinvestment plan. An additional  1,000,000 shares ($12,000,000) of common stock
also may be sold to the  Managing  Dealer and  reallowed  to certain  Soliciting
Dealers who may  exercise  Soliciting  Dealer  Warrants at an exercise  price of
$12.00 per share during the Exercise Period for such shares.

         The following arrangements for compensation and fees to the Advisor and
its Affiliates were not determined by arm's-length negotiations.  See "Conflicts
of Interest."  There is no item of  compensation  and no fee that can be paid to
the Advisor or its Affiliates under more than one category.

                                      -24-

<PAGE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                            Estimated
      and Recipient                               Method of Computation                     Maximum Amount
- --------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                                                      <C>
                                                     Offering Stage
- --------------------------------------------------------------------------------------------------------------------------------
 Selling Commissions to    Selling Commissions of 7.5% per Share on all Shares      $18,750,000 if 25,000,000
 Managing  Dealer and      sold, subject to reduction under certain circumstances   Shares  sold.
 Soliciting Dealers        as described in "The are Offering -- Plan of
                           Distribution." Soliciting Dealers may be reallowed
                           Selling Commissions of up to 7% with respect to Shares
                           they sell. In addition, the Managing Dealer will
                           receive one Soliciting Dealer Warrant for every 25
                           Shares sold, all or a portion of which may be
                           reallowed to Soliciting Dealers, with prior written
                           approval from, and in the sole discretion of, the
                           Managing Dealer. See "The Offering -- Plan of
                           Distribution."
- --------------------------------------------------------------------------------------------------------------------------------
Marketing  support  and    Expense allowance of 0.5% of Gross Proceeds to the       $1,250,000 if 25,000,000 Shares
due diligence expense      Managing Dealer, all or a portion of which may be        are sold.
reimbursement  fee to      reallowed to Soliciting Dealers with prior written
Managing  Dealer and       approval from, and in the sole discretion of, the
Soliciting Dealers         Managing Dealer. The Managing Dealer will pay all sums
                           attributable to bona fide due diligence expenses from
                           this fee, in the Managing Dealer's sole discretion.
- --------------------------------------------------------------------------------------------------------------------------------
Reimbursement to the       Actual expenses incurred, except that the Advisor will   Amount is not  determinable at
Advisor and its            pay all such expenses in excess of 3% of Gross           but will not exceed 3% of
Affiliates for             Proceeds. The Offering this time, paid by the Company,   Gross Proceeds:  $7,500,000
Offering  Expenses         together with the 7.5% Selling Expenses Commissions      if 25,000,000 Shares are sold.
                           and the 0.5% marketing support and due diligence
                           expense reimbursement fee incurred by the Company will
                           not exceed 13% of the proceeds raised in connection
                           with this offering.
- --------------------------------------------------------------------------------------------------------------------------------
                                                    Acquisition Stage
- --------------------------------------------------------------------------------------------------------------------------------

Acquisition  Fee to the    4.5% of Gross  Proceeds, loan proceeds from permanent    $11,250,000 if 25,000,000  Shares
Advisor                    financing and amounts  outstanding on the line           are sold plus $4,500,000 if
                           of credit, if any, at the time of listing the Company's  Permanent Financing equals
                           common  stock  on  a  national  securities               $100,000,000.
                           exchange or over-the-counter  market,  but
                           excluding loan proceeds used to finance
                           secured equipment  leases (collectively,
                           "Total Proceeds") payable to the Advisor as
                           Acquisition Fees.

- --------------------------------------------------------------------------------------------------------------------------------

Other Acquisition Fees     Any fees paid to Affiliates  of the Advisor in           Amount  is  not  determinable  at
to Affiliates of the       connection  with the financing,  development,            this time.
Advisor                    construction or renovation of a Property. Such
                           fees are in addition to 4.5% of Total Proceeds
                           payable to the Advisor  as  Acquisition  Fees,
                           and  payment  of such fees will be subject  to
                           approval  by  the  Board  of  Directors,
                           including  a majority of the Directors who are
                           independent  of the Advisor (the "Independent
                           Directors"),   not   otherwise   interested
                           in  the transaction.
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                  -25-
<PAGE>


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                             Estimated
      and Recipient                     Method of Computation                                Maximum Amount
- --------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                                                       <C>
Reimbursement of          Reimbursement  to the  Advisor and its Affiliates for     Acquisition  Expenses,  which are
Acquisition Expenses to   expenses actually incurred.                               based  on a  number  of  factors,
the Advisor and its                                                                 including  the purchase  price of
Affiliates                The  total of all  Acquisition  Fees and any              the Properties, are not
                          Acquisition  Expenses payable to the Advisor              determinable at this time.
                          and its  Affiliates  shall be reasonable and
                          shall not  exceed an amount equal to 6% of the
                          Real  Estate  Asset Value of a Property,  or
                          in the case of a Mortgage Loan, 6% of the
                          funds  advanced,  unless a majority  of the
                          Board  of  Directors, including a majority of
                          the  Independent Directors  not  otherwise
                          interested  in the transaction,  approves fees
                          in  excess of this limit  subject  to  a
                          determination that  the   transaction  is
                          commercially competitive,  fair  and
                          reasonable  to the Company. Acquisition  Fees
                          shall be  reduced to the  extent  that,  and
                          if necessary  to limit,  the total
                          compensation  paid to all persons involved  in
                          the   acquisition  of any  Property  to  the
                          amount customarily charged in arm's-length
                          transactions by other persons or  entities
                          rendering  similar services  as  an  ongoing
                          public activity  in the  same  geographical
                          location  and for comparable types of
                          Properties,  and to the extent  that  other
                          acquisition fees, finder's  fees,  real estate
                          commissions,  or other similar fees or
                          commissions  are paid by any person in
                          connection  with the transaction.  "Real
                          Estate  Asset Value" means the amount actually
                          paid or allocated to the purchase,
                          development,  construction  or improvement  of
                          a  Property,  exclusive  of Acquisition  Fees
                          and Acquisition Expenses.

- --------------------------------------------------------------------------------------------------------------------------------
                          Operational Stage
- --------------------------------------------------------------------------------------------------------------------------------
Asset Management Fee to   A monthly Asset Management  Fee in an amount              Amount is not determinable at
the Advisor               equal to one-twelfth of 0.6% of the                       this time. The amount of the
                          Company's Real Estate Asset Value and the outstanding     Asset Management Fee will depend
                          principal amount of any Mortgage Loans, as of the end     upon, among other things, the
                          of the preceding month.  Specifically,  Real              cost of the Properties and the
                          Estate Asset Value  equals the amount  invested in the    amount   invested in Mortgage
                          Properties wholly owned by the Company,  determined  on   Loans.
                          the  basis of cost, plus,  in the case of
                          Properties owned by any joint venture or
                          partnership in  which the  Company  is a
                          co-venturer  or partner ("Joint Venture"), the
                          portion of the cost of such Properties paid by
                          the  Company, exclusive of Acquisition Fees
                          and Expenses. The Asset Management Fee, which
                          will not exceed fees which are competitive for
                          similar services in the same geographic area,
                          may or may not be taken,  in whole  or in part
                          as to any year, in the sole discretion  of the
                          Advisor.  All or any portion of the Asset
                          Management  Fee not taken as to any fiscal
                          year shall be deferred without interest and
                          may be  taken in such other  fiscal  year as
                          the Advisor shall determine.

- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                  -26-
<PAGE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                            Estimated
      and Recipient                 Method of Computation                                   Maximum Amount
- --------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                                                       <C>

Reimbursement to the      Operating Expenses (which, in general, are those          Amount is not determinable at
Advisor and Affiliates    expenses relating to administration                       this time.
for operating  expenses   of the Company on an ongoing  basis) will be
                          reimbursed by the Company. To the extent that
                          Operating Expenses payable or  reimbursable by
                          the Company,  in any four consecutive  fiscal
                          quarters  (the  "Expense  Year"), exceed the
                          greater of 2% of Average Invested Assets or
                          25% of  Net  Income  (the  "2%/25%
                          Guidelines"),  the Advisor  shall  reimburse
                          the Company  within 60 days after the end of
                          the Expense  Year the amount by which the
                          total  Operating  Expenses paid or incurred by
                          the Company   exceed  the  2%/25% Guidelines.
                          "Average Invested  Assets" means, for a
                          specified  period,  the average of the
                          aggregate book value of the Properties,
                          Mortgage   Loans,   and   Secured   Equipment
                          Leases (collectively,  the "Assets") of the
                          Company invested, directly or  indirectly,  in
                          equity  interests  in and loans  secured  by
                          real  estate  before  reserves  for
                          depreciation  or bad debts or other  similar
                          non-cash reserves,  computed  by  taking  the
                          average  of such values at the end of each
                          month  during  such  period. "Net Income"
                          means for any period,  the total revenues
                          applicable  to such  period,  less the total
                          expenses applicable  to  such  period
                          excluding  additions  to reserves for
                          depreciation, bad debts, or other similar
                          non-cash reserves;  provided,  however, Net
                          Income for purposes  of  calculating  total
                          allowable  Operating Expenses  shall  exclude
                          the gain from the sale of the Company's
                          Assets.

- --------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated     A deferred, subordinated  real estate                    Amount is not  determinable at
real estate  disposition   disposition fee, payable upon the Sale of one            this time. The amount of this
fee payable to the         or more Properties,  in an amount equal to the           fee, if it becomes payable,  will
Advisor from a Sale or     lesser  of  (i)  one-half  of a Competitive              depend upon the price at which
Sales of a Property not    Real  Estate Commission,  or (ii) 3% of the              Properties are sold.
in liquidation of the      sales  price of such Property  or  Properties.
Company                    Payment  of such fee shall be made only if the
                           Advisor provides a   substantial amount of
                           services in connection with the Sale of a
                           Property or Properties and shall be
                           subordinated to receipt by the stockholders of
                           Distributions  equal to the sum of (i) their
                           aggregate  Stockholders'  8% Return (as
                           defined below)  and (ii)  their  aggregate
                           investment  in the Company  ("Invested
                           Capital").  If,  at the time of a Sale,
                           payment  of the  disposition  fee  is deferred
                           because  the  subordination conditions  have
                           not been satisfied,  then the disposition fee
                           shall be paid at such later time as the
                           subordination  conditions  are satisfied. Upon
                           listing  on  a  national securities exchange
                           or over-the-counter market ("Listing"),  if
                           the  Advisor  has  accrued but not been paid
                           such real estate disposition fee,   then  for
                           purposes  of determining whether the
                           subordination  conditions have been satisfied,
                           stockholders  will be deemed to have received
                           a  Distribution  in the amount  equal to the
                           product of the total number of shares of
                           Common Stock outstanding and  the  average
                           closing  price  of the shares  over  a period,
                           beginning  180 days  after Listing,  of 30
                           days  during which  the  shares  are traded.
                           "Stockholders' 8%  Return," as of each date,
                           means an aggregate  amount equal to an 8%
                           cumulative, noncompounded, annual return on
                           Invested Capital.
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                  -27-
<PAGE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                        Estimated
      and Recipient                               Method of Computation                                Maximum Amount
- --------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>                                                      <C>

Subordinated  Incentive    At such time, if any, as Listing occurs, the Advisor     Amount is not determinable at
Fee payable to the         shall be paid   the Subordinated Incentive Fee           this time.
Advisor at such time, if   in an amount equal to 10% of the  amount by which
any, as Listing occurs     (i) the market  value of the  Company (as  defined
                           below) plus the total Distributions made to
                           stockholders from the Company's  inception until the
                           date of Listing exceeds (ii) the sum of (A) 100% of
                           Invested  Capital and (B) the  total  Distributions
                           required  to be made to the stockholders  in  order
                           to pay the  Stockholders'  8% Return  from  inception
                           through the date the market value is determined. For
                           purposes of calculating  the Subordinated  Incentive
                           Fee,  the market value of the Company shall be the
                           average  closing price or average of bid and  asked
                           price,  as the case may be,  over a period of 30 days
                           during  which the Shares are traded with such period
                           beginning 180 days after Listing. The Subordinated
                           Incentive  Fee  will be  reduced  by the  amount  of
                           any  prior  payment  to the  Advisor  of a deferred,
                           subordinated  share of Net  Sales Proceeds from Sales
                           of Assets of the Company.
- --------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated     A deferred,  subordinated  share equal to 10% of Net     Amount  is  not  determinable  at
share of Net Sales         Sales Proceeds from Sales of Assets of the Company       this time.
Proceeds from Sales of     payable after receipt by the stockholders  of
Assets  of  the   Company  Distributions   equal  to  the  sum  of  (i)  the
not  in   liquidation  of  Stockholders'  8%  Return  and  (ii)  100% of Invested
the  Company  payable  to  Capital. Following  Listing,  no share of Net Sales
the Advisor                Proceeds will be paid to the Advisor.

- --------------------------------------------------------------------------------------------------------------------------------
Secured Equipment Lease    A fee paid to the Advisor out of the proceeds of the     Amount  is  not  determinable  at
Servicing Fee to           one or more the revolving line of credit (collectively,  this time.
the Advisor                the "Line of  Credit") or Permanent Financing for
                           negotiating furniture, fixture and equipment
                           ("Equipment")  loans  or  direct  financing
                           leases   (the   "Secured    Equipment   Leases")   and
                           supervising the Secured  Equipment Lease program equal
                           to 2% of the purchase  price of the Equipment  subject
                           to each Secured Equipment Lease and paid upon entering
                           into such lease.
- --------------------------------------------------------------------------------------------------------------------------------
Reimbursement    to   the  Repayment by the Company of actual expenses incurred.    Amount not  determinable  at this
Advisor  and   Affiliates                                                           time.
for   Secured   Equipment
Lease servicing expenses
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                      -28-

<PAGE>

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                        Estimated
      and Recipient                               Method of Computation                                Maximum Amount
- --------------------------------------------------------------------------------------------------------------------------------
                                                    Liquidation Stage
- --------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>                                                      <C>

Deferred,  subordinated    A deferred, subordinated real estate disposition fee,    Amount is not  determinable at
real estate  disposition   payable upon Sale of one or more  Properties, in an      this time. The amount of this
fee payable to the         amount equal to the lesser of (i) one-half of a          fee, if it becomes payable,  will
Advisor from a Sale or     Competitive Real Estate Commission, or (ii) 3% of the    depend upon the price at which
Sales in  liquidation  of  sales price of such Property or Properties. Payment of   Properties  are sold.
the Company                such fee shall be made only if the Advisor provides a
                           substantial  amount of services in connection with the
                           Sale of a Property or Properties and shall be
                           subordinated to receipt by the stockholders of
                           Distributions  equal to the sum of (i) their aggregate
                           Stockholders' 8% Return and (ii) their aggregate
                           Invested Capital. If, at the time of a Sale, payment
                           of the disposition fee is deferred because the
                           subordination conditions have not been satisfied, then
                           the  disposition  fee shall be paid at such later time
                           as the subordination conditions are satisfied.
- --------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated     A deferred,  subordinated  share equal to 10% of Net     Amount is not determinable at
share of Net Sales         Proceeds from Sales of Assets of the Company payable     this time.
Proceeds from Sales of     after receipt by the stockholders of Distributions
Assets of the  Company in  equal to the sum of (i)  the Stockholders' 8% Return
liquidation of the         and  (ii)  100%  of  Invested   Capital. Following
Company  payable  to       Listing,  no share of Net Sales Proceeds will be paid
the Advisor.               to the Advisor.

- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -29-

<PAGE>







                         CONFLICTS OF INTEREST

         The Company will be subject to various  conflicts  of interest
arising out of its relationship to the Advisor and its Affiliates, as
described below.

         The following chart indicates the relationship  between the
Advisor and those Affiliates that will provide services to the Company.

                          CNL Group, Inc. (1)
         Subsidiaries, Affiliates and Strategic Business Units

     Capital Markets                     Retail
       CNL Securities Corp. (2)            Commercial Net Lease Realty, Inc. (4)
       CNL Investment Company
                                         Restaurant
     Corporate Services                    CNL Fund Advisors, Inc.
       CNL Corporate Services, Inc. (3)    CNL Restaurant Services, Inc.
     
                                         Hospitality
                                           CNL Hospitality Advisors, Inc.
                                           (formerly CNL Real Estate Advisors,
                                           Inc.) (5)
                                           CNL Hotel Development Company

                                         Health Care
                                           CNL Health Care Advisors, Inc.

                                         Financial Services
                                           CNL Financial Services, Inc.
                                           CNL Advisory Services, Inc.

                                         Corporate Properties
                                           CNL Corporate Properties, Inc.

- --------------------------
(1)      James M. Seneff, Jr., Chairman of the Board and Chief Executive
         Officer of the Company,  shares ownership and voting control of
         CNL Group, Inc. with Dayle L. Seneff, his wife.

(2)      CNL  Securities  Corp. (a subsidiary of CNL Group,  Inc.) has
         served as managing  dealer in the  offerings  for  various CNL
         public and private real estate programs, including the Company.

(3)      CNL Corporate Services,  Inc. (a wholly-owned  subsidiary of
         CNL Group, Inc.)  and  other  Affiliates  provide
         administrative  and  accounting services for various CNL
         entities, including the Company.

(4)      Commercial  Net Lease  Realty,  Inc.  is a REIT  listed on the
         New York Stock Exchange.  Effective  January 1, 1998, CNL
         Realty Advisors,  Inc. and Commercial Net Lease Realty,  Inc.
         merged, at which time Commercial Net Lease  Realty,  Inc.
         became self  advised.  James M.  Seneff,  Jr. continues to hold
         the positions of Chief Executive Officer and Chairman of the
         Board,  and Robert A. Bourne  continues  to hold the position
         of Vice Chairman of the Board of Commercial Net Lease Realty,
         Inc.

(5)      CNL  Hospitality  Advisors,  Inc.  (a  subsidiary  of CNL
         Group,  Inc.) provides  management and advisory  services to
         the Company  pursuant to the Advisory Agreement.

PRIOR AND FUTURE PROGRAMS

         Affiliates  of the Advisor  have  organized  over 100 other
real estate investments, currently have other real estate holdings, and
in the future expect to form,  offer  interests in, and manage other
real estate programs in addition to the  Company,  and make  additional
real  estate  investments.  Although  no Affiliate of the Advisor
currently owns,


                                  -30-

<PAGE>


operates,  leases or manages properties that would be suitable for the
Company,  future real estate programs may involve Affiliates of the
Advisor in the ownership,  operation,  leasing, and management of
properties that may be suitable for the Company.

         Certain  public or private  real estate  programs  affiliated
with the Advisor may in the future invest in hotel  properties,  may
purchase  properties concurrently  with the Company and may lease
properties  to operators  who also lease or operate  certain of the
Company's  Properties.  These  properties,  if located in the vicinity
of, or adjacent to,  Properties  acquired by the Company may affect the
Properties' gross revenues. Additionally, such other programs may offer
mortgage or equipment  financing to the same or similar  entities as
those targeted  by  the  Company,   thereby  affecting  the  Company's
Mortgage  Loan activities or Secured  Equipment  Lease  programs.  Such
conflicts  between the Company  and  affiliated   programs  may  affect
the  value  of  the  Company's investments as well as its Net Income.
The Company believes that the Advisor has established  guidelines  to
minimize  such  conflicts.  See  "Certain  Conflict Resolution
Procedures" below.

ACQUISITION OF PROPERTIES

         Affiliates of the Advisor may compete with the Company to
acquire hotel properties or invest in mortgage loans of a type suitable
for acquisition by the Company and may be better positioned to make such
acquisitions or investments as a result of  relationships  that may
develop with various  operators of national and regional limited
service,  extended stay and full service hotel chains (the "Hotel
Chains") and their  franchisees.  See "Business -- General." A purchaser
who wishes to acquire one or more of these  properties  or invest in one
or more mortgage  loans  may have to do so  within a  relatively  short
period of time, occasionally at a time when the Company (due to
insufficient funds, for example) may be unable to make the acquisition
or investment.

         In an effort to address these  situations and preserve the
acquisition and investment  opportunities for the Company (and other
entities with which the Advisor  or its  Affiliates  are  affiliated),
Affiliates  of the  Advisor  may maintain  lines of  credit  which
enable  them to  acquire  properties  or make mortgage  loans on an
interim  basis.  In the  event  Affiliates  acquire  such properties,
these  properties and or mortgage loans generally will be purchased from
Affiliates of the Advisor, at their cost, by one or more existing or
future public or private programs formed by Affiliates of the Advisor.

         The  Advisor  could  experience  potential  conflicts  of
interest  in connection  with the  negotiation  of the purchase  price
and other terms of the acquisition  of a  property,  as well as the
terms of the lease of a property or investment in a mortgage loan, due
to its  relationship  with its Affiliates and any business  relationship
of its Affiliates that may develop with operators of Hotel Chains.

         The  Advisor  or its  Affiliates  also  may  be  subject  to
potential conflicts of interest at such time as the Company  wishes to
acquire a property, make a mortgage loan or enter into a secured
equipment lease that also would be a suitable  investment for an
Affiliate of CNL.  Affiliates of the Advisor serve as Directors of the
Company and, in this capacity,  have a fiduciary  obligation to act in
the best interest of the  stockholders  of the Company and, as general
partners or directors  of CNL  Affiliates,  to act in the best
interests of the investors in other programs with investments that may
be similar to those of the Company  and will use their best  efforts  to
assure  that the  Company  will be treated as favorably as any such
other  program.  See  "Management  -- Fiduciary Responsibility  of the
Board of  Directors."  The  Company  has also  developed procedures  to
resolve  potential  conflicts  of interest in the  allocation  of
properties and mortgage loans between the Company and certain of its
Affiliates. See "Certain Conflict Resolution Procedures" below.

         The Company will supplement this Prospectus  during the
offering period to disclose the  acquisition of a Property at such time
as the Advisor  believes that a reasonable probability exists that the
Company will acquire the Property, including  an  acquisition  from the
Advisor or its  Affiliates.  Based upon the experience  of  management
of the  Company  and the  Advisor  and the  proposed acquisition
methods,  a reasonable  probability that the Company will acquire a
Property  normally will occur as of the date on which (i) a commitment
letter is executed by a proposed tenant,  (ii) a satisfactory  credit
underwriting for the proposed tenant has been completed, and (iii) a
satisfactory site inspection has been completed.

                                  -31-

<PAGE>



SALES OF PROPERTIES

         A  conflict  also  could  arise  in   connection   with  the
Advisor's determination  as to whether or not to sell a Property,  since
the  interests of the  Advisor  and the  stockholders  may  differ as a
result  of their  distinct financial  and tax positions  and the
compensation  to which the Advisor or its Affiliates may be entitled
upon the Sale of a Property. See "Compensation of the Advisor," below
for a description of these compensation  arrangements.  In order to
resolve this potential  conflict,  the Board of Directors will be
required to approve each Sale of a Property.

JOINT INVESTMENT WITH AN AFFILIATED PROGRAM

         The Company may invest in Joint Ventures with another program
sponsored by the Advisor or its  Affiliates  if a majority of the
Directors,  including a majority  of  the  Independent  Directors,   not
otherwise  interested  in  the transaction,  determine  that the
investment  in the Joint  Venture is fair and reasonable to the Company
and on substantially  the same terms and conditions as those to be
received by the co-venturer or  co-venturers.  Potential  situations may
arise in which the interests of the co-venturer or co-venturers may
conflict with those of the  Company.  In  addition,  the Company and the
co-venturer  or co-venturers may reach an impasse with regard to
business decisions, such as the purchase  or sale of  Property,  in
which the  approval  of the Company and each co-venturer is required. In
this event,  none of the parties may have the funds necessary to
purchase the interests of the other  co-venturers.  The Company may
experience  difficulty in locating a third party purchaser for its Joint
Venture interest  and in  obtaining  a  favorable  sales  price for such
Joint  Venture interest. See "Risk Factors -- Company May Not Control
Joint Ventures."

COMPETITION FOR MANAGEMENT TIME

         The  directors  and  certain of the  officers  of the  Advisor
and the Directors and certain of the officers of the Company currently
are engaged,  and in the future will engage,  in the  management  of
other  business  entities and properties  and in other business
activities.  They will devote only as much of their time to the business
of the Company as they, in their judgment,  determine is reasonably
required,  which will be substantially less than their full time. These
officers and  directors of the Advisor and officers and  Directors of
the Company may  experience  conflicts of interest in  allocating
management  time, services,  and functions  among the Company and the
various  entities,  investor programs  (public or private),  and any
other business  ventures in which any of them are or may become
involved.

COMPENSATION OF THE ADVISOR

         The  Advisor  has been  engaged to  perform  various  services
for the Company and will receive fees and  compensation  for such
services.  None of the agreements for such services were the result of
arm's-length  negotiations.  All such  agreements,  including  the
Advisory  Agreement,  require  approval  by a majority of the Board of
Directors,  including  a majority  of the  Independent Directors,  not
otherwise  interested in such  transactions,  as being fair and
reasonable  to the Company and on terms and  conditions no less
favorable  than those which could be obtained from unaffiliated
entities. The timing and nature of fees and  compensation  to the
Advisor  could  create a conflict  between the interests of the Advisor
and those of the stockholders.  A transaction involving the purchase,
lease, or Sale of any Property, or the entering into or Sale of a
Mortgage  Loan or a Secured  Equipment  Lease by the  Company  may
result in the immediate   realization  by  the  Advisor  and  its
Affiliates  of  substantial commissions,  fees,  compensation,  and
other  income.  Although  the  Advisory Agreement  authorizes  the
Advisor  to  take  primary  responsibility  for  all decisions relating
to any such transaction,  the Board of Directors must approve all of the
Company's  acquisitions and Sales of Properties and the entering into
and Sales of Mortgage Loans or Secured Equipment Leases. Potential
conflicts may arise in  connection  with the  determination  by the
Advisor  on behalf of the Company  of  whether  to hold or sell a
Property,  Mortgage  Loan,  or  Secured Equipment Lease as such
determination could impact the timing and amount of fees payable to the
Advisor. See "The Advisor and the Advisory Agreement."

RELATIONSHIP WITH MANAGING DEALER

         The  Managing  Dealer is CNL  Securities  Corp.,  an  Affiliate
of the Company. Certain of the officers and Directors of the Company are
also officers, directors,  and registered  principals of the Managing
Dealer. This relationship may create  conflicts in connection  with the
fulfillment by the Managing Dealer of its due diligence obligations
under the federal securities laws. Although the Managing  Dealer will
examine the information in the

                                  -32-

<PAGE>

Prospectus for accuracy and completeness, the  Managing  Dealer is an
Affiliate of the Company and will not make an  independent  review of
the Company or the  offering.  Accordingly, the investors  do not have
the benefit of such  independent  review. Certain of the Soliciting
Dealers have made, or are expected to make, their own independent due
diligence  investigations.  The Managing Dealer is not prohibited from
acting in any  capacity in  connection with the offer and sale of
securities  offered by entities that may have some or all investment
objectives similar to those of the Company and is expected to
participate in other  offerings  sponsored by one or more of the
officers or Directors of the Company.

LEGAL REPRESENTATION

         Shaw Pittman  Potts & Trowbridge,  which serves as  securities
and tax counsel to the  Company in this  offering,  also  serves as
securities  and tax counsel for certain of its Affiliates,  including
other real estate programs, in connection with other matters. In
addition,  certain members of the firm of Shaw Pittman Potts &
Trowbridge have invested as limited  partners or stockholders in prior
programs sponsored by Affiliates of the Advisor in aggregate amounts
which do not exceed one percent of the amounts sold by any of these
programs.  Members of the firm  also  may  invest  in the  Company.
Neither  the  Company  nor the stockholders  will have separate counsel.
In the event any controversy  arises following the termination of this
offering in which the interests of the Company appear to be in  conflict
with those of the  Advisor or its  Affiliates,  other counsel may be
retained for one or both parties.

CERTAIN CONFLICT RESOLUTION PROCEDURES

         In  order  to  reduce  or  eliminate  certain  potential
conflicts  of interest,  the  Articles  of  Incorporation  contain  a
number  of  restrictions relating  to (i)  transactions  between  the
Company  and  the  Advisor  or its Affiliates,  (ii) certain future
offerings,  and (iii) allocation of properties, mortgage loans and
secured equipment leases among certain  affiliated  entities. These
restrictions include the following:

         1.  No  goods  or  services  will be  provided  by the  Advisor
or its Affiliates to the Company  except for  transactions  in which the
Advisor or its Affiliates  provide  goods or  services to the  Company
in  accordance  with the Articles  of  Incorporation  which  provides
that a majority  of the  Directors (including a majority of the
Independent  Directors) not otherwise interested in such  transactions
must approve such transactions as fair and reasonable to the Company and
on terms and conditions not less favorable to the Company than those
available  from  unaffiliated  third parties and not less  favorable
than those available from the Advisor or its Affiliates in transactions
with  unaffiliated third parties.

         2. The  Company  will not  purchase  or lease  Properties  in
which the Advisor or its  Affiliates  has an  interest  without  the
determination,  by a majority of the Directors  (including a majority of
the  Independent  Directors) not  otherwise  interested  in  such
transaction,   that  such  transaction  is competitive  and commercially
reasonable  to the Company and at a price to the Company no greater than
the cost of the asset to the  Advisor or its  Affiliate unless there is
substantial  justification for any amount that exceeds such cost and
such excess  amount is determined  to be  reasonable.  In no event shall
the Company  acquire any such asset at an amount in excess of its
appraised  value. The Company will not sell or lease  Properties to the
Advisor or its  Affiliates unless a majority of the  Directors
(including  a majority  of the  Independent Directors) not interested in
the  transaction  determine the transaction is fair and reasonable to
the Company.

         3. The Company will not make any loans to Affiliates.  Any
loans to the Company by the Advisor or its  Affiliates  must be approved
by a majority of the Directors  (including a majority of the Independent
Directors)  not  otherwise interested  in  such   transaction  as  fair,
competitive,   and  commercially reasonable,  and no less favorable to
the Company than comparable  loans between unaffiliated parties. It is
anticipated that the Advisor or its Affiliates shall be entitled  to
reimbursement,  at cost,  for actual  expenses  incurred by the Advisor
or its  Affiliates  on behalf of the Company or Joint  Ventures in which
the Company is a  co-venturer,  subject to the 2%/25%  Guidelines (2% of
Average Invested  Assets or 25% of Net  Income)  described  under "The
Advisor  and the Advisory Agreement -- The Advisory Agreement."

         4. Until  completion of this  offering,  the Advisor and its
Affiliates will not offer or sell interests in any subsequently  formed
public program that has investment objectives and structure similar to
those of the Company and that intends to (i)  invest,  on a cash  and/or
leveraged  basis,  in a  diversified portfolio of hotel properties to be
leased on a

                                  -33-

<PAGE>


"triple-net"  basis to operators of Hotel Chains,  (ii) offer  mortgage
loans and (iii) offer secured  equipment leases.  The Advisor  and its
Affiliates  also will not  purchase a property or offer or invest  in a
mortgage  loan or  secured  equipment  lease for any such subsequently
formed public program that has investment objectives and structure
similar to the  Company and that  intends to invest on a cash  and/or
leveraged basis primarily in a diversified portfolio of hotel properties
to be leased on a "triple-net"  basis  to operators  of  Hotel  Chains
until  substantially  all (generally, 80%) of the funds available for
investment (Net Offering  Proceeds) by the Company have been invested or
committed to  investment.  (For purposes of the  preceding  sentence
only,  funds  are  deemed to have  been committed  to investment  to the
extent  written  agreements  in principle  or  letters  of understanding
are executed  and in effect at any time,  whether or not any such
investment is  consummated,  and also to the extent any funds have been
reserved to make contingent payments in connection with any Property,
whether or not any such payments are made.) The Advisor or its
Affiliates  currently are and in the future may offer interests in one
or more public or private  programs organized to  purchase  properties
of the type to be acquired  by the Company,  to offer Mortgage Loans
and/or to offer Secured Equipment Leases.

         5. The Board of  Directors  and the Advisor  have agreed  that,
in the event that an investment  opportunity  becomes  available  which
is suitable for both the  Company  and a public or private  entity with
which the Advisor or its Affiliates are affiliated,  for which both
entities have  sufficient  uninvested funds,  then the entity which has
had the longest period of time elapse since it was  offered an
investment  opportunity  will first be offered  the  investment
opportunity.  An investment  opportunity  will not be considered
suitable for a program  if the  requirements  of Item 4 above  could not
be  satisfied  if the program were to make the investment. In
determining whether or not an investment opportunity  is  suitable  for
more  than  one  program,  the  Advisor  and its Affiliates will examine
such factors,  among others, as the cash requirements of each program,
the effect of the  acquisition  both on  diversification  of each
program's   investments  by  types  of  hotels  and  geographic   area,
and  on diversification of the tenants of its properties (which also may
affect the need for one of the programs to prepare or produce audited
financial statements for a property or a tenant),  the anticipated  cash
flow of each program,  the size of the investment, the amount of funds
available to each program, and the length of time such funds have been
available for investment. If a subsequent development, such as a delay
in the closing of a property or a delay in the construction of a
property,  causes any such  investment,  in the  opinion of the  Advisor
and its Affiliates,  to be more  appropriate  for an entity  other than
the entity which committed to make the  investment,  however,  the
Advisor has the right to agree that the other entity affiliated with the
Advisor or its Affiliates may make the investment.

         6. With respect to Shares owned by the Advisor,  the Directors,
or any Affiliate,  neither the Advisor, nor the Directors,  nor any of
their Affiliates may vote or consent on  matters  submitted  to the
stockholders  regarding  the removal of the Advisor,  Directors,  or any
Affiliate or any transaction between the Company and any of them. In
determining the requisite percentage in interest of Shares necessary to
approve a matter on which the Advisor, Directors, and any Affiliate may
not vote or consent,  any Shares owned by any of them shall not be
included.

         Additional conflict resolution procedures are identified under
"Conflicts of Interest -- Sales of Properties," "-- Joint Investment
With An Affiliated Program," and "-- Legal Representation."


                      SUMMARY OF REINVESTMENT PLAN

         The  Company  has  adopted  the  Reinvestment  Plan  pursuant
to which stockholders may elect to have the full amount of their cash
Distributions from the Company  reinvested in additional  Shares of the
Company.  Each  prospective investor who wishes to participate in the
Reinvestment  Plan should consult with such  investor's  Soliciting
Dealer  as to  the  Soliciting  Dealer's  position regarding
participation  in the  Reinvestment  Plan.  The following  discussion
summarizes the principal terms of the Reinvestment  Plan. The
Reinvestment  Plan is attached hereto as Appendix A.

GENERAL

         An independent agent (the "Reinvestment Agent"), which
currently is MMS Securities,  Inc., will act on behalf of the
participants  in the  Reinvestment Plan  (the  "Participants").  The
Reinvestment  Agent  at  all  times  will  be registered as a
broker-dealer  with the Securities and Exchange  Commission (the
"Commission") and each state

                                  -34-

<PAGE>


securities commission. At any time that the Company is  engaged  in an
offering,  including  the  offering described  herein,  the Reinvestment
Agent will invest all Distributions attributable to Shares owned by
Participants  in Shares of the Company at the public  offering  price
per Share, which is currently $10.00 per Share. At any time that the
Company is not engaged in an offering and until Listing,  the price per
Share will be determined by (i) quarterly appraisal  updates  performed
by the Company based on a review of the existing  appraisal and lease of
each Property,  focusing on a re-examination of the  capitalization rate
applied to the rental stream to be derived from that Property;  and (ii)
a review  of the outstanding  Mortgage  Loans  and  Secured Equipment
Leases   focusing on  a   determination   of  present  value  by  a
re-examination of the capitalization  rate applied to the stream of
payments due under  the terms  of each  Mortgage  Loan  and  Secured
Equipment  Lease.  The capitalization  rate used by the Company  and, as
a result,  the price per Share paid by the  Participants  in the
Reinvestment  Plan prior to Listing  will be determined by the Advisor
in its sole  discretion.  The factors that the Advisor will use to
determine  the  capitalization rate include (i) its  experience  in
selecting,  acquiring and managing properties similar to the Properties;
(ii) an examination of the conditions in the market; and (iii)
capitalization  rates in use by private  appraisers,  to the extent that
the Advisor  deems such factors appropriate,  as well as any other
factors that the Advisor deems  relevant or appropriate in making its
determination. The Company's internal accountants will then  convert the
most recent quarterly  balance  sheet of the Company  from a "GAAP"
balance sheet to a "fair market value" balance sheet.  Based on the
"fair market value" balance sheet, the internal accountants will then
assume a Sale of the Company's  Assets and the  liquidation of the
Company in accordance with its constitutive  documents and applicable
law and compute the appropriate method of distributing  the  cash
available  after  payment of  reasonable   liquidation expenses,
including closing costs typically  associated with the sale of assets
and shared by the buyer and seller,  and the creation of reasonable
reserves to provide for the payment of any contingent liabilities.  All
Shares available for purchase  under the  Reinvestment  Plan either are
registered  pursuant to this Prospectus  or will be  registered  under
the  Securities  Act of 1933 through a separate  prospectus  relating
solely  to the Reinvestment  Plan.  Until  this offering  has
terminated,  Shares will be  available  for  purchase  out of the
additional  2,500,000  Shares registered with the Commission in
connection with this offering.  See "The Offering -- Plan of
Distribution."  After the offering has terminated,  shares  will be
available  from any  additional  Shares (not expected to exceed
2,500,000 Shares at any one time) which the Company elects to register
with the Commission for the Reinvestment Plan. The  Reinvestment  Plan
may be amended or supplemented by an agreement  between the Reinvestment
Agent and the Company at any time, including  but not limited to an
amendment to the Reinvestment Plan to add a voluntary cash contribution
feature or to substitute a new Reinvestment Agent to act as agent for
the Participants or to increase the administrative   charge  payable  to
the  Reinvestment  Agent,  by mailing  an appropriate  notice at least
30 days prior to the effective date thereof to each Participant  at his
or her  last  address  of record;  provided,  that any such amendment
must be approved by a majority of the  Independent  Directors  of the
Company.  Such amendment or supplement shall be deemed conclusively
accepted by each Participant except  those  Participants  from whom the
Company  receives written notice of termination prior to the effective
date thereof.

         Stockholders   who  have  received  a  copy  of  this
Prospectus  and participate  in this offering can elect to  participate
in and purchase  Shares through  the  Reinvestment  Plan at any time and
would  not need to  receive  a separate  prospectus  relating  solely to
the  Reinvestment  Plan.  A person who becomes a stockholder  otherwise
than by participating in this offering,  or the Initial  Offering,  may
purchase Shares through the Reinvestment Plan only after receipt of a
separate prospectus relating solely to the Reinvestment Plan.

         At any time that the Company is not engaged in an  offering,
the price per Share purchased  pursuant to the Reinvestment  Plan shall
be the fair market value of the Shares based on quarterly appraisal
updates of the Company's assets until such time,  if any,  as Listing
occurs.  Upon  Listing,  the Shares to be acquired for the Reinvestment
Plan may be acquired either through such market or directly from the
Company pursuant to a registration  statement  relating to the
Reinvestment   Plan,  in  either  case  at  a  per-Share   price  equal
to  the then-prevailing   market   price  on  the   national securities
exchange  or over-the-counter  market on which the Shares are listed at
the date of purchase. In the event that, after Listing occurs, the
Reinvestment Agent purchases Shares on  a  national  securities exchange
or  over-the-counter   market  through  a registered  broker-dealer, the
amount to be reinvested  shall be reduced by any brokerage  commissions
charged by such registered  broker-dealer.  In the event that  such
registered  broker-dealer  charges  reduced  brokerage  commissions,
additional funds in the amount of any such reduction shall be left
available for the purchase of Shares. The Company is unable to predict
the effect which such a proposed  Listing  would have on the price of
the Shares  acquired  through  the Reinvestment Plan.

                                  -35-

<PAGE>


INVESTMENT OF DISTRIBUTIONS

         Distributions  will  be  used  by  the  Reinvestment  Agent,   promptly
following  the  payment  date with  respect to such  Distributions,  to purchase
Shares on behalf of the Participants  from the Company.  All such  Distributions
shall be  invested  in Shares  within  30 days  after  such  payment  date.  Any
Distributions not so invested will be returned to Participants.

         At this time,  Participants  will not have the option to make voluntary
contributions  to the  Reinvestment  Plan to  purchase  Shares  in excess of the
amount of Shares that can be purchased  with their  Distributions.  The Board of
Directors  reserves the right,  however,  to amend the Reinvestment  Plan in the
future  to  permit  voluntary   contributions   to  the  Reinvestment   Plan  by
Participants,   to  the  extent  consistent  with  the  Company's  objective  of
qualifying as a REIT.

PARTICIPANT ACCOUNTS, FEES, AND ALLOCATION OF SHARES

         For each  Participant,  the  Reinvestment  Agent will maintain a record
which shall reflect for each fiscal  quarter the  Distributions  received by the
Reinvestment  Agent  on  behalf  of  such  Participant.  The  Company  shall  be
responsible  for  all  administrative   charges  and  expenses  charged  by  the
Reinvestment  Agent. Any interest earned on such  Distributions  will be paid to
the Company to defray  certain  costs  relating to the  Reinvestment  Plan.  The
administrative  charge for each fiscal  quarter  will be the lesser of 5% of the
amount  reinvested for the Participant or $2.50, with a minimum charge of $0.50.
The maximum annual charge is $10.00.

         The  Reinvestment  Agent will use the aggregate amount of Distributions
to all  Participants  for  each  fiscal  quarter  to  purchase  Shares  for  the
Participants.  If the aggregate amount of Distributions to Participants  exceeds
the amount  required to purchase all Shares then  available  for  purchase,  the
Reinvestment  Agent will  purchase  all  available  Shares  and will  return all
remaining  Distributions to the Participants  within 30 days after the date such
Distributions  are  made.  The  purchased  Shares  will be  allocated  among the
Participants based on the portion of the aggregate Distributions received by the
Reinvestment  Agent on behalf of each  Participant,  as reflected in the records
maintained by the  Reinvestment  Agent.  The  ownership of the Shares  purchased
pursuant  to the  Reinvestment  Plan  shall  be  reflected  on the  books of the
Company.

         Subject to the provisions of the Articles of Incorporation  relating to
certain  restrictions  on and the effective  dates of transfer,  Shares acquired
pursuant  to the  Reinvestment  Plan will  entitle the  Participant  to the same
rights  and  to be  treated  in  the  same  manner  as  those  purchased  by the
Participants  in the  offering.  Accordingly,  the Company will pay the Managing
Dealer Selling Commissions of 7.5% (subject to reduction under the circumstances
provided under "The Offering -- Plan of  Distribution")  and a marketing support
and due diligence fee of 0.5%. The Company will also pay the Advisor Acquisition
Fees  of  4.5%  of  the  purchase  price  of the  Shares  sold  pursuant  to the
Reinvestment Plan until the termination of the offering. Thereafter, Acquisition
Fees will be paid by the Company only in the event that  proceeds of the sale of
Shares are used to  acquire  Properties  or to invest in  Mortgage  Loans.  As a
result,  aggregate  fees payable to Affiliates of the Company will total between
8.0% and 12.5% of the proceeds of reinvested Distributions,  up to 7.5% of which
may be reallowed to Soliciting Dealers.

         The allocation of Shares among Participants may result in the ownership
of fractional Shares, computed to four decimal places.

REPORTS TO PARTICIPANTS

         Within 60 days after the end of each fiscal quarter,  the  Reinvestment
Agent will mail to each  Participant  a statement of account  describing,  as to
such Participant, the Distributions reinvested during the quarter, the number of
Shares  purchased  during the  quarter,  the per Share  purchase  price for such
Shares,  the total  administrative  charge paid by the Company on behalf of each
Participant (see "Participant Accounts,  Fees, and Allocation of Shares" above),
and the total number of Shares  purchased on behalf of the Participant  pursuant
to the  Reinvestment  Plan.  Until such time,  if any,  as Listing  occurs,  the
statement  of account  also will report the most recent fair market value of the
Shares, determined as described above. See "General" above.

                                      -36-

<PAGE>

         Tax information for income earned on Shares under the Reinvestment Plan
will be sent to each  participant  by the Company or the  Reinvestment  Agent at
least annually.

ELECTION TO PARTICIPATE OR TERMINATE PARTICIPATION

         Stockholders  of the Company who purchase  Shares in this  offering may
become  Participants in the  Reinvestment  Plan by making a written  election to
participate  on their  Subscription  Agreements  at the time they  subscribe for
Shares.  Any other  stockholder  who  receives  a copy of this  Prospectus  or a
separate  prospectus  relating solely to the  Reinvestment  Plan and who has not
previously  elected to participate in the Reinvestment  Plan may so elect at any
time by written notice to the Board of Directors of such stockholder's desire to
participate in the Reinvestment  Plan.  Participation  in the Reinvestment  Plan
will commence with the next Distribution made after receipt of the Participant's
notice,  provided  it is received at least ten days prior to the record date for
such  Distribution.   Subject  to  the  preceding  sentence,   the  election  to
participate  in  the   Reinvestment   Plan  will  apply  to  all   Distributions
attributable  to the fiscal quarter in which the  stockholder  made such written
election to  participate  in the  Reinvestment  Plan and to all fiscal  quarters
thereafter,  whether made (i) upon subscription or subsequently for stockholders
who participate in this offering,  or (ii) upon receipt of a separate prospectus
relating solely to the Reinvestment Plan for stockholders who do not participate
in this offering.  Participants will be able to terminate their participation in
the Reinvestment  Plan at any time without penalty by delivering  written notice
to the Board of Directors ten business days before the end of a fiscal quarter.

         A   Participant   who  chooses  to  terminate   participation   in  the
Reinvestment  Plan  must  terminate  his  or  her  entire  participation  in the
Reinvestment Plan and will not be allowed to terminate in part. If a Participant
terminates his or her Participation, the Reinvestment Agent will send him or her
a check in payment for any fractional  Shares in his or her account based on the
then market price of the Shares, and the Company record books will be revised to
reflect  the  ownership  records of his or her whole  Shares.  There are no fees
associated  with  a  Participant's  terminating  his  or  her  interest  in  the
Reinvestment  Plan. A Participant in the Reinvestment Plan who terminates his or
her  interest in the  Reinvestment  Plan will be allowed to  participate  in the
Reinvestment  Plan  again  upon  receipt  of the then  current  version  of this
Prospectus or a separate current prospectus  relating solely to the Reinvestment
Plan, by notifying the Reinvestment Agent and completing any required forms.

         The Board of Directors  reserves the right to prohibit  Qualified Plans
from  participating in the Reinvestment Plan if such  participation  would cause
the  underlying  assets of the Company to constitute  "plan assets" of Qualified
Plans. See "The Offering -- ERISA Considerations."

FEDERAL INCOME TAX CONSIDERATIONS

         Stockholders  subject to federal  taxation who elect to  participate in
the Reinvestment Plan will incur a tax liability for Distributions  allocated to
them even though they have elected not to receive  their  Distributions  in cash
but rather to have their  Distributions  held pursuant to the Reinvestment Plan.
Specifically,  stockholders  will  be  treated  as if  they  have  received  the
Distribution  from the Company and then  applied such  Distribution  to purchase
Shares in the  Reinvestment  Plan. A stockholder  designating a Distribution for
reinvestment will be taxed on the amount of such Distribution as ordinary income
to the extent such  Distribution  is from  current or  accumulated  earnings and
profits,  unless the Company has designated all or a portion of the Distribution
as a capital  gain  dividend.  In such  case,  such  designated  portion  of the
Distribution will be taxed as long-term capital gain.

AMENDMENTS AND TERMINATION

         The Company reserves the right to renew, extend, or amend any aspect of
the Reinvestment Plan without the consent of stockholders,  provided that notice
of the amendment is sent to Participants at least 30 days prior to the effective
date thereof.  The Company also reserves the right to terminate the Reinvestment
Plan  for  any  reason,  at any  time,  by ten  days  prior  written  notice  of
termination to all Participants.

                                      -37-

<PAGE>



                              REDEMPTION OF SHARES

         Prior to such time, if any, as Listing occurs,  any stockholder who has
held Shares for not less than one year (other than the  Advisor) may present all
or any  portion  equal  to at  least  25% of  such  Shares  to the  Company  for
redemption at any time, in accordance with the procedures  outlined  herein.  At
such time, the Company may, at its sole option, redeem such Shares presented for
redemption for cash to the extent it has sufficient funds available. There is no
assurance  that there will be sufficient  funds  available for  redemption  and,
accordingly,  a stockholder's Shares may not be redeemed.  If the Company elects
to redeem Shares, the following conditions and limitations would apply. The full
amount of  proceeds  from the sale of Shares  under the  Reinvestment  Plan (the
"Reinvestment  Proceeds")  attributable to any calendar  quarter will be used to
redeem Shares  presented for redemption  during such quarter.  In addition,  the
Company may, at its discretion,  use up to $100,000 per calendar  quarter of the
proceeds of any public offering of its common stock for redemptions.  Any amount
of offering  proceeds which is available for  redemptions,  but which is unused,
may be carried over to the next succeeding  calendar quarter for use in addition
to the  amount  of  offering  proceeds  and  Reinvestment  Proceeds  that  would
otherwise be available  for  redemptions.  At no time during a 12-month  period,
however,  may the  number of shares  redeemed  by the  Company  exceed 5% of the
number of shares of the Company's  outstanding  common stock at the beginning of
such 12-month period.

         In the event there are  insufficient  funds to redeem all of the Shares
for which redemption  requests have been submitted,  the Company plans to redeem
the Shares in the order in which such redemption requests have been received.  A
stockholder whose Shares are not redeemed due to insufficient funds can ask that
the  request to redeem the Shares be honored at such time,  if any, as there are
sufficient funds available for redemption.  In such case, the redemption request
will be  retained  and such  Shares  will be  redeemed  before any  subsequently
received  redemption  requests are honored.  Alternatively,  a stockholder whose
Shares are not redeemed may withdraw his or her redemption request. Stockholders
will not  relinquish  their  Shares  until such time as the  Company  commits to
redeeming such Shares.

         If the full amount of funds available for any given quarter exceeds the
amount  necessary for such  redemptions,  the remaining amount shall be held for
subsequent redemptions unless such amount is sufficient to acquire an additional
Property  (directly  or  through a Joint  Venture)  or to  invest in  additional
Mortgage Loans, or is used to repay outstanding indebtedness. In that event, the
Company  may  use  all or a  portion  of  such  amount  to  acquire  one or more
additional Properties,  to invest in one or more additional Mortgage Loans or to
repay  such  outstanding  indebtedness,   provided  that  the  Company  (or,  if
applicable,  the Joint Venture) enters into a binding  contract to purchase such
Property or Properties or invests in such  Mortgage Loan or Mortgage  Loans,  or
uses such amount to repay outstanding indebtedness, prior to payment of the next
Distribution and the Company's receipt of requests for redemption of Shares.

         A stockholder  who wishes to have his or her Shares  redeemed must mail
or deliver a written  request on a form  provided by the Company and executed by
the stockholder,  its trustee or authorized  agent, to the redemption agent (the
"Redemption  Agent"),  which is currently MMS  Securities,  Inc. The  Redemption
Agent at all times will be registered as a broker-dealer with the Commission and
each  state  securities  commission.  Within 30 days  following  the  Redemption
Agent's receipt of the stockholder's  request, the Redemption Agent will forward
to such stockholder the documents necessary to effect the redemption,  including
any signature  guarantee the Company or the  Redemption  Agent may require.  The
Redemption  Agent will effect such redemption for the calendar  quarter provided
that it receives the properly  completed  redemption  documents  relating to the
Shares to be redeemed from the  stockholder at least one calendar month prior to
the last day of the current  calendar quarter and has sufficient funds available
to redeem such Shares.  The effective  date of any  redemption  will be the last
date during a quarter  during which the  Redemption  Agent receives the properly
completed  redemption  documents.  As a result,  the Company  anticipates  that,
assuming sufficient funds for redemption, the effective date of redemptions will
be  no  later  than  thirty  days  after  the  quarterly  determination  of  the
availability of funds for redemption.

         Upon the Redemption Agent's receipt of notice for redemption of Shares,
the redemption price will be on such terms as the Company shall  determine.  The
redemption  price for Shares  redeemed  during an offering  would equal the then
current offering price, which the Company anticipates will continue to be $10.00
per Share,  until such time, if any, as Listing  occurs,  less a discount of 8%,
for a net redemption price of $9.20 per Share. The

                                      -38-

<PAGE>



aforementioned redemption price approximates the per Share net proceeds received
by the Company in the offering,  after deducting Selling Commissions of 7.5% and
a 0.5%  marketing  support and due diligence fee payable to the Managing  Dealer
and certain Soliciting Dealers in such offering.

         It is not anticipated that there will be a market for the Shares before
Listing occurs (although liquidity is not assured thereby).  Accordingly, during
periods when the Company is not engaged in an offering,  it is expected that the
purchase  price for Shares  purchased  from  stockholders  will be determined by
reference to the following  factors,  as well as any others  deemed  relevant or
appropriate by the Company: (i) the price at which Shares have been purchased by
stockholders,  either  pursuant  to the  Reinvestment  Plan  or  outside  of the
Reinvestment  Plan (to the extent the  Company  has  information  regarding  the
prices paid for Shares purchased outside the Reinvestment Plan), (ii) the annual
statement of Share valuation  provided to certain  stockholders (see "Reports to
Stockholders"),  and (iii) the price at which  stockholders  are willing to sell
their Shares.  Shares purchased  during any particular  period of time therefore
may be purchased at varying  prices.  The Board of Directors  will  announce any
price adjustment and the time period of its effectiveness as part of its regular
communications  with stockholders.  Any Shares acquired pursuant to a redemption
will be retired and no longer available for issuance by the Company.

         A  stockholder  may present  fewer than all of his or her Shares to the
Company for redemption, provided, however, that (i) the minimum number of Shares
which  must be  presented  for  redemption  shall be at least  25% of his or her
Shares,  and (ii) if such stockholder  retains any Shares, he or she must retain
at least 250 Shares (100 Shares for an IRA, Keogh Plan or pension plan).

         The  Directors,  in their sole  discretion,  may amend or  suspend  the
redemption  plan at any time they determine that such amendment or suspension is
in the best interest of the Company. The Directors may suspend the redemption of
Shares if (i) they  determine,  in their sole  discretion,  that such redemption
impairs the capital or the operations of the Company;  (ii) they  determine,  in
their sole  discretion,  that an emergency  makes such redemption not reasonably
practical;  (iii) any governmental or regulatory  agency with  jurisdiction over
the  Company  so  demands  for the  protection  of the  stockholders;  (iv) they
determine, in their sole discretion, that such redemption would be unlawful; (v)
they determine, in their sole discretion,  that such redemption, when considered
with all other  redemptions,  sales,  assignments,  transfers  and  exchanges of
Shares in the Company, could cause direct or indirect ownership of Shares of the
Company to become concentrated to an extent which would prevent the Company from
qualifying  as a REIT  under  the Code;  or (vi) the  Directors,  in their  sole
discretion,  deem such suspension to be in the best interest of the Company. For
a discussion of the tax treatment of such  redemptions,  see "Federal Income Tax
Considerations -- Taxation of Stockholders." The redemption plan will terminate,
and the  Company  no longer  shall  accept  Shares for  redemption,  if and when
Listing  occurs.  See "Risk Factors -- Investment  Risks -- Lack of Liquidity of
Shares."


                                    BUSINESS

GENERAL

         The Company is a Maryland  corporation  that was  organized on June 12,
1996.  On June 15, 1998,  the Company  formed CNL  Hospitality  Partners,  LP, a
wholly  owned  Delaware  limited  partnership  (the  "Partnership").  Properties
acquired are expected to be held by the Partnership  and, as a result,  owned by
the Company through the Partnership. The term "Company" includes CNL Hospitality
Properties, Inc. and its subsidiaries, CNL Hospitality GP Corp., CNL Hospitality
LP Corp. and CNL Hospitality Partners, LP.

         The  Company  invests  in  Properties  to  be  leased  on  a  long-term
(generally,  10 to 20 years,  plus renewal  options for an  additional  10 to 20
years),  "triple-net" basis. With proceeds of this offering, the Company intends
to purchase  primarily  limited  service,  extended  stay and full service hotel
Properties. "Triple-net" means that the tenant generally will be responsible for
repairs, maintenance, property taxes, utilities, and insurance. Some leases may,
however,  obligate  the tenant to fund,  in  addition  to its lease  payment,  a
reserve fund up to a pre-determined amount. Generally, money in that fund may be
used by the tenant to pay for replacement of furniture and fixtures. The Company
may be  responsible  for other  capital  expenditures  or  repairs.  The  tenant
generally  is  responsible  for  replenishing  the reserve fund and for paying a
specified  return on the amount of capital  expenditures  or repairs paid for

                                      -39-

<PAGE>

by the  Company in excess of amounts in the reserve  fund.  The  Properties  may
consist of land and building, the land underlying the building with the building
owned by the tenant or a third party,  or the building  only with the land owned
by a third party.  The Company may provide  Mortgage Loans to operators of Hotel
Chains  secured by real estate owned by the operators.  To a lesser extent,  the
Company may also offer  Secured  Equipment  Leases to  operators of Hotel Chains
pursuant to which the Company will finance,  through  loans or direct  financing
leases, the Equipment.

         The  Properties,  which  typically  will be  freestanding  and  will be
located across the United States, will be leased to operators of Hotel Chains to
be selected by the Advisor and approved by the Board of Directors. Each Property
acquisition  and Mortgage  Loan will be submitted to the Board of Directors  for
approval.  Properties  purchased  by the Company are expected to be leased under
arrangements   generally  requiring  base  annual  rent  equal  to  a  specified
percentage  of the  Company's  cost of  purchasing a particular  Property,  with
percentage  rent based on gross sales above  specified  levels and/or  automatic
rent  increases.  See  "Description  of Property  Leases -- Computation of Lease
Payments," below.

         The Company will invest Net Offering Proceeds in Properties of selected
national and regional  limited  service,  extended  stay and full service  Hotel
Chains.  The Company  believes that  attractive  opportunities  exist to acquire
limited  service,  extended  stay and full  service  hotels in urban and  resort
locations.  According to Smith Travel  Research,  a leading  provider of lodging
industry  statistical  research,  the hotel industry has been steadily improving
its financial  performance over the past seven consecutive years. Also according
to Smith Travel  Research,  in 1997, the industry  reached its highest  absolute
level of pre-tax profit in its history at approximately $17 billion, an increase
of approximately 36% over 1996.

                            Pre-Tax Profits
                        of Hospitality Industry
                             (in billions)

                        Year                         Profitability
                        ----                         -------------
                        1993                           $  2.4
                        1994                              5.5
                        1995                              8.5
                        1996                             12.5
                        1997                             17.0
         Source:  Smith Travel Research

         As indicated in the table below,  the average daily room rate increased
6.1% in 1997, from $70.81 in 1996 to $75.16 in 1997,  resulting in more than ten
consecutive years of room rate growth.

                      Hospitality Industry Average
                        Daily Room Rate By Year

                    Year                             Rate
                    ----                             ----
                    1987                           $52.58
                    1988                            54.47
                    1989                            56.35
                    1990                            57.96
                    1991                            58.08
                    1992                            58.91
                    1993                            60.53
                    1994                            62.86
                    1995                            65.81
                    1996                            70.81
                    1997                            75.16
         Source:  Smith Travel Research

                                      -40-

<PAGE>

         Revenue per available  room also  increased by 5.3% from $46.03 in 1996
to $48.48 in 1997. In 1997, for the first time since 1991, growth in room supply
exceeded  growth in room demand and  resulted in a slight dip in  occupancy.  In
1997, total occupancy fell 0.8% from 65% in 1996 to 64.5%. Growth in room demand
exceeded  the growth in new room supply for each year from 1992 through 1996 and
industry-wide  occupancy increased from a 20 year low of 61.8% in 1991 to 65% in
1996.

         According  to  American  Hotel  &  Motel  Association  data,  in  1997,
Americans  traveling in the United States spent more than $1.38 billion per day,
$57.4  million per hour and  $955,800  per minute on travel and  tourism.  Total
travel  expenditures in the United States  generated $481.5 billion in sales. In
addition,  there were 49,000 hotel  properties  which  included over 3.8 million
hotel  rooms  recording  $85.6  billion in  revenue.  Hotels are a vital part of
travel and tourism.  In the United States, the tourism industry,  which globally
is the world's largest industry, is currently ranked third behind auto sales and
retail food sales.  In terms of employment,  the hotel industry  supports over 7
million direct jobs,  generating $18.93 billion in wages.  Nationally,  13.8% of
total hotel rooms available are located in urban areas, 35.3% in suburban areas,
33.2% in highway  locations,  6.4% in airport areas,  and the remaining 11.3% in
resort locations.

         The Company intends to acquire limited service,  extended stay and full
service hotel Properties.  Limited service hotels generally  minimize  non-guest
room space and offer  limited  food service  such as  complimentary  continental
breakfasts and do not have  restaurant or lounge  facilities  on-site.  Extended
stay hotels  generally  contain guest suites with a kitchen area and living area
separate  from the bedroom.  Extended stay hotels vary with respect to providing
on-site restaurant facilities.  Full service hotels generally have conference or
meeting facilities and on-site food and beverage facilities.

         Management  intends to structure the Company's  investments to allow it
to participate, to the maximum extent possible, in any sales growth in the hotel
industry,  as reflected in the Properties  that it owns.  The Company  therefore
intends to generally  structure  its leases with  percentage  rent  requirements
which  are  based on gross  sales of the  hotel  located  on the  Property  over
specified  levels.  Gross sales may  increase  even  absent real growth  because
increases  in  the  costs  typically  are  passed  on to the  consumers  through
increased  prices,  and  increased  prices are  reflected in gross sales.  In an
effort to provide  regular  cash flow to the  Company,  the  Company  intends to
structure  its  leases  to  provide  a minimum  level of rent  which is  payable
regardless  of the amount of gross sales at a particular  Property.  The Company
also will  endeavor  to  maximize  growth and  minimize  risks  associated  with
ownership  and leasing of real estate that operates in these  industry  segments
through  careful  selection  and  screening  of its  tenants  (as  described  in
"Standards  for  Investment"  below)  in  order  to  reduce  risks  of  default;
monitoring  statistics  relating  to hotel  chains  and  continuing  to  develop
relationships  in the industry in order to reduce certain risks  associated with
investment  in  real  estate.   See  "Standards  for  Investment"  below  for  a
description  of the  standards  which  the  Board of  Directors  will  employ in
selecting Hotel Chains, operators and particular Properties for investment.

         Management  expects  to  acquire  Properties  in  part  with a view  to
diversification  among the geographic  location of the Properties.  There are no
restrictions  on the geographic  area or areas within the United States in which
Properties  acquired by the Company may be located.  It is anticipated  that the
Properties acquired by the Company will be located in various states and regions
within the United States.

         The Company may provide  Mortgage Loans,  generally for the purchase of
buildings by tenants that lease the underlying  land from the Company.  However,
because it prefers to focus on investing in Properties, which have the potential
to appreciate,  the Company  currently  expects to provide Mortgage Loans in the
aggregate  principal  amount  of  approximately  5% to  10% of  Gross  Proceeds.
Mortgage Loans will be secured by the building and improvements on the land. The
Company expects that the interest rate and terms (generally,  10 to 20 years) of
the Mortgage Loans will be similar to those of its leases.

         The Company may also offer  Secured  Equipment  Leases to  operators of
Hotel Chains.  The Secured Equipment Leases will consist primarily of leases of,
and loans for the purchase of, Equipment. As of the date of this Prospectus, the
Company has neither  identified any  prospective  operators of Hotel Chains that
will  participate  in such  financing  arrangements  nor negotiated any specific
terms of a  Secured  Equipment  Lease.  The  Company  cannot  predict  terms and
conditions of the Secured  Equipment  Leases,  although the Company expects that
the Secured Equipment Leases will (i) have terms that equal or exceed the useful
life of the  subject  Equipment  (although  such terms will not exceed 7 years),
(ii) in the case of the leases,  include an option for the lessee to acquire the
subject  Equipment at the

                                      -41-
<PAGE>

end of the lease term for a nominal fee,  (iii) include a stated  interest rate,
and (iv) in the case of the  leases,  provide  that the  Company and the lessees
will each  treat the  Secured  Equipment  Leases as loans  secured  by  personal
property for federal income tax purposes. See "Federal Income Tax Considerations
- --  Characterization  of Secured  Equipment  Leases." In  addition,  the Company
expects  that  each of the  Secured  Equipment  Leases  will be  secured  by the
Equipment to which it relates.  Payments  received  from lessees  under  Secured
Equipment  Leases will be treated as payments of  principal  and  interest.  All
Secured  Equipment  Leases will be negotiated by the Advisor and approved by the
Board of Directors including a majority of the Independent Directors.

         The  Company  will  borrow  money to acquire  Assets and to pay certain
fees. The Company  intends to encumber  Assets in connection with the borrowing.
The  Company  plans  to  obtain  one or more  revolving  Lines of  Credit  in an
aggregate amount up to $100,000,000, and may, in addition, also obtain Permanent
Financing.  On July 31, 1998,  the Company  entered into an initial  $30,000,000
revolving Line of Credit to be used to acquire hotel  Properties.  See "Business
- -- Borrowing" for a description of the $30,000,000 Line of Credit.  The Board of
Directors  anticipates that the aggregate amount of any Permanent Financing,  if
obtained,  will not exceed 30% of the  Company's  total  assets.  The  Permanent
Financing  would be used to  acquire  Properties,  Mortgage  Loans  and  Secured
Equipment  Leases  (collectively,  the  "Assets")  and  pay a fee of 4.5% of any
Permanent  Financing,  excluding  amounts to fund Secured  Equipment  Leases, as
Acquisition Fees, to the Advisor for identifying the Properties, structuring the
terms of the  acquisition and leases of the Properties and structuring the terms
of the Mortgage Loans. The Line of Credit may be repaid with offering  proceeds,
working  capital  or  Permanent  Financing.  The Line of  Credit  and  Permanent
Financing are the only source of funds for making Secured  Equipment  Leases and
for paying the Secured Equipment Lease Servicing Fee to the Advisor. The Company
has not yet received a commitment  for any  Permanent  Financing and there is no
assurance that the Company will obtain any Permanent  Financing on  satisfactory
terms.

         As of September 30, 1998, the Company had acquired two hotel Properties
consisting of land and building,  and had initial  commitments  to acquire three
additional  Properties.  However,  as of September 30, 1998, the Company had not
entered  into any  arrangements  that create a reasonable  probability  that the
Company will enter into any Mortgage Loan or Secured Equipment Lease.

INVESTMENT OF OFFERING PROCEEDS

         The Company has  undertaken to supplement  this  Prospectus  during the
offering  period to disclose  the use of  proceeds  of this  offering to acquire
Properties at such time as the Company  believes  that a reasonable  probability
exists that any such  Property  will be acquired by the Company.  Based upon the
experience  and  acquisition  methods of the  Affiliates  of the Company and the
Advisor, this normally will occur, with regard to acquisition of Properties,  as
of the date on which (i) a commitment  letter is executed by a proposed  tenant,
(ii) a  satisfactory  credit  underwriting  for the  proposed  tenant  has  been
completed, and (iii) a satisfactory site inspection has been completed. However,
the initial  disclosure of any proposed  acquisition cannot be relied upon as an
assurance that the Company ultimately will consummate such proposed  acquisition
or that the information  provided  concerning the proposed  acquisition will not
change between the date of such  supplement and the actual purchase or extension
of  financing.  The terms of any borrowing by the Company will also be disclosed
by  supplement  following  receipt by the  Company of an  acceptable  commitment
letter from a potential lender.

         Based on the  purchase  prices of the two  Properties  acquired  by the
Company as of September 30, 1998 and current market conditions,  the Company and
the  Advisor  have  estimated  an  average  purchase  price  of  $10,000,000  to
$40,000,000  per  hotel  Property.   Assuming  the  Company  receives  the  full
$250,000,000  Net Offering  Proceeds from this  offering,  for which there is no
assurance,  the Company could invest in approximately 5 to 21 hotel  Properties,
with a total of 8 to 33 hotel  Properties  with the combined  proceeds  from the
Initial  Offering and this offering.  In certain cases, the Company may become a
co-venturer  in a Joint Venture that will own the  Property.  In each such case,
the  Company's  cost to purchase an interest in such  Property will be less than
the total  purchase  price and the  Company  therefore  will be able to  acquire
interests  in a greater  number of  Properties.  See  "Business  --  Borrowing."
Management  estimates  that 10% to 20% of the Company's  investment  will be for
cost of land and 80% to 90% for the cost of the  building.  See  "Joint  Venture
Arrangements"  below  and  "Risk  Factors  -- Real  Estate  Investment  Risks --
Possible  Lack of  Diversification  Increases  Risk of  Investment."  Management
cannot  estimate  the number of  Mortgage  Loans that may be entered  into.  The
Company may also borrow money to make Mortgage Loans.

                                      -42-

<PAGE>

         Although  management  cannot  estimate the number of Secured  Equipment
Leases that may be entered into, it expects to fund the Secured  Equipment Lease
program  from the  proceeds of the Line of Credit or  Permanent  Financing in an
amount  not  to  exceed  10%  of  Gross  Proceeds.  Management  has  undertaken,
consistent  with its objective of  qualifying  as a REIT for federal  income tax
purposes,  to ensure that the total value of all Secured  Equipment  Leases will
not exceed 25% of the Company's total assets,  and that Secured Equipment Leases
to a single lessee, in the aggregate, will not exceed 5% of total assets.

PROPERTY ACQUISITIONS

         On July 31,  1998,  the  Company  acquired  two hotel  Properties.  The
Properties  are the  Residence  Inn by Marriott  located in the Buckhead  (Lenox
Park) area of Atlanta,  Georgia (the "Buckhead (Lenox Park) Property"),  and the
Residence  Inn by Marriott  located at Gwinnett  Place in Duluth,  Georgia  (the
"Gwinnett Place Property").

         The Company acquired the Buckhead (Lenox Park) Property for $15,731,414
from Buckhead Residence  Associates,  L.L.C. and the Gwinnett Place Property for
$11,514,125 from Gwinnett  Residence  Associates,  L.L.C. In connection with the
purchase of the two  Properties,  the  Company,  as  landlord,  entered into two
separate,  long-term lease  agreements.  The tenant of the Buckhead (Lenox Park)
and the Gwinnett Place Properties is the same unaffiliated tenant. The leases on
both Properties are cross-defaulted. The principal features of the leases are as
follows:

o    The initial term of each lease expires in approximately 19 years, on August
     31, 2017.

o    At the end of the initial lease term, the tenant will have three
     consecutive renewal options of five years.

o    The leases will require minimum rent payments to the Company of $1,651,798
     per year for the Buckhead (Lenox Park) Property and $1,208,983 per year for
     the Gwinnett Place Property.

o    Minimum rent payments will increase to $1,691,127 per year for the Buckhead
     (Lenox  Park)  Property  and  $1,237,768  per year for the  Gwinnett  Place
     Property after the first lease year.

o    In  addition  to minimum  rent,  for each  calendar  year,  the leases will
     require  percentage  rent  equal  to  15% of the  aggregate  amount  of all
     revenues  combined,  for the Buckhead  (Lenox Park) and the Gwinnett  Place
     Properties, in excess of $8,080,000.

o    A security deposit equal to $819,000 for the Buckhead (Lenox Park) Property
     and  $598,500  for the  Gwinnett  Place  Property  will be  retained by the
     Company as security for the tenant's obligations under the leases.

o    Management  fees  payable to  Stormont  Trice  Management  Corporation  for
     operation of the Buckhead  (Lenox Park) and Gwinnett  Place  Properties are
     subordinated to minimum rents due to the Company.

o    The tenant of the Buckhead (Lenox Park) and Gwinnett Place  Properties will
     establish a capital  expenditures  reserve  fund which will be used for the
     replacement  and renewal of furniture,  fixtures and equipment  relating to
     the hotel  Properties  (the "FF&E  Reserve").  Deposits to the FF&E Reserve
     will be made monthly as follows:  3% of gross  receipts for the first lease
     year;  4% of gross  receipts  for the second  lease  year;  and 5% of gross
     receipts  every lease year  thereafter.  Funds in the FF&E  Reserve and all
     property  purchased with funds from the FF&E Reserve shall be paid, granted
     and assigned to the Company as additional rent.

o    Stormont Trice  Corporation,  Stormont Trice  Development  Corporation  and
     Stormont Trice Management  Corporation jointly and severally will guarantee
     the  obligations  of the tenant  under the leases for the  Buckhead  (Lenox
     Park) and the Gwinnett Place Properties combined.  The guarantee terminates
     on the  earlier  of the end of the third  lease year or at such time as the
     net operating  income from the Buckhead (Lenox Park) and the Gwinnett Place
     Properties  exceeds  minimum  rent  due  under  the  leases  by 25% for any
     trailing  12-month  period.  The guarantee is equal to  $2,835,000  for the
     first two years, and $1,197,000 for the third year.

         The estimated  federal income tax basis of the  depreciable  portion of
the  Buckhead   (Lenox  Park)  Property  and  the  Gwinnett  Place  Property  is
approximately $14,700,000 and $11,130,000, respectively.

                                  -43-

<PAGE>
         The Buckhead  (Lenox Park) Property and the Gwinnett Place Property are
newly constructed  hotels which commenced  operations on August 7, 1997 and July
29, 1997,  respectively.  The Buckhead (Lenox Park) Property is situated in a 22
acre mixed-use development and has 150 guest suites. The Gwinnett Place Property
is located 30 minutes  from  downtown  Atlanta and has 132 guest  suites.  Other
lodging  facilities  located in proximity to the Buckhead  (Lenox Park) Property
include  an  Embassy  Suites,  a  Summerfield  Suites,  a  Homewood  Suites,  an
Amerisuites,  a Courtyard  by Marriott  and another  Residence  Inn by Marriott.
Other lodging  facilities  located in proximity to the Gwinnett  Place  Property
include a Courtyard by Marriott,  an Amerisuites,  a Sumner Suites and a Hampton
Inn.  The average  occupancy  rate and the revenue  per  available  room for the
periods the hotels have been operational are as follows:

<TABLE>
<CAPTION>

                        Buckhead (Lenox Park) Property                            Gwinnett Place Property
               --------------------------------------------------    ---------------------------------------------------
                 Average        Average Daily       Revenue per         Average           Average         Revenue per
                Occupancy           Room             Available         Occupancy        Daily Room         Available 
   Year            Rate             Rate               Room              Rate              Rate              Room
- ------------   -------------    ---------------    --------------    --------------    --------------    ---------------
<S>            <C>              <C>                <C>               <C>               <C>               <C>

  *1997           42.93%           $91.15             $39.13            39.08%            $85.97            $33.60
**1998            80.16%            99.39              79.67            81.59%             88.22             71.98
</TABLE>

*        Data for the  Buckhead  (Lenox  Park)  Property  represents  the period
         August 7, 1997  through  December  31,  1997 and data for the  Gwinnett
         Place Property  represents  the period August 1, 1997 through  December
         31, 1997.
**       Data for 1998 represents the period January 1, 1998 through September
         30, 1998.

         The Company  believes that the results  achieved by the  Properties for
year-end 1997 are not indicative of their long-term operating potential, as both
Properties  had been open for less than six months during the reporting  period.
On a proforma basis, had the Company owned the Properties as of January 1, 1998,
combined net operating income before subordinated  management fees would be 1.24
times base rent on a year-to-date basis.

         The Residence Inn chain is a brand of Marriott International.  Marriott
International is one of the world's leading hospitality companies.  According to
Marriott  data as of September  1998,  Marriott  International  had 1,633 units,
offering more than 319,000 rooms worldwide.  Although Marriott  International is
the franchisor for the Buckhead (Lenox Park) and Gwinnett Place  Properties,  it
is not affiliated  with the tenant and has not guaranteed the payments due under
the leases.

         Each Residence Inn offers  complimentary  breakfast and newspaper every
morning,  an evening  hospitality  hour, a swimming pool,  heated  whirlpool and
sport court.  Guest suites  provide  in-room  modem jacks,  separate  living and
sleeping  areas  and a  fully  equipped  kitchen  with  appliances  and  cooking
utensils.  According to Marriott, as of September 1998, there were 285 Residence
Inn hotels in the  United  States and four in Canada  and  Mexico.  The  Company
believes that the Residence Inn by Marriott  brand is the leading  upscale brand
in the extended stay segment of the United States hotel industry.

PENDING INVESTMENTS

         As of  September  30,  1998,  the Company had  initial  commitments  to
acquire  indirectly  three hotel  properties.  The  acquisition of each of these
properties is subject to the fulfillment of certain conditions,  including,  but
not limited to, a satisfactory  environmental survey and property appraisal.  In
order to acquire  these  properties,  the Company must obtain  additional  funds
through the receipt of additional  offering  proceeds and debt financing.  There
can be no assurance that any or all of the  conditions  will be satisfied or, if
satisfied, that one or more of these properties will be acquired by the Company.
If acquired,  the leases of these  properties are expected to be entered into on
substantially  the same terms  described in "Business -- Description of Property
Leases."

         Set forth below are  summarized  terms  expected to apply to the leases
for each of the properties.

                                  -44-

<PAGE>

<TABLE>
<CAPTION>



                              Estimated Purchase       Lease Term and            Minimum Annual
Property                               Price          Renewal Options                 Rent              Percentage Rent
- --------                     -------------------      ---------------            --------------         ---------------
<S>                          <C>                   <C>                      <C>                        <C>

Courtyard by Marriott                 (2)          15 years; two ten-year   10% of the Company's       for each lease year
Orlando, FL (1)                                    renewal options          total cost to purchase     after the second lease
(the "Courtyard Little Lake                                                 the property               year, 7% of revenues in
Bryan Property")                                                                                       excess of revenues for
Hotel to be constructed                                                                                the second lease year

Fairfield Inn by Marriott             (2)          15 years; two ten-year   10% of the Company's       for each lease year
Orlando, FL (1)                                    renewal options          total cost to purchase     after the second lease
(the "Fairfield Inn Little                                                  the property               year, 7% of revenues in
Lake Bryan Property")                                                                                  excess of revenues for
Hotel to be constructed                                                                                the second lease year

Fairfield Suites by Marriott          (2)          15 years; two ten-year   10% of the Company's       for each lease year
Orlando, FL (1)                                    renewal options          total cost to purchase     after the second lease
(the "Fairfield Suites Little                                               the property               year, 7% of revenues in
Lake Bryan Property")                                                                                  excess of revenues for
Hotel to be constructed                                                                                the second lease year

</TABLE>

- ------------------------------------

Footnotes:

(1)      The leases for the  Courtyard  Little Lake  Bryan,  the  Fairfield  Inn
         Little Lake Bryan and the Fairfield Suites Little Lake Bryan Properties
         are expected to be with the same unaffiliated tenant.

(2)      The anticipated  aggregate purchase price for the Courtyard Little Lake
         Bryan, Fairfield Inn Little Lake Bryan and Fairfield Suites Little Lake
         Bryan Properties is between $90 million and $100 million.

                                  -45-

<PAGE>




         The  following  chart  provides  additional  information  on systemwide
occupancy levels for Marriott lodging brands:

                     Total Occupancy Rate for 1997
                     Marriott Brand as Compared to
                         U.S. Lodging Industry

                                                             Occupancy Rate
                                                             --------------
               U.S. Lodging Industry                               64.5%
               Courtyard by Marriott                               78.2%
               Fairfield Inns & Suites                             73.0%
               Marriott Hotels, Resorts & Suites                   76.6%
               Residence Inn by Marriott                           80.6%

         Source:  Smith Travel Research (U.S. Lodging Industry only) and
Marriott International, Inc. 1997 Annual Report

SITE SELECTION AND ACQUISITION OF PROPERTIES

         General.  It is  anticipated  that the  Hotel  Chains  selected  by the
Advisor,  and as  approved  by the  Board  of  Directors,  will  have  full-time
personnel  engaged  in site  selection  and  evaluation.  All new sites  must be
approved by the Hotel Chains.  The Hotel Chains generally conduct or require the
submission of studies which typically  include such factors as traffic patterns,
population   trends,   commercial   and  industrial   development,   office  and
institutional  development,  residential  development,  per capita or  household
median income, per capita or household median age, and other factors.  The Hotel
Chains also will review and approve all  proposed  tenants.  The Hotel Chains or
the operators are expected to make their site evaluations and analyses,  as well
as financial information regarding proposed tenants, available to the Company.

         The  Board of  Directors,  on  behalf  of the  Company,  will  elect to
purchase and lease Properties based principally on an examination and evaluation
by the Advisor of the potential  value of the site, the financial  condition and
business history of the proposed  tenant,  the demographics of the area in which
the  property  is located or to be  located,  the  proposed  purchase  price and
proposed lease terms, geographic and market diversification, and potential sales
expected to be generated by the business  located on the property.  In addition,
the potential tenant must meet at least the minimum  standards  established by a
Hotel Chain for its  operators.  The Advisor  also will  perform an  independent
break-even  analysis  of  the  potential   profitability  of  a  property  using
historical  data and other data  developed  by the Company  and  provided by the
operator.

         The Board of Directors  will  exercise its own judgment as to, and will
be  solely   responsible  for,  the  ultimate  selection  of  both  tenants  and
Properties.  Therefore,  some of the properties proposed and approved by a Hotel
Chain may not be purchased by the Company.

         In each Property  acquisition,  it is anticipated that the Advisor will
negotiate the lease agreement with the tenant. In certain instances, the Advisor
may negotiate an assignment of an existing lease, in which case the terms of the
lease may vary  substantially  from the Company's  standard lease terms,  if the
Board of Directors, based on the recommendation of the Advisor,  determines that
the terms of an  acquisition  and  lease of a  Property,  taken as a whole,  are
favorable to the Company.  It is expected that the  structure of the  long-term,
"triple-net"  lease  agreements,  which  generally  provide for  monthly  rental
payments  with  automatic  increases in base rent at specified  times during the
lease terms  and/or a  percentage  of gross sales over  specified  levels,  will
increase  the value of the  Properties  and  provide  an  inflation  hedge.  See
"Description of Property Leases" below for a discussion of the anticipated terms
of the Company's leases.

         Some lease agreements will be negotiated to provide the tenant with the
opportunity to purchase the Property under certain conditions,  generally either
at a price  not  less  than  fair  market  value  (determined  by  appraisal  or
otherwise)  or through a right of first  refusal to purchase  the  Property.  In
either  case,  the lease  agreements  will  provide that the tenant may exercise
these  rights only to the extent  consistent  with the  Company's  objective  of
qualifying  as a REIT.  See "Sale of  Properties,  Mortgage  Loans  and  Secured
Equipment   Leases"   below  and   "Federal   Income   Tax   Considerations   --
Characterization of Property Leases."

                                  -46-

<PAGE>
         The purchase of each  Property will be supported by an appraisal of the
real estate prepared by an independent  appraiser.  The Advisor,  however,  will
rely on its own  independent  analysis and not on such appraisals in determining
whether or not to recommend that the Company acquire a particular property.  The
purchase  price of each such  Property,  plus any  Acquisition  Fees paid by the
Company  in  connection  with such  purchase,  will not  exceed  the  Property's
appraised  value.  (In connection with the acquisition of a Property which is to
be  constructed  or  renovated,  the  comparison  of the purchase  price and the
appraised  value  of  such  Property  ordinarily  will  be  based  on the  "when
constructed"  price  and  value of such  Property.)  It  should  be  noted  that
appraisals  are  estimates of value and should not be relied upon as measures of
true  worth or  realizable  value.  Each  appraisal  will be  maintained  in the
Company's  records for at least five years and will be available for  inspection
and duplication by any stockholder.

         The titles to  Properties  purchased  by the Company will be insured by
appropriate title insurance  policies and/or abstract  opinions  consistent with
normal practices in the jurisdictions in which the Properties are located.

         Construction and Renovation.  In some cases, construction or renovation
will be required  after the purchase  contract has been entered into, but before
the total  purchase price has been paid. In connection  with the  acquisition of
Properties  that are to be  constructed or renovated and as to which the Company
will own both the land and the building or building only, the Company  generally
will advance funds for  construction or renovation  costs, as they are incurred,
pursuant to a development agreement with the developer. The developer may be the
tenant or an Affiliate of the Company. An Affiliate may serve as a developer and
enter into the  development  agreement  with the Company if the  transaction  is
approved by a majority of the Directors, including a majority of the Independent
Directors. The Company believes that the ability to have an Affiliate capable of
serving as the  developer  provides the Company an  advantage  by enhancing  its
relationship with key tenants and by giving it access to tenant opportunities at
an earlier stage of the development  cycle. As a result, the Company believes it
will have a greater number of opportunities for investment  presented to it than
it  might  otherwise  have  and it  will  be  able to  obtain  better  terms  by
negotiating  the terms of its investment at an earlier stage in the  development
cycle when there are fewer competitive alternatives available to the tenant.

         The  developer  will enter  into all  construction  contracts  and will
arrange for and coordinate all aspects of the  construction or renovation of the
property improvements. The developer will be responsible for the construction or
renovation of the building improvements, although it may employ co-developers or
sub-agents in fulfilling its responsibilities  under the development  agreement.
All  general  contractors  performing  work in  connection  with  such  building
improvements  must provide a payment and performance bond or other  satisfactory
form of  guarantee of  performance.  All  construction  and  renovation  will be
performed or  supervised by persons or entities  acceptable to the Advisor.  The
Company will be obligated,  as construction or renovation costs are incurred, to
make  the  remaining  payments  due  as  part  of the  purchase  price  for  the
Properties,  provided that the construction or renovation conforms to definitive
plans,  specifications,  and  costs  approved  by the  Advisor  and the Board of
Directors and embodied in the construction contract.

         Under the terms of the  development  agreement,  the Company  generally
will advance its funds on a monthly basis to meet the construction draw requests
of the developer.  The Company, in general,  only will advance its funds to meet
the  developer's  draw  requests  upon  receipt  of an  inspection  report and a
certification of draw requests from an inspecting architect or engineer suitable
to the  Company,  and the  Company  may  retain a portion of any  advance  until
satisfactory  completion of the project.  The  certification  generally  must be
supported by color photographs showing the construction work completed as of the
date of  inspection.  The total  amount of the funds  advanced to the  developer
(including  the purchase  price of the land plus closing costs and certain other
costs) generally will not exceed the maximum amount specified in the development
agreement.  Such maximum  amount will be based on the Company's  estimate of the
costs of such construction or renovation.

         In some cases,  construction  or renovation will be required before the
Company has acquired the Property. In this situation,  the Company may have made
a  deposit  on the  Property  in cash or by  means of a letter  of  credit.  The

                                  -47-

<PAGE>

renovation  or  construction  may be made by an Affiliate or a third party.  The
Company  may  permit the  proposed  developer  to arrange  for a bank or another
lender,  including  an  Affiliate,  to  provide  construction  financing  to the
developer. In such cases, the lender may seek assurance from the Company that it
has  sufficient  funds to pay to the developer  the full  purchase  price of the
Property upon completion of the  construction  or renovation.  In the event that
the  Company  segregates  funds as  assurance  to the  lender of its  ability to
purchase the  Property,  the funds will remain the property of the Company,  and
the lender  will have no rights  with  respect to such funds upon any default by
the developer under the  development  agreement or under the loan agreement with
such  lender,  or if the closing of the  purchase of the Property by the Company
does not occur for any reason,  unless the  transaction is supported by a letter
of credit in favor of the lender.

         Under  the  development  agreement,  the  developer  generally  will be
obligated  to  complete  the   construction   or   renovation  of  the  building
improvements  within a specified period of time from the date of the development
agreement, which generally will be between 12 to 18 months for hotel Properties.
If the  construction  or renovation  is not  completed  within that time and the
developer  fails to remedy  this  default  within 10 days after  notice from the
Company, the Company will have the option to grant the developer additional time
to complete the  construction,  to take over  construction  or renovation of the
building improvements, or to terminate the development agreement and require the
developer  to  purchase  the  Property  at a price  equal  to the sum of (i) the
Company's  purchase price of the land,  including all fees,  costs, and expenses
paid by the Company in connection  with its purchase of the land, (ii) all fees,
costs,  and  expenses  disbursed  by the  Company  pursuant  to the  development
agreement for construction of the building improvements, and (iii) the Company's
"construction  financing  costs."  The  "construction  financing  costs"  of the
Company is an amount equal to a return,  at the annual  percentage  rate used in
calculating the minimum annual rent under the lease, on all Company payments and
disbursements described in clauses (i) and (ii) above.

         The Company also generally will enter into an  indemnification  and put
agreement  (the  "Indemnity  Agreement")  with  the  developer.   The  Indemnity
Agreement  will  provide for  certain  additional  rights to the Company  unless
certain conditions are met. In general, these conditions are (i) the developer's
acquisition  of  all  permits,  approvals,  and  consents  necessary  to  permit
commencement of construction or renovation of the building improvements within a
specified period of time after the date of the Indemnity Agreement (normally, 60
days),  or (ii) the completion of  construction or renovation of the building as
evidenced  by the issuance of a  certificate  of  occupancy,  within a specified
period of time after the date of the Indemnity Agreement. If such conditions are
not met, the Company will have the right to grant the developer  additional time
to satisfy the  conditions  or to require the developer to purchase the Property
from the Company at a purchase price equal to the total amount  disbursed by the
Company in connection with the acquisition and construction or renovation of the
Property (including closing costs), plus an amount equal to the return described
in item (iii) of the preceding  paragraph.  Failure of the developer to purchase
the Property from the Company upon demand by the Company under the circumstances
specified  above will  entitle the Company to declare the  developer  in default
under the lease and to declare each  guarantor in default under any guarantee of
the developer's obligations to the Company.

         In certain  situations where construction or renovation is required for
a Property,  the Company will pay a negotiated maximum amount upon completion of
construction  or renovation  rather than  providing  financing to the developer,
with  such  amount  to  be  based  on  the  developer's  actual  costs  of  such
construction or renovation.

         Affiliates  of the Company also may provide  construction  financing to
the  developer  of a Property.  In addition,  the Company may  purchase  from an
Affiliate of the Company a Property  that has been  constructed  or renovated by
the Affiliate. Any fees paid to Affiliates of the Company in connection with the
financing, construction or renovation of a Property acquired by the Company will
be considered  Acquisition Fees and will be subject to approval by a majority of
the Board of Directors,  including a majority of the Independent Directors,  not
otherwise  interested in the  transaction.  See  "Management  Compensation"  and
"Conflicts of Interest -- Certain Conflict Resolution Procedures." Any such fees
will be included in the cost of the Property and, therefore, will be included in
the calculation of base rent.

         In all  situations  where  construction  or renovation of a Property is
required,  the Company also will have the right to review the developer's books,
records,  and  agreements  during and following  completion of  construction  to
verify actual costs.

                                  -48-

<PAGE>

         Interim  Acquisitions.  The Advisor may regularly have opportunities to
acquire  properties that often must be made within a relatively  short period of
time,  occasionally  at a time  when  the  Company  may be  unable  to make  the
acquisition.  In  an  effort  to  address  these  situations  and  preserve  the
acquisition  opportunities of the Company (and other Affiliates of the Advisor),
the Advisor and its  Affiliates  maintain  lines of credit  which enable them to
acquire these  properties on an interim basis and  temporarily  own them for the
purpose of facilitating their acquisition by the Company (or other entities with
which the  Company is  affiliated).  At such time as a Property  acquired  on an
interim basis is determined to be suitable for  acquisition by the Company,  the
interim  owner of the  Property  will sell its  interest in the  Property to the
Company at a price  equal to the  lesser of its cost  (which  includes  carrying
costs and, in instances  in which an Affiliate of the Company has provided  real
estate  brokerage  services  in  connection  with the  initial  purchase  of the
Property,  indirectly  includes  fees paid to an  Affiliate  of the  Company) to
purchase  such  interest in the  Property  or the  Property's  appraised  value,
provided that a majority of Directors,  including a majority of the  Independent
Directors, determine that the acquisition is fair and reasonable to the Company.
See  "Conflicts  of  Interest  --  Certain  Conflict   Resolution   Procedures."
Appraisals of Properties  acquired from such interim  owners will be obtained in
all cases.

         Acquisition Services. Acquisition services performed by the Advisor may
include,  but are not  limited to site  selection  and/or  approval;  review and
selection of tenants and negotiation of lease agreements and related  documents;
monitoring  Property  acquisitions;  and the  processing of all final  documents
and/or procedures to complete the acquisition of Properties and the commencement
of tenant occupancy and lease payments.

         The Company will pay the Advisor a fee of 4.5% of the Total Proceeds as
Acquisition  Fees. See "Management  Compensation."  The total of all Acquisition
Fees and Acquisition Expenses shall be reasonable and shall not exceed an amount
equal to 6% of the Real Estate  Asset  Value of a Property,  or in the case of a
Mortgage  Loan,  6% of the funds  advanced,  unless a  majority  of the Board of
Directors,  including a majority of the  Independent  Directors,  not  otherwise
interested in the transaction approves fees in excess of these limits subject to
a  determination  that the  transaction is  commercially  competitive,  fair and
reasonable  to the  Company.  The total of all  Acquisition  Fees payable to all
persons or  entities  will not exceed the  compensation  customarily  charged in
arm's-length  transactions by others  rendering  similar  services as an ongoing
activity  in  the  same  geographical  location  and  for  comparable  types  of
properties.

         The Advisor engages counsel to perform legal services, and such counsel
also  may  provide  legal  services  to  the  Company  in  connection  with  the
acquisition of Properties. The legal fees payable to such counsel by the Company
will not exceed those generally charged for similar services.

STANDARDS FOR INVESTMENT IN PROPERTIES

         Selection  of  Hotel  Chains.  The  selection  of Hotel  Chains  by the
Advisor,  as approved by the Board of Directors,  will be based on an evaluation
of the  operations  of the  hotels in the  Hotel  Chains,  the  number of hotels
operated,  the relationship of average revenue per available room to the average
capital cost per room of a hotel,  the relative  competitive  position among the
same type of hotels offering similar types of products,  name  recognition,  and
market  penetration.  The Hotel Chains will not be affiliated  with the Advisor,
the Company or an Affiliate.

         Selection  of  Properties  and  Tenants.   In  making   investments  in
Properties,  the Advisor will  consider  relevant  real  property and  financial
factors,   including  the   condition,   use,  and  location  of  the  Property,
income-producing  capacity,  the  prospects  for  long-term  appreciation,   the
relative success of the Hotel Chain in the geographic area in which the Property
is located, and the management capability and financial condition of the tenant.
The Company will obtain an independent appraisal for each Property it purchases.
In selecting  tenants,  the Advisor will  consider the prior  experience  of the
tenant,  the net worth of the tenant,  past  operating  results of other  hotels
currently  or  previously  operated  by  the  tenant,  and  the  tenant's  prior
experience in managing hotels within a particular Hotel Chain.

         In selecting specific Properties within a particular Hotel Chain and in
selecting tenants for the Company's Properties,  the Advisor, as approved by the
Board of Directors, will apply the following minimum standards.

         1.  Each  Property  will be in what  the  Advisor  believes  is a prime
business location for that type of Property.

                                  -49-
<PAGE>

         2. Base (or  minimum)  annual  rent will  provide a  specified  minimum
return on the Company's cost of purchasing  and, if  applicable,  developing the
Property,  and the lease also will  generally  provide for payment of percentage
rent based on gross sales over specified  levels and/or  automatic  increases in
base rent at specified times during the lease term.

         3. The initial lease term typically will be at least 10 to 20 years.

         4. The Company  will  reserve the right to approve or reject any tenant
and site selected by a Hotel Chain.

         5. In evaluating  prospective tenants, the Company will examine,  among
other factors,  the tenant's  historical  financial  performance and its current
financial condition.

         6. In general,  the Company will not acquire a Property if the Board of
Directors,  including a majority of the Independent  Directors,  determines that
the  acquisition  would  adversely  affect the  Company in terms of  geographic,
property type or chain diversification.

DESCRIPTION OF PROPERTIES

         The two hotel Properties owned by the Company as of September 30, 1998,
conform,  and the Advisor  expects that any Properties  purchased by the Company
will conform,  generally to the following specifications of size, cost, and type
of land and buildings.

         Generally,  Properties  to be acquired by the Company  will  consist of
both land and building;  although, in a number of cases, the Company may acquire
only the land underlying the building with the building owned by the tenant or a
third  party,  or may acquire the  building  only with the land owned by a third
party.  Lot sizes  generally  range in size up to 10 acres depending on product,
market and design considerations, and are available at a broad range of pricing.
It is anticipated that hotel sites purchased by the Company will generally be in
primary or secondary urban, suburban,  airport,  highway or resort markets which
have been evaluated for past and future  anticipated  lodging demand trends. The
hotel buildings generally will be low to mid rise construction.  The Company may
acquire limited service, extended stay or full service hotel Properties. Limited
service hotels  generally  minimize  non-guest room space and offer limited food
service such as complimentary  continental breakfasts and do not have restaurant
or lounge  facilities  on-site.  Extended  stay hotels  generally  contain guest
suites with a kitchen area and living area separate  from the bedroom.  Extended
stay hotels vary with respect to providing on-site restaurant  facilities.  Full
service hotels generally have conference or meeting  facilities and on-site food
and beverage facilities.

         Either before or after construction or renovation, the Properties to be
acquired by the Company will be one of a Hotel Chain's approved  designs.  Prior
to purchase of all Properties, other than those purchased prior to completion of
construction,  the Company will receive a copy of the  certificate  of occupancy
issued by the local building  inspector or other  governmental  authority  which
permits the use of the Property as a hotel, and shall receive a certificate from
the Hotel Chain to the effect that (i) the Property is operational  and (ii) the
Property and the tenant are in compliance with all of the chain's  requirements,
including,  but not limited to building plans and specifications approved by the
chain.  The  Company  also will  receive a  certificate  of  occupancy  for each
Property for which  construction has not been completed at the time of purchase,
prior to the Company's  payment of the final  installment  of the purchase price
for the Property.

         A tenant generally will be required by the lease agreement to make such
capital  expenditures  as may be  reasonably  necessary to refurbish  buildings,
premises,  signs,  and  equipment so as to comply with the tenant's  obligations
under the  franchise  agreement to reflect the current  commercial  image of its
Hotel Chain.  These capital  expenditures  generally  will be paid by the tenant
during the term of the lease.  Some Property leases may,  however,  obligate the
tenant to fund,  in  addition  to its  lease  payment,  a  reserve  fund up to a
pre-determined amount.  Generally,  money in that fund may be used by the tenant
to pay for replacement of furniture and fixtures. The

                                  -50-
<PAGE>

Company may be responsible for other capital expenditures or repairs. The tenant
generally  is  responsible  for  replenishing  the  reserve  fund  and  to pay a
specified  return on the amount of capital  expenditures  or repairs paid for by
the Company in excess of amounts in the reserve fund.

DESCRIPTION OF PROPERTY LEASES

         The terms and  conditions of any lease entered into by the Company with
regard to a Property  may vary from those  described  below.  The Advisor in all
cases will use its best  efforts to obtain  terms at least as favorable as those
described   below.  If  the  Board  of  Directors   determines,   based  on  the
recommendation  of the Advisor,  that the terms of an acquisition and lease of a
Property, taken as a whole, are favorable to the Company, the Board of Directors
may, in its sole  discretion,  cause the Company to enter into leases with terms
which are  substantially  different than the terms described  below, but only to
the extent  consistent with the Company's  objective of qualifying as a REIT. In
making such  determination,  the Advisor will  consider such factors as the type
and location of the Property,  the  creditworthiness of the tenant, the purchase
price of the  Property,  the  prior  performance  of the  tenant,  and the prior
business  experience of  management of the Company and the Company's  Affiliates
with a Hotel Chain, or the operator.

         General. In general, the leases are expected to be "triple-net" leases,
which means that the tenants  generally will be required to pay for all repairs,
maintenance,  property taxes, utilities, and insurance. The tenants also will be
required to pay for special  assessments,  sales and use taxes,  and the cost of
any  renovations  permitted  under the leases.  The Company will be the landlord
under each lease except in certain circumstances in which it may be a party to a
Joint Venture which will own the Property.  In those cases,  the Joint  Venture,
rather  than the  Company,  will be the  landlord,  and all  references  in this
section to the Company as landlord  therefore  should be read  accordingly.  See
"Joint Venture Arrangements" below.

         Term of Leases.  Properties will be leased for an initial term of 10 to
20 years with up to four,  five-year  renewal  options.  Upon termination of the
lease,  the tenant will  surrender  possession  of the  Property to the Company,
together  with any  improvements  made to the  Property  during  the term of the
lease,  except that for  Properties  in which the Company owns only the building
and not the underlying  land, the owner of the land may assume  ownership of the
building.

         Computation  of Lease  Payments.  During the initial term of the lease,
the tenant will pay the  Company,  as landlord,  minimum  annual rent equal to a
specified  percentage of the Company's cost of purchasing  the Property.  In the
case of  Properties  that  are to be  constructed  or  renovated  pursuant  to a
development  agreement,  the  Company's  costs of  purchasing  the Property will
include the purchase price of the land,  including all fees, costs, and expenses
paid by the Company in connection  with its purchase of the land,  and all fees,
costs,  and  expenses  disbursed  by the  Company for  construction  of building
improvements.  See "Site Selection and Acquisition of Properties -- Construction
and  Renovation"  above.  In addition to minimum  annual  rent,  the tenant will
generally pay the Company  "percentage  rent" and/or automatic  increases in the
minimum  annual rent at  predetermined  intervals  during the term of the lease.
Percentage rent is generally computed as a percentage of the gross sales above a
specified level at a particular Property.

         In the case of  Properties in which the Company owns only the building,
the Company will  structure its leases to recover its investment in the building
by the expiration of the lease.

         Assignment  and  Sublease.  In  general,  leases may not be assigned or
subleased  without  the  Company's  prior  written  consent  (which  may  not be
unreasonably  withheld)  except to a tenant's  corporate  franchisor,  corporate
affiliate or  subsidiary,  a successor by merger or  acquisition,  or in certain
cases,  another franchisee,  if such assignee or subtenant agrees to operate the
same type of hotel on the premises,  but only to the extent  consistent with the
Company's  objective of qualifying as a REIT.  The leases will set forth certain
factors  (such as the financial  condition of the proposed  tenant or subtenant)
that are deemed to be a reasonable basis for the Company's refusal to consent to
an  assignment  or sublease.  In addition,  the Company may refuse to permit any
assignment  or  sublease   that  would   jeopardize   the  Company's   continued
qualification as a REIT. In certain cases, the original tenant will remain fully
liable,  however,  for the performance of all tenant obligations under the lease
following any such  assignment or sublease  unless the Company agrees in writing
to release the original tenant from its lease obligations.

                                  -51-

<PAGE>
         Alterations  to  Premises.  A tenant  generally  will  have the  right,
without  the prior  written  consent  of the  Company  and at the  tenant's  own
expense,  to make certain  improvements,  alterations  or  modifications  to the
Property. Under certain leases, the tenant, at its own expense, may make certain
immaterial  structural  improvements  (with a cost of up to $10,000) without the
prior  consent of the Company.  Certain  leases may require the tenant to post a
payment  and  performance  bond for any  structural  alterations  with a cost in
excess of a specified amount.

         Right of Tenant to Purchase.  Generally,  if the Company  wishes at any
time to sell a Property  pursuant to a bona fide offer from a third  party,  the
tenant of that  Property  will have the right to purchase  the  Property for the
same price, and on the same terms and conditions,  as contained in the offer. In
certain  cases,  the tenant also may have a right to purchase the Property seven
to 20 years  after  commencement  of the lease at a purchase  price equal to the
greater  of (i) the  Property's  appraised  value  at the  time of the  tenant's
purchase, or (ii) a specified amount,  generally equal to the Company's purchase
price of the Property, plus a predetermined  percentage (generally,  15% to 20%)
of  such   purchase   price.   See  "Federal   Income  Tax   Considerations   --
Characterization of Property Leases."

         Substitution  of  Properties.  Under  certain  leases,  the tenant of a
Property,  at its own expense and with the Company's prior written consent,  may
be entitled to operate another form of approved hotel on the Property as long as
such  approved  hotel has an  operating  history  which  reflects  an ability to
generate  gross  revenues and potential  revenue growth equal to or greater than
that experienced by the tenant in operating the original hotel.

         In addition,  certain  Property leases will provide the tenant with the
right, to the extent consistent with the Company's  objective of qualifying as a
REIT, to offer the  substitution of another  property  selected by the tenant in
the  event  that  (i) the  Property  that is the  subject  of the  lease  is not
producing  percentage  rent  pursuant  to the terms of the  lease,  and (ii) the
tenant  determines  that the  Property  has become  uneconomic  (other than as a
result of an insured casualty loss or condemnation)  for the tenant's  continued
use and occupancy in its business  operation and the tenant's board of directors
has  determined  to close and  discontinue  use of the  Property.  The  tenant's
determination  that a Property has become uneconomic is to be made in good faith
based on the tenant's  reasonable  business judgment after comparing the results
of  operations  of the Property to the results of  operations at the majority of
other properties then operated by the tenant.  If either of these events occurs,
the tenant will have the right to offer the Company the  opportunity to exchange
the Property for another property (the "Substituted Property") with a total cost
for land and improvements  thereon (including overhead,  construction  interest,
and other related  charges) equal to or greater than the cost of the Property to
the Company.

         Generally,  the  Company  will have 30 days  following  receipt  of the
tenant's  offer for exchange of the Property to accept or reject such offer.  In
the event that the Company requests an appraisal of the Substituted Property, it
will have at least ten days  following  receipt  of the  appraisal  to accept or
reject the  offer.  If the  Company  accepts  such  offer,  (i) the  Substituted
Property  will be  exchanged  for the  Property in a  transaction  designed  and
intended to qualify as a "like-kind exchange" within the meaning of section 1031
of the Code with respect to the Company and (ii) the lease of the Property  will
be  amended  to (a)  provide  for  minimum  rent in an  amount  equal to the sum
determined by multiplying the cost of the  Substituted  Property by the Property
lease rate and (b) provide for the number of  five-year  lease  renewal  options
sufficient to permit the tenant, at its option, to continue its occupancy of the
Substituted  Property  for up to 35 years from the date on which the exchange is
made.  The Company  will pay the tenant the  excess,  if any, of the cost of the
Substituted Property over the cost of the Property. If the substitution does not
take place within a specified period of time after the tenant makes the offer to
exchange the Property for the Substituted Property, either party thereafter will
have the right not to proceed with the substitution.  If the Company rejects the
Substituted  Property offered by the tenant, the tenant is generally required to
offer  at  least  three  additional  alternative  properties  for the  Company's
acceptance  or  rejection.  If the Company  rejects all  Substituted  Properties
offered to it pursuant to the lease, or otherwise fails or refuses to consummate
a  substitution  for any reason other than the  tenant's  failure to fulfill the
conditions  precedent  to the  exchange,  then the tenant  will be  entitled  to
terminate the lease on the date  scheduled  for such exchange by purchasing  the
Property from the Company for a price equal to the then-fair market value of the
Property.

         Neither   the   tenant   nor  any  of  its   subsidiaries,   licensees,
concessionaires, or sublicensees or any other affiliate will be permitted to use
the original  Property as a business of the same type and style for at least one
year after the closing of the original Property.  In addition,  in the event the
tenant or any of its affiliates sells the Property

                                  -52-

<PAGE>

within twelve months after the Company  acquires the Substituted  Property,  the
Company will receive,  to the extent consistent with its objective of qualifying
as a REIT,  from the proceeds of the sale the amount by which the selling  price
exceeds the cost of the Property to the Company.

         Special Conditions. Certain leases may provide that the tenant will not
be permitted to own or operate, directly or indirectly,  another Property of the
same or similar type as the leased  Property that is or will be located within a
specified distance of the leased Property.

         Insurance, Taxes, Maintenance, and Repairs. Tenants of hotel Properties
will be required, under the terms of the leases, to maintain, for the benefit of
the Company and the tenant,  insurance that is commercially reasonable given the
size, location and nature of the Property. All tenants, other than those tenants
with a substantial net worth,  generally also will be required to obtain "rental
value"  or  "business  interruption"  insurance  to  cover  losses  due  to  the
occurrence of an insured event for a specified  period,  generally six to twelve
months. In general,  no lease will be entered into unless, in the opinion of the
Advisor,  as approved by the Board of Directors,  the insurance  required by the
lease adequately insures the Property.

         Tenants will be required to maintain such  Properties in good order and
repair.  Such  tenants  generally  will be required to maintain the Property and
repair any damage to the Property, except damage occurring during the last 24 to
48 months of the lease term (as  extended),  which in the  opinion of the tenant
renders the Property  unsuitable  for  occupancy,  in which case the tenant will
have  the  right  instead  to pay the  insurance  proceeds  to the  Company  and
terminate the lease. The nature of the obligations of hotel Property tenants for
maintenance  and repairs of the Properties  will vary depending upon  individual
lease  negotiations.  In some  instances,  the Company may be  obligated to make
repairs and fund capital improvements. In these instances, the lease will adjust
the lease payments so that the economic terms would be the same as if the tenant
were responsible to make repairs and fund capital improvements.

         Events of Default.  The leases  generally  provide  that the  following
events,  among  others,  will  constitute  a default  under the  lease:  (i) the
insolvency or  bankruptcy  of the tenant,  provided that the tenant may have the
right, under certain  circumstances,  to cure such default;  (ii) the failure of
the tenant to make timely payment of rent or other charges due and payable under
the lease, if such failure  continues for a specified period of time (generally,
five to 30 days)  after  notice  from the  Company  of such  failure;  (iii) the
failure  of the  tenant to comply  with any of its other  obligations  under the
lease (for example,  the discontinuance of operations of the leased Property) if
such failure  continues  for a specified  period of time  (generally,  ten to 45
days);  (iv) a default under or termination of the franchise  agreement  between
the tenant and its  franchisor;  (v) in cases  where the  Company  enters into a
development  agreement relating to the construction or renovation of a building,
a default  under the  development  agreement or the  Indemnity  Agreement or the
failure to  establish  the  minimum  annual  rent at the end of the  development
period;  and (vi) in cases where the Company has entered  into other leases with
the same tenant, a default under such lease.

         Upon default by the tenant,  the Company  generally will have the right
under the lease and under  most  state laws to evict the  tenant,  re-lease  the
Property to others,  and hold the tenant  responsible  for any deficiency in the
minimum lease payments. Similarly, if the Company determined not to re-lease the
Property, it could sell the Property.  (However, unless required to do so by the
lease or its  investment  objectives,  the  Company  does not intend to sell any
Property prior to five to ten years after the  commencement of the lease on such
Property.  See "Right of Tenant to  Purchase"  above.) In the event that a lease
requires the tenant to make a security deposit,  the Company will have the right
under the lease to apply the  security  deposit,  upon  default  by the  tenant,
towards any payments due from the defaulting tenant. In general, the tenant will
remain  liable for all amounts due under the lease to the extent not paid from a
security deposit or by a new tenant.

         In the event that a tenant defaults under a lease with the Company, the
Company either will attempt to locate a replacement  operator  acceptable to the
Hotel Chain  involved or will  discontinue  operation  of the hotel.  In lieu of
obtaining a replacement operator,  some Hotel Chains may have the option and may
elect to operate the hotels  themselves.  The Company will have no obligation to
operate the hotels,  and no Hotel Chain will be  obligated to permit the Company
or a replacement operator to operate the hotels.

                                  -53-
<PAGE>

JOINT VENTURE ARRANGEMENTS

         The  Company  may  enter  into a Joint  Venture  to own and  operate  a
Property with various  unaffiliated  persons or entities or with another program
formed by the principals of the Company or the Advisor or their Affiliates, if a
majority of the Directors,  including a majority of the  Independent  Directors,
not otherwise interested in the transaction determine that the investment in the
Joint  Venture is fair and  reasonable to the Company and on  substantially  the
same  terms  and  conditions  as  those to be  received  by the  co-venturer  or
co-venturers. The Company may take more or less than a 50% interest in any Joint
Venture, subject to obtaining the requisite approval of the Directors. See "Risk
Factors  -- Real  Estate  Investment  Risks --  Company  May Not  Control  Joint
Ventures " and " -- Difficulty in Exiting a Joint Venture After an Impasse."

         Under the terms of each Joint Venture agreement, it is anticipated that
the Company and each joint venture partner will be jointly and severally  liable
for all debts, obligations,  and other liabilities of the Joint Venture, and the
Company and each joint  venture  partner  will have the power to bind each other
with any actions they take within the scope of the Joint Venture's business.  In
addition,  it is expected that the Advisor or its Affiliates will be entitled to
reimbursement,  at cost,  for actual  expenses  incurred  by the  Advisor or its
Affiliates  on behalf of the  Joint  Venture.  Joint  Ventures  entered  into to
purchase and hold a Property for investment  generally will have an initial term
of 10 to 20 years  (generally the same term as the initial term of the lease for
the Property in which the Joint Venture  invests),  and, after the expiration of
the initial term, will continue in existence from year to year unless terminated
at the  option of either  joint  venturer  or unless  terminated  by an event of
dissolution.  Events of dissolution will include the bankruptcy,  insolvency, or
termination of any co-venturer, sale of the Property owned by the Joint Venture,
mutual  agreement of the Company and its joint  venture  partner to dissolve the
Joint Venture,  and the  expiration of the term of the Joint Venture.  The Joint
Venture  agreement  typically  will  restrict each  venturer's  ability to sell,
transfer,  or assign its joint venture  interest  without first  offering it for
sale to its co-venturer.  In addition, in any Joint Venture with another program
sponsored by the Advisor or its Affiliates,  where such arrangements are entered
into for the purpose of purchasing and holding Properties for investment, in the
event that one party  desires to sell the  Property and the other party does not
desire to sell,  either party will have the right to trigger  dissolution of the
Joint Venture by sending a notice to the other party.  The notice will establish
the price and terms for the sale or  purchase of the other  party's  interest in
the Joint Venture to the other party. The Joint Venture agreement will grant the
receiving party the right to elect either to purchase the other party's interest
on the terms set forth in the notice or to sell its own interest on such terms.

         The following  paragraphs  describe the allocations  and  distributions
under the expected terms of the joint venture agreement for any Joint Venture in
which the Company and its co-venturer each have a 50% ownership interest. In any
other case,  the  allocations  and  distributions  are expected to be similar to
those  described  below,  except that  allocations and  distributions  which are
described  below as being made 50% to each  co-venturer  will instead be made in
proportion to each co-venturer's respective ownership interest.

         Under the terms of each joint venture agreement,  operating profits and
losses  generally  will be allocated 50% to each  co-venturer.  Profits from the
sale or other  disposition of Joint Venture  property first will be allocated to
any  co-venturers  with negative  capital account balances in proportion to such
balances  until such capital  accounts  equal zero,  and  thereafter 50% to each
co-venturer.  Similarly,  losses  from the sale or  other  disposition  of Joint
Venture property first will be allocated to joint venture partners with positive
capital  account  balances in  proportion  to such  balances  until such capital
accounts equal zero, and thereafter 50% to each co-venturer. Notwithstanding any
other  provisions  in the Joint  Venture  agreement,  income,  gain,  loss,  and
deductions with respect to any  contributed  property will be shared in a manner
which takes into account the  variation  between the basis of such  property and
its fair market value at the time of  contribution  in  accordance  with section
704(c) of the Code.

         Net cash flow from  operations of the Joint Venture  generally  will be
distributed 50% to each joint venture partner. Any liquidation  proceeds,  after
paying joint venture debts and liabilities  and funding  reserves for contingent
liabilities,  will be  distributed  first to the  joint  venture  partners  with
positive  capital  account  balances in proportion  to such balances  until such
balances equal zero, and thereafter 50% to each joint venture partner.

         In order that the allocations of Joint Venture income,  gain, loss, and
deduction  provided in Joint  Venture  agreements  may be respected  for federal
income tax purposes,  it is expected  that any Joint Venture  agreement (i) will

                                  -54-
<PAGE>

contain a "qualified income offset" provision, (ii) will prohibit allocations of
loss or  deductions  to the extent  such  allocation  would cause or increase an
"Adjusted  Capital  Account  Deficit,"  and (iii) will  require (a) that capital
accounts be maintained for each joint venture partner in a manner which complies
with Treasury  Regulation  ss.1.704-1(b)(2)(iv)  and (b) that  distributions  of
proceeds  from the  liquidation  of a partner's  interest  in the Joint  Venture
(whether or not in connection with the liquidation of the Joint Venture) be made
in accordance with the partner's positive capital account balance.  See "Federal
Income Tax Considerations -- Investment in Joint Ventures."

         Prior  to  entering  into  any  Joint  Venture   arrangement  with  any
unaffiliated  co-venturer (or the principals of any  unaffiliated  co-venturer),
the Company  will  confirm  that such person or entity has  demonstrated  to the
satisfaction of the Company that requisite financial qualifications are met.

         The Company may acquire Properties from time to time by issuing limited
partnership units in CNL Hospitality  Partners, LP to sellers of such Properties
pursuant to which the seller,  as owner,  would  receive  partnership  interests
convertible at a later date into Common Stock of the Company. The Company is the
general  partner of CNL  Hospitality  Partners,  LP.  This  structure  enables a
property owner to transfer property without  incurring  immediate tax liability,
and  therefore  may allow the Company to acquire  Properties  on more  favorable
terms than otherwise.

MORTGAGE LOANS

         The Company may provide Mortgage Loans to operators of Hotel Chains, or
their  affiliates,  to enable them to acquire the building and  improvements  on
real property.  Generally, the Company will acquire the underlying land and will
enter into a long-term  ground lease for the  Property  with the borrower as the
tenant.  The Mortgage Loan will be secured by the building and  improvements  on
the land.

         Generally,  management  believes the  interest  rate and terms of these
transactions will be substantially  the same as those of the Company's  Property
leases.  The borrower will be responsible  for all of the expenses of owning the
property, as with the "triple-net" leases,  including expenses for insurance and
repairs and  maintenance.  Management  expects the Mortgage  Loans will be fully
amortizing  loans over a period of 10 to 20 years  (generally,  the same term as
the  initial  term of the  Property  leases),  with  payments of  principal  and
interest due monthly. In addition,  management expects the interest rate charged
under the terms of the Mortgage Loan will be fixed over the term of the loan and
generally will be comparable to, or slightly lower than,  lease rates charged to
tenants for the Properties.

         The Company may combine  leasing and  financing  in  connection  with a
Property.  For example, it may make a Mortgage Loan with respect to the building
and lease the  underlying  land to the  borrower.  Management  believes that the
combined  leasing and financing  structure  provides the benefit of allowing the
Company  to  receive,  on a  fixed  income  basis,  the  return  of its  initial
investment in each financed building,  which is generally a depreciating  asset,
plus interest. At the same time, the Company retains ownership of the underlying
land, which may appreciate in value, thus providing an opportunity for a capital
gain on the sale of the land.  In such cases in which the  borrower  is also the
tenant under a Property lease for the underlying  land, if the borrower does not
elect to exercise its purchase option to acquire the Property under the terms of
the lease,  the building  and  improvements  on the Property  will revert to the
Company at the end of term of the lease,  including any renewal periods.  If the
borrower  does  elect to  exercise  its  purchase  option  as the  tenant of the
underlying  land,  the  Company  will  generally  have the option of selling the
Property  at the  greater  of  fair  market  value  or  cost  plus  a  specified
percentage.

         The  Company  will not make or  invest  in  Mortgage  Loans  unless  an
appraisal is obtained  concerning  the property that secures the Mortgage  Loan.
Mortgage indebtedness on any property shall not exceed such property's appraised
value. In cases in which the majority of the Independent Directors so determine,
and in all cases in which the Mortgage Loan involves the Advisor,  Directors, or
Affiliates,   such  appraisal  must  be  obtained  from  an  independent  expert
concerning the underlying  property.  Such appraisal  shall be maintained in the
Company's records for at least five years, and shall be available for inspection
and duplication by any stockholder.  In addition to the appraisal, a mortgagee's
or owner's  title  insurance  policy or  commitment  as to the  priority  of the
mortgage or condition of the title must be obtained.

                                  -55-
<PAGE>

         Management  believes  that the criteria for  investing in such Mortgage
Loans are substantially the same as those involved in the Company's  investments
in Properties; therefore, the Company will use the same underwriting criteria as
described  above in "Business -- Standards  for  Investment in  Properties."  In
addition,  the  Company  will not make or  invest in  Mortgage  Loans on any one
property  if the  aggregate  amount of all  mortgage  loans  outstanding  on the
property,  including  the loans of the Company,  would exceed an amount equal to
85% of the appraised  value of the property as  determined  by appraisal  unless
substantial  justification  exists because of the presence of other underwriting
criteria. For purposes of this limitation,  the aggregate amount of all mortgage
loans  outstanding  on the property,  including the loans of the Company,  shall
include  all  interest  (excluding  contingent  participation  in income  and/or
appreciation in value of the mortgaged  property),  the current payment of which
may be deferred pursuant to the terms of such loans, to the extent that deferred
interest on each loan exceeds 5% per annum of the principal balance of the loan.

         Further, the Company will not make or invest in any Mortgage Loans that
are  subordinate to any mortgage,  other  indebtedness or equity interest of the
Advisor,  the  Directors,  or Affiliates of the Company.  The Company  currently
expects  to  provide  Mortgage  Loans  in  the  aggregate  principal  amount  of
approximately 5% to 10% of Gross Proceeds.

MANAGEMENT SERVICES

         The Advisor will provide  management  services relating to the Company,
the  Properties,  the Mortgage  Loans,  and the Secured  Equipment Lease program
pursuant  to an  Advisory  Agreement  between  it and the  Company.  Under  this
agreement,  the  Advisor  will be  responsible  for  assisting  the  Company  in
negotiating  leases,  Mortgage Loans and Secured  Equipment  Leases;  collecting
rental,  Mortgage Loan and Secured  Equipment  Lease  payments;  inspecting  the
Properties  and the  tenants'  books  and  records;  and  responding  to  tenant
inquiries and notices.  The Advisor also will provide information to the Company
about the status of the leases, the Properties,  the Mortgage Loans, the Line of
Credit,  the Permanent  Financing and the Secured  Equipment Leases. In exchange
for these  services,  the Advisor will be entitled to receive  certain fees from
the Company.  For supervision of the Properties and Mortgage Loans,  the Advisor
will receive the Asset  Management Fee, which generally is payable monthly in an
amount  equal  to  one-twelfth  of 0.6%  of  Real  Estate  Asset  Value  and the
outstanding  principal  amount  of the  Mortgage  Loans,  as of  the  end of the
preceding  month. For negotiating  Secured  Equipment Leases and supervising the
Secured  Equipment Lease program,  the Advisor will receive,  upon entering into
each lease, a Secured  Equipment Lease Servicing Fee payable out of the proceeds
of the borrowings equal to 2% of the purchase price of the Equipment  subject to
each Secured Equipment Lease. See "Management Compensation."

BORROWING

         The  Company  will  borrow  money to acquire  Assets and to pay certain
related fees.  The Company  intends to encumber  Assets in  connection  with any
borrowing.  The Company plans to obtain one or more revolving Lines of Credit in
an aggregate amount up to $100,000,000, and may also obtain Permanent Financing.
The Line of Credit may be repaid  with  offering  proceeds,  working  capital or
Permanent  Financing.  The Line of Credit and  Permanent  Financing are the only
source of funds for making Secured  Equipment  Leases and for paying the Secured
Equipment Lease Servicing Fee.

         On July 31, 1998, the Company entered into an initial revolving line of
credit and security  agreement  with a bank to be used by the Company to acquire
hotel  Properties.  The Line of Credit provides that the Company will be able to
receive advances of up to $30,000,000 until July 30, 2003, with an annual review
to be  performed  by the bank to  indicate  that  there has been no  substantial
deterioration,  in the bank's  reasonable  discretion,  of the  credit  quality.
Interest  expense  on each  advance  shall be payable  monthly,  with all unpaid
interest  and  principal  due no  later  than  five  years  from the date of the
advance.  Advances  under the Line of Credit will bear  interest at either (i) a
rate per  annum  equal to 318  basis  points  above the LIBOR or (ii) a rate per
annum equal to 30 basis points above the bank's base rate, whichever the Company
selects at the time  advances are made.  In addition a fee of 0.5% per loan will
be due and  payable to the bank on funds as  advanced.  Each loan made under the
Line of  Credit  will be  secured  by the  assignment  of rents and  leases.  In
addition,  the Line of  Credit  provides  that the  Company  will not be able to
further encumber the applicable Property during the term of the loan without the
bank's consent. The Company will be required, at each closing, to pay all costs,
fees and expenses  arising in  connection  with the Line of Credit.  The Company
must also pay the bank's attorneys fees,  subject to a maximum cap,  incurred in
connection  with the Line of Credit and each advance.  As of September 30, 1998,
the Company had obtained three  advances  totalling  $9,600,000  relating to the

                                  -56-
<PAGE>

Line of Credit.  In connection with the Line of Credit,  the Company  incurred a
commitment fee, legal fees and closing costs of $68,762.  The proceeds were used
in connection with the purchase of two hotel  Properties  described in "Business
- -- Property  Acquisitions" and in connection with the agreement to acquire three
additional hotel Properties described in "Business -- Pending Investments."

         Management  believes  that any financing  obtained  during the offering
period  will allow the  Company to make  investments  in Assets that the Company
otherwise  would be  forced  to delay  until it  raised a  sufficient  amount of
proceeds from the sale of Shares.  By eliminating  this delay,  the Company will
also eliminate the risk that these  investments will no longer be available,  or
the terms of the investment will be less favorable,  when the Company has raised
sufficient  offering  proceeds.  Alternatively,  Affiliates of the Advisor could
make such  investments,  pending  receipt by the Company of sufficient  offering
proceeds,  in order to preserve the  investment  opportunities  for the Company.
However,  Assets  acquired  by the  Company in this  manner  would be subject to
closing  costs  both  on  the  original  purchase  by the  Affiliate  and on the
subsequent purchase by the Company,  which would increase the amount of expenses
associated  with the  acquisition  of Assets and  reduce the amount of  offering
proceeds  available  for  investment  in  income-producing  assets.   Management
believes  that the use of  borrowings  will  enable  the  Company  to  reduce or
eliminate  the  instances in which the Company will be required to pay duplicate
closing costs, which may be substantial in certain states.

         Similarly,  management  believes that the  borrowings  will benefit the
Company by allowing it to take  advantage  of its ability to borrow at favorable
interest rates. Specifically,  the Company intends to structure the terms of any
financing so that the lease rates for Properties acquired and the interest rates
for Mortgage Loans and Secured Equipment Leases made with the loan proceeds will
exceed the  interest  rate  payable  on the  financing.  To the extent  that the
Company is able to structure  the  financing  on these  terms,  the Company will
increase its net revenues.  In addition,  the use of financing will increase the
diversification of the Company's portfolio by allowing it to acquire more Assets
than would be possible using only the Gross Proceeds from the offering.

         As a result of existing relationships between Affiliates of the Advisor
and certain  financing  sources,  the Company may have the opportunity to obtain
financing at more  favorable  interest  rates than the Company  could  otherwise
obtain. In connection with any financing  obtained by the Company as a result of
any  such  relationship,  the  Company  will pay a loan  origination  fee to the
Affiliate. In addition, certain lenders may require, as a condition of providing
financing  to the  Company,  that the  Affiliate  with  which the  lender has an
existing relationship act as a loan servicing agent. In connection with any such
arrangement the Company will pay a loan servicing fee to the Affiliate. Any loan
origination  fee or loan  servicing  fee paid to an  Affiliate of the Company is
subject to the  approval by a majority of the Board of  Directors  (including  a
majority  of  the  Independent   Directors)  not  otherwise  interested  in  the
transaction  as fair  and  reasonable  to the  Company  and on  terms  not  less
favorable to the Company than those  available from  unaffiliated  third parties
and not less favorable  than those  available from the Advisor or its Affiliates
in transactions with unaffiliated  third parties.  See "Conflicts of Interest --
Certain Conflict Resolution Procedures."

         The  Company may also borrow  funds for the purpose of  preserving  its
status as a REIT. For example, the Company may borrow to the extent necessary to
permit the Company to make Distributions required in order to enable the Company
to qualify as a REIT for federal income tax purposes;  however, the Company will
not borrow for the purpose of  returning  Invested  Capital to the  stockholders
unless necessary to eliminate  corporate-level tax to the Company. The aggregate
borrowing of the Company, secured and unsecured, shall be reasonable in relation
to Net Assets of the Company and shall be reviewed by the Board of  Directors at
least quarterly.  The Board of Directors  anticipates that the aggregate amounts
of any Lines of Credit will be up to $100,000,000  and that the aggregate amount
of the Permanent  Financing  will not exceed 30% of the Company's  total assets.
However, in accordance with the Company's Articles of Incorporation, the maximum
amount of borrowing in relation to Net Assets,  in the absence of a satisfactory
showing that a higher level of borrowing is  appropriate,  shall not exceed 300%
of Net  Assets.  Any excess in  borrowing  over such 300% level shall occur only
with approval by a majority of the  Independent  Directors and will be disclosed
and  explained  to  stockholders  in the first  quarterly  report of the Company
prepared after such approval occurs.


                                  -57-

<PAGE>

SALE OF PROPERTIES, MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         For the  first  three to eight  years  after the  commencement  of this
offering,  the Company  intends,  to the extent  consistent  with the  Company's
objective of  qualifying  as a REIT,  to reinvest in  additional  Properties  or
Mortgage  Loans any  proceeds of the Sale of a Property or a Mortgage  Loan that
are not  required to be  distributed  to  stockholders  in order to preserve the
Company's REIT status for federal income tax purposes.  The Company may also use
such  proceeds to reduce its  outstanding  indebtedness.  Similarly,  and to the
extent consistent with REIT qualification, the Company plans to use the proceeds
of the Sale of a Secured  Equipment Lease to fund additional  Secured  Equipment
Leases, or to reduce its outstanding indebtedness on the borrowings. At or prior
to  the  end  of  such  eight-year   period,  the  Company  intends  to  provide
stockholders of the Company with liquidity of their investment,  either in whole
or in part, through Listing (although liquidity cannot be assured thereby) or by
commencing  the orderly Sale of the Company's  Assets.  If Listing  occurs,  the
Company  intends to use any Net Sales Proceeds not required to be distributed to
stockholders in order to preserve the Company's  status as a REIT to reinvest in
additional  Properties,  Mortgage Loans and Secured Equipment Leases or to repay
outstanding indebtedness. If Listing does not occur within eight years after the
commencement of this offering, the Company thereafter will undertake the orderly
liquidation  of the  Company  and the  Sale of the  Company's  Assets  and  will
distribute any Net Sales Proceeds to stockholders. In addition, the Company will
not sell any  Assets if such Sale  would not be  consistent  with the  Company's
objective of qualifying as a REIT.

         In deciding the precise timing and terms of Property Sales, the Advisor
will consider  factors such as national and local market  conditions,  potential
capital  appreciation,  cash flows, and federal income tax  considerations.  The
terms of certain leases,  however, may require the Company to sell a Property at
an earlier time if the tenant  exercises its option to purchase a Property after
a specified portion of the lease term has elapsed.  See "Business -- Description
of Property  Leases -- Right of Tenant to  Purchase."  The Company  will have no
obligation  to sell all or any  portion of a Property  at any  particular  time,
except as may be required  under  property  or joint  venture  purchase  options
granted to certain  tenants.  In  connection  with  Sales of  Properties  by the
Company,  purchase money obligations may be taken by the Company as part payment
of the sales price.  The terms of payment will be affected by custom in the area
in which the Property is located and by prevailing economic  conditions.  When a
purchase  money  obligation  is  accepted  in lieu of cash  upon  the  Sale of a
Property,  the Company will  continue to have a mortgage on the Property and the
proceeds  of the Sale will be  realized  over a period of years  rather  than at
closing of the Sale.

         The Company does not anticipate  selling the Secured  Equipment  Leases
prior to  expiration  of the lease  term,  except in the event that the  Company
undertakes orderly liquidation of its assets. In addition,  the Company does not
anticipate  selling any Mortgage Loans prior to the expiration of the loan term,
except in the event (i) the Company owns the Property (land only) underlying the
building  improvements  which  secure  the  Mortgage  Loan  and the  Sale of the
Property occurs, or (ii) the Company undertakes an orderly Sale of its Assets.

FRANCHISE REGULATION

         Many states  regulate the franchise or license  relationship  between a
tenant/franchisee and a franchisor.  The Company will not be an Affiliate of any
franchisor,  and is not currently aware of any states in which the  relationship
between  the  Company as  landlord  and the tenant  will be  subjected  to those
regulations,  but it will comply  with such  regulations  in the  future,  if so
required.   Hotel  Chains  which  franchise  their  operations  are  subject  to
regulation by the Federal Trade Commission.

COMPETITION

         The  hotel  industry  is  characterized  by  intense  competition.  The
operators  of  the  hotels   located  on  the   Properties   will  compete  with
independently  owned hotels,  hotels which are part of local or regional chains,
and  hotels  in other  well-known  national  chains,  including  those  offering
different  types  of  accommodations.   Many  successful  hotel  "pockets"  have
developed in areas of  concentrated  lodging  demand,  such as  airports,  urban
office parks and resort areas where this gathering  promotes  credibility to the
market  as  a  lodging   destination  and  accords  the  individual   properties
efficiencies such as area transportation,  visibility and the promotion of other
support amenities.

                                  -58-

<PAGE>

         The Company will be in competition with other persons and entities both
to locate  suitable  Properties  to  acquire  and to locate  purchasers  for its
Properties.  The Company also will compete with other financing  sources such as
banks,  mortgage lenders, and sale/leaseback  companies for suitable Properties,
tenants, Mortgage Loan borrowers and Equipment tenants.

REGULATION OF MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         The Mortgage Loan and Secured  Equipment  Lease programs may be subject
to regulation  by federal,  state and local  authorities  and subject to various
laws and judicial and administrative decisions imposing various requirements and
restrictions,   including  among  other  things,   regulating   credit  granting
activities,  establishing maximum interest rates and finance charges,  requiring
disclosures to customers, governing secured transactions and setting collection,
repossession  and claims  handling  procedures  and other  trade  practices.  In
addition,  certain  states have enacted  legislation  requiring the licensing of
mortgage  bankers  or other  lenders  and  these  requirements  may  affect  the
Company's  ability to effectuate its Mortgage Loan and Secured  Equipment  Lease
programs.  Commencement  of  operations in these or other  jurisdictions  may be
dependent upon a finding of financial  responsibility,  character and fitness of
the Company.  The Company may determine not to make Mortgage Loans or enter into
Secured  Equipment  Leases in any  jurisdiction in which it believes the Company
has not complied in all material respects with applicable requirements.


                        SELECTED FINANCIAL DATA

         The following  table sets forth certain  financial  information for the
Company,  and should be read in conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  and the Financial
Statements included in Appendix B.

<TABLE>
<CAPTION>

                                                             Nine Months Ended                 Year Ended
                                                   September 30, 1998  September 30, 1997      December 31
                                                      (Unaudited)         (Unaudited)        1997 (1) 1996 (2)
                                    -------------------------------------------------------------------------
    <S>                                            <C>                 <C>                  <C>        <C>

    Revenues                                         $ 1,026,740        $       -           $ 46,071   $  -
    Net earnings                                         583,842                -             22,852      -
    Cash distributions declared (3)                      619,131                -             29,776      -
    Funds from operations (4)                            737,508                -             22,852      -
    Earnings per Share                                      0.28                -               0.03      -
    Cash distributions declared per Share                   0.29                -               0.05      -
    Weighted average number of Shares outstanding (5)  2,082,845                -            686,063      -

</TABLE>

<TABLE>
<CAPTION>

                                       September 30, 1998   September 30, 1997      December 31,         December 31,
                                           (Unaudited)         (Unaudited)             1997                  1996
                                     -------------------    -------------------   -----------------    ----------------
<S>                                  <C>                    <C>                   <C>                  <C>

    Total assets                          $36,387,230          $1,184,711             $9,443,476          $598,190
    Total stockholders' equity             24,567,655             200,000              9,233,917           200,000
</TABLE>


(1)      No operations commenced until the Company received minimum
         offering proceeds and funds were released from escrow on
         October 15, 1997.

(2)      Selected financial data for 1996 represents the period June 12,
         1996 (date of inception) through December 31, 1996.

(3)      Approximately  6% and 23% of cash  distributions  for the  nine  months
         ended  September  30,  1998  and the  year  ended  December  31,  1997,
         respectively,   represent  a  return  of  capital  in  accordance  with
         generally accepted accounting  principles ("GAAP").  Cash distributions
         treated as a return of capital on a GAAP basis  represent the amount of
         cash  distributions  in excess of  accumulated  net  earnings on a GAAP
         basis.  The Company has not treated  such amount as a return of capital
         for purposes of calculating  Invested Capital and the  Stockholders' 8%
         Return.

(4)      Funds from operations ("FFO"),  based on the revised definition adopted
         by the Board of Governors of the  National  Association  of Real Estate
         Investment  Trusts  ("NAREIT")  and as used herein,  means net earnings
         determined in accordance with GAAP, excluding gains or losses from debt
         restructuring and sales of property, plus depreciation and amortization
         of  real  estate  assets  and  after  adjustments  for   unconsolidated
         partnerships  and  joint  ventures.  FFO was  developed  by NAREIT as a
         relative  measure of  performance  and  liquidity  of an equity REIT in
         order to recognize that  income-producing  real estate historically has
         not depreciated on the basis  determined under GAAP.  However,  FFO (i)
         does not represent cash generated from operating activities  determined
         in accordance with GAAP (which, unlike FFO, generally reflects all cash
         effects  of   transactions   and  other  events  that  enter  into  the
         determination of net earnings),  (ii) is not necessarily  indicative of
         cash  flow  available  to fund cash  needs,  and  (iii)  should  not be
         considered as an alternative  to net earnings  determined in accordance
         with GAAP as an indication of the Company's operating  performance,  or
         to cash flow from operating  activities  determined in accordance  with
         GAAP as a measure of either liquidity or the Company's  ability to make
         distributions.  Accordingly,  the  Company  believes  that in  order to
         facilitate a clear understanding of the historical operating results of
         the Company, FFO should be considered in conjunction with the Company's
         net earnings and cash flows as reported in the  accompanying  financial
         statements and notes thereto. See Appendix B -- Financial Information.

                                  -59-

<PAGE>

(5)      The weighted average number of Shares outstanding is based upon
         the period the Company was operational.


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                   FINANCIAL CONDITION OF THE COMPANY

         This information contains forward-looking statements within the meaning
of Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
Act of 1934.  Although the Company believes that the  expectations  reflected in
such  forward-looking  statements  are based upon  reasonable  assumptions,  the
Company's  actual  results could differ  materially  from those set forth in the
forward-looking  statements.  Certain factors that might cause such a difference
include the following: changes in general economic conditions,  changes in local
and national real estate conditions, continued availability of proceeds from the
Company's offering,  the ability of the Company to obtain permanent financing on
satisfactory terms, the ability of the Company to identify suitable investments,
the ability of the Company to locate  suitable  tenants for its  Properties  and
borrowers for its Mortgage Loans and Secured Equipment  Leases,  and the ability
of such tenants and borrowers to make payments  under their  respective  leases,
Mortgage Loans or Secured Equipment Leases.

         The Company is a Maryland  corporation  that was  organized on June 12,
1996.  On June 15, 1998,  the Company  formed CNL  Hospitality  Partners,  LP, a
wholly  owned  Delaware  limited  partnership  (the  "Partnership").  Properties
acquired are expected to be held by the Partnership  and, as a result,  owned by
the Company through the Partnership. The term "Company" includes CNL Hospitality
Properties, Inc. and its subsidiaries, CNL Hospitality GP Corp., CNL Hospitality
LP Corp. and CNL Hospitality Partners, LP.

         As of September  30,1998,  the Company had acquired two  Properties and
had no significant  operating  history.  Since leases  generally will be entered
into on a "triple-net"  basis, the Company does not expect,  although it has the
right,  to  maintain a working  capital  reserve  for  operating  expenses.  The
Company's  Properties,  Mortgage Loans and Secured  Equipment Leases will not be
readily   marketable  and  their  values  may  be  affected  by  general  market
conditions.  Nevertheless,  management believes that capital and revenues of the
Company  will be  sufficient  to fund  the  Company's  anticipated  investments,
proposed operations, and cash Distributions to the stockholders.

LIQUIDITY AND CAPITAL RESOURCES

         On July 9, 1997, the Company  commenced its Initial  Offering of Shares
of common stock.  As of September 30, 1998,  the Company had received  aggregate
subscription  proceeds  of  $28,458,720  (2,845,872  Shares)  from  the  Initial
Offering,  including  $20,615 (2,062 Shares) through the Company's  Reinvestment
Plan. The Company  anticipates  significant  additional sales of Shares prior to
the termination of the Initial  Offering.  The Company has elected to extend the
Initial Offering of Shares until a date no later than July 9, 1999.

         As of September 30, 1998,  net proceeds to the Company from its Initial
Offering of Shares and capital  contributions  from the Advisor and  advances on
the Line of Credit,  after deduction of Selling  Commissions,  marketing support
and due diligence expense  reimbursement  fees and  Organizational  and Offering
Expenses  totalled  approximately  $34,200,000.  As of September  30, 1998,  the
proceeds have been invested in two hotel  Properties or committed for investment
in three additional hotel Properties and to pay Acquisition Fees and Acquisition
Expenses.

         On July 31, 1998,  the Company  acquired two  Residence Inn by Marriott
Properties  in  the  Atlanta   Georgia  area  for  a  total  purchase  price  of
$27,245,539.  In connection therewith,  the Company entered into a 19-year lease
for each Property.

                                  -60-

<PAGE>

         The  Company  expects to use Net  Offering  Proceeds it receives in the
future from its Initial Offering to purchase additional Properties and to invest
in Mortgage Loans.  See "Investment  Objectives and Policies." In addition,  the
Company  intends to borrow  money to acquire  Assets and to pay certain  related
fees. The Company  intends to encumber Assets in connection with such borrowing.
The  Company  plans  to  obtain  one or more  revolving  Lines of  Credit  in an
aggregate amount up to $100,000,000, and may, in addition, also obtain Permanent
Financing.  The Line of Credit may be repaid  with  offering  proceeds,  working
capital or Permanent Financing. Although the Board of Directors anticipates that
the  Line of  Credit  will be in the  amount  up to  $100,000,000  and  that the
aggregate amount of any Permanent Financing will not exceed 30% of the Company's
total assets,  the maximum amount the Company may borrow,  absent a satisfactory
showing  that a higher  level of  borrowing  is  appropriate  as  approved  by a
majority of the Independent Directors, is 300% of the Company's Net Assets.

         On July 31, 1998, the Company entered into an initial revolving line of
credit and security  agreement  with a bank to be used by the Company to acquire
hotel  Properties.  The initial Line of Credit provides that the Company will be
able to receive  advances  of up to  $30,000,000  until July 30,  2003,  with an
annual  review to be  performed  by the bank to indicate  that there has been no
substantial  deterioration,  in the bank's reasonable discretion,  of the credit
quality.  Interest  expense on each advance shall be payable  monthly,  with all
unpaid  interest and principal due no later than five years from the date of the
advance.  Advances  under the Line of Credit will bear  interest at either (i) a
rate per  annum  equal to 318  basis  points  above the LIBOR or (ii) a rate per
annum equal to 30 basis points above the bank's base rate, whichever the Company
selects at the time  advances  are made.  In  addition a fee of 0.5% per advance
will be due and  payable to the bank on funds as  advanced.  Each  advance  made
under the Line of Credit will be secured by the  assignment of rents and leases.
In addition,  the Line of Credit  provides  that the Company will not be able to
further encumber the applicable  Property during the term of the advance without
the bank's consent.  The Company will be required,  at each closing,  to pay all
costs,  fees and expenses  arising in  connection  with the Line of Credit.  The
Company  must also pay the bank's  attorneys  fees,  subject  to a maximum  cap,
incurred in connection with the Line of Credit and each advance. As of September
30, 1998, the Company obtained three advances totalling  $9,600,000  relating to
the Line of Credit. In connection with the Line of Credit,  the Company incurred
a commitment  fee,  legal fees and closing  costs of $68,762.  The proceeds were
used in  connection  with  the  purchase  of the two  hotel  Properties  and the
commitment  to acquire  three  additional  Properties.  The  Company has not yet
received a commitment for any Permanent Financing and there is no assurance that
the Company will obtain any Permanent Financing on satisfactory terms.

         As of November 2, 1998, the Company had received  subscription proceeds
of $31,268,652  (3,126,865  Shares) from its Initial  Offering of Shares.  As of
November 2, 1998,  net  proceeds to the Company  from its Initial  Offering  and
capital contributions from the Advisor,  after deduction of Selling Commissions,
marketing   support   and  due   diligence   expense   reimbursement   fees  and
Organizational  and Offering Expenses  totalled  approximately  $27,175,000.  In
addition,  the  Company  received  an  advance of  $9,600,000  under its Line of
Credit.  The Company has used total net proceeds  from its Initial  Offering and
borrowing to invest  approximately  $27,246,000 in two hotel Properties,  to pay
$5,000,000  as a  deposit  on  three  additional  hotel  Properties  and  to pay
approximately  $2,214,000 in Acquisition Fees and Acquisition Expenses,  leaving
approximately  $2,315,000 in Net Offering  Proceeds  available for investment in
additional Properties and Mortgage Loans.

         As of November 2, 1998, the Company had initial  commitments to acquire
three hotel  Properties.  The acquisition of each of these Properties is subject
to the  fulfillment  of  certain  conditions  including,  but not  limited  to a
satisfactory  environmental  survey and property appraisal.  In order to acquire
these  Properties,  the Company must obtain additional funds through the receipt
of  additional  offering  proceeds  and/or  advances  on the Line of Credit.  In
connection with these agreements, the Company was required to obtain a letter of
credit,  to be used by the seller of the  Properties,  secured  by a  $5,000,000
certificate  of deposit.  In connection  with the letter of credit,  the Company
incurred $22,500 in closing costs.  There can be no assurance that any or all of
the  conditions  will be satisfied or, if  satisfied,  that one or more of these
Properties will be acquired by the Company. In addition, as of November 2, 1998,
the  Company  had not  entered  into  any  arrangements  creating  a  reasonable
probability  a  particular  Mortgage  Loan or Secured  Equipment  Lease would be
funded. The Company is presently  negotiating to acquire additional  Properties,
but as of November 2, 1998, the Company had not acquired any such  Properties or
entered into any Mortgage Loans.

         The  Properties  are,  and are  expected to be,  leased on a long-term,
triple-net basis, meaning that tenants are generally required to pay all repairs
and maintenance,  property taxes, insurance and utilities. Rental payments under

                                  -61-

<PAGE>

the leases are expected to exceed the Company's  operating  expenses.  For these
reasons, no short-term or long-term liquidity problems associated with operating
the Properties are currently anticipated by management.

         Until  Properties  are acquired or Mortgage Loans are entered into, Net
Offering  Proceeds  are held in  short-term,  highly  liquid  investments  which
management  believes to have  appropriate  safety of principal.  This investment
strategy  provides high  liquidity in order to  facilitate  the Company's use of
these  funds to  acquire  Properties  at such time as  Properties  suitable  for
acquisition  are located or to fund Mortgage  Loans.  At September 30, 1998, the
Company had $2,012,110  invested in such  short-term  investments as compared to
$8,869,838  at  December  31,  1997.  The  decrease  in the amount  invested  in
short-term  investments  reflects  funds  used to  acquire  the  two  Properties
referenced  above.  The  remaining  funds  will be used  primarily  to  purchase
Properties,  to make Mortgage  Loans,  to pay Offering  Expenses and Acquisition
Expenses,  to pay  Distributions to stockholders,  to pay other Company expenses
and, in management's discretion, to create cash reserves.

         During the nine months ended September 30, 1998 and 1997, Affiliates of
the  Company   incurred  on  behalf  of  the  Company   $158,184  and  $360,706,
respectively,  for certain  Organizational  and Offering  Expenses in connection
with its Initial Offering.  In addition,  during the nine months ended September
30, 1998,  Affiliates of the Company  incurred on behalf of the Company $220,575
for certain Acquisition Expenses and $64,422 for certain Operating Expenses.  As
of September 30, 1998,  the Company owed the Advisor  $642,443 for such amounts,
unpaid  fees and  administrative  expenses.  The  Advisor  has  agreed to pay or
reimburse to the Company all  Organizational  and Offering Expenses in excess of
three  percent of Gross  Proceeds.  In  addition,  the  Advisor is  required  to
reimburse  the  Company  the amount by which total  Operating  Expenses  paid or
incurred by the Company  exceed,  in any four  consecutive  fiscal quarters (the
"Expense  Year"),  the greater of two percent of Average  Invested  Assets or 25
percent of net income, as defined in the Advisory Agreement (the "Expense Cap").
During the four  quarters  ended  September 30, 1998,  the  Company's  Operating
Expenses exceeded the Expense Cap by $92,733;  therefore, the Advisor reimbursed
the Company such amount in accordance with the Advisory Agreement.

         During the nine months ended September 30, 1998, the Company  generated
cash from  operations  (which  includes  cash received from tenants and interest
income received, less cash paid for operating expenses) of $2,047,046.  Based on
cash from operations,  the Company declared Distributions to its stockholders of
$619,131 during the nine months ended September 30, 1998. No Distributions  were
paid or declared for the nine months ended  September 30, 1997. In addition,  on
October 1, 1998 and November 1, 1998, the Company declared  Distributions to its
stockholders  totalling $167,846 and $183,405,  respectively ($0.0583 per Share)
payable in December  1998.  For the nine months ended  September  30,  1998,  94
percent of the  Distributions  received by  stockholders  were  considered to be
ordinary income and  approximately 6 percent were considered a return of capital
for federal income tax purposes.  No amounts distributed or to be distributed to
the  stockholders  as of  November  2, 1998,  were  required  to be or have been
treated by the Company as a return of capital for  purposes of  calculating  the
Stockholders' 8% Return on Invested Capital.

         Management  believes  that the  Properties  are  adequately  covered by
insurance.  In addition,  the Advisor has obtained contingent liability coverage
for the  Company.  This  insurance  policy is intended  to reduce the  Company's
exposure  in the  unlikely  event  a  tenant's  insurance  policy  lapses  or is
insufficient to cover a claim relating to a Property.

         The tenant of the two Properties owned by the Company as of November 2,
1998, has established  capital  expenditure reserve funds which will be used for
the replacement and renewal of furniture, fixtures and equipment relating to the
hotel  Properties  (the  "FF&E  Reserve").  Funds  in the FF&E  Reserve  and all
property  purchased  with funds from the FF&E Reserve will be paid,  granted and
assigned to the Company as additional  rent. For the nine months ended September
30, 1998 revenues relating to the FF&E Reserve totalled $41,099.  Management has
the right to cause the Company to  maintain  reserves  if, in their  discretion,
they determine such reserves are required to meet the Company's  working capital
needs.

         Management  is  not  aware  of  any  material   trends,   favorable  or
unfavorable,  in either  capital  resources  or the outlook for  long-term  cash
generation,  nor does management expect any material changes in the availability
and relative  cost of such capital  resources,  other than as referred to in the
Prospectus.

         Management  expects that the cash to be generated from  operations will
be adequate to pay Operating Expenses and to make Distributions to stockholders.

                                  -62-

<PAGE>

RESULTS OF OPERATIONS

         No operations commenced until the Company received the minimum offering
proceeds of  $2,500,000  on October 15,  1997.  As of September  30,  1998,  the
Company had acquired two Properties  consisting of land, building and equipment,
and  entered  into  long-term,  triple-net  lease  agreements  relating to these
Properties.

         The Property  leases  provide for minimum base annual  rental  payments
ranging  from  approximately  $1,209,000  to  $1,651,800,  which are  payable in
monthly  installments.  The leases also provide  that,  commencing in the second
lease  year,  the annual base rent  required  under the terms of the leases will
increase.  The  Company's  leases  also  require the  establishment  of the FF&E
Reserves. The FF&E Reserves established for the tenant at September 30, 1998 are
owned by the Company and have been  reported as  additional  rent. In connection
therewith,  the  Company  earned  $528,499  (including  $41,099 in FF&E  Reserve
income) from the two Properties during the nine months ended September 30, 1998.
Because  the  Company  has  not  yet  acquired  all of its  Properties  and  the
Properties owned were only operational for a portion of the period, revenues for
the nine months ended  September 30, 1998,  represent only a portion of revenues
which the Company is expected to earn in future periods.

         During the  quarter and nine  months  ended  September  30,  1998,  the
Company  earned  $127,082 and $498,241,  respectively,  in interest  income from
investments  in money  market  accounts  and  other  short-term,  highly  liquid
investments.  As net offering  proceeds from the Company's  Initial Offering are
invested in Properties  and used to make Mortgage  Loans,  the percentage of the
Company's total revenues from interest  income from  investments in money market
accounts or other short term, highly liquid investments is expected to decrease.

         Operating Expenses,  including  depreciation and amortization  expense,
were  $273,712 and $442,898 for the quarter and nine months ended  September 30,
1998,  respectively.  Operating  Expenses  represent only a portion of Operating
Expenses  which the Company is  expected to incur  during a full period in which
the Company owns Properties. The dollar amount of Operating Expenses is expected
to  increase  as the  Company  acquires  additional  Properties  and  invests in
Mortgage Loans. However,  general and administrative expenses as a percentage of
total  revenues is expected  to  decrease  as the  Company  acquires  additional
Properties and invests in Mortgage Loans.

         As of September 30, 1998,  the Company has reduced  Operating  Expenses
payable to the Advisor by $92,733,  the amount which such expenses  exceeded the
Expense Cap as described above in Liquidity and Capital Resources.

         Effective  January 1, 1998, the Company adopted  Statement of Financial
Accounting Standards No. 130, "Reporting  Comprehensive  Income." This Statement
requires the  reporting of net earnings and all other  changes to equity  during
the period,  except those resulting from investments by owners and distributions
to owners, in a separate statement that begins with net earnings. Currently, the
Company's only component of comprehensive income is net earnings.

         In  March  1998,  the  Emerging  Issues  Task  Force  of the  Financial
Accounting Standards Board ("FASB") reached a consensus in EITF 97-11,  entitled
"Accounting for Internal Costs Relating to Real Estate  Property  Acquisitions."
EITF 97-11 provides that internal costs of identifying  and acquiring  operating
Property  should be expensed as incurred.  Due to the fact that the Company does
not have an internal acquisitions function and instead, contracts these services
from the Advisor,  the effectiveness of EITF 97-11 had no material effect on the
Company's financial position or results of operations.

         In April 1998, the American  Institute of Certified Public  Accountants
issued  Statement of Position  (SOP) 98-5,  "Reporting  on the Costs of Start-Up
Activities,"  which is effective for the Company as of January 1, 1999. This SOP
requires  start-up  and  organization  costs to be expensed as incurred and also
requires  previously  deferred  start-up  costs to be recognized as a cumulative
effect adjustment in the statement of income. Management of the Company does not
believe that  adoption of this SOP will have a material  effect on the Company's
financial position or results of operations.

                                  -63-

<PAGE>
         In May 1998,  the  Emerging  Issues  Task  Force of the FASB  reached a
consensus in EITF 98-9, entitled  "Accounting for Contingent Rent in the Interim
Financial Periods." Management of the Company does not expect that the consensus
will have a material  effect on the Company's  financial  position or results of
operations.

         The Year 2000 problem is the result of information  technology  systems
and embedded  systems  (products which are made with  microprocessor  (computer)
chips such as HVAC systems,  physical  security  systems and elevators)  using a
two-digit  format,  as  opposed  to four  digits,  to  indicate  the year.  Such
information  technology and embedded systems may be unable to properly recognize
and process date-sensitive information beginning January 1, 2000.

         The  Company  does  not  have  any  information   technology   systems.
Affiliates of the Advisor provide all services  requiring the use of information
technology  systems  pursuant to a management  agreement  with the Company.  The
maintenance  of embedded  systems,  if any, at the  Company's  properties is the
responsibility  of the tenants of the properties in accordance with the terms of
the  Company's  leases.  The  Advisor and  Affiliates  have  established  a team
dedicated to reviewing the internal  information  technology systems used in the
operation of the Company,  and the information  technology and embedded  systems
and the  Year  2000  compliance  plans  of the  Company's  tenants,  significant
suppliers, financial institutions and transfer agent.

         The  information  technology  infrastructure  of the  Affiliates of the
Advisor  consists  of a network of  personal  computers  and  servers  that were
obtained from major suppliers. The Affiliates utilize various administrative and
financial software  applications on that  infrastructure to perform the business
functions  of the  Company.  The  inability  of the  Advisor and  Affiliates  to
identify and timely  correct  material  Year 2000  deficiencies  in the software
and/or infrastructure could result in an interruption in, or failure of, certain
of the Company's business activities or operations. Accordingly, the Advisor and
Affiliates have requested and are evaluating documentation from the suppliers of
the  affiliates  regarding the Year 2000  compliance of their  products that are
used in the business activities or operations of the Company. The costs expected
to be incurred by the Advisor and  Affiliates to become Year 2000 compliant will
be incurred by the Advisor and affiliates;  therefore,  these costs will have no
impact on the Company's financial position or results of operations.

         The Company has material  third party  relationships  with its tenants,
financial  institutions  and transfer agent.  The Company depends on its tenants
for rents and cash flows,  its financial  institutions  for availability of cash
and its transfer  agent to maintain and track  investor  information.  If any of
these third parties are unable to meet their  obligations to the Company because
of the Year 2000 deficiencies,  such a failure may have a material impact on the
Company.  Accordingly, the Advisor has requested and is evaluating documentation
from the Company's tenants, financial institutions,  and transfer agent relating
to their Year 2000  compliance  plans.  At this time,  the  Advisor  has not yet
received  sufficient  certifications  to be assured that the tenants,  financial
institutions,  and  transfer  agent  have fully  considered  and  mitigated  any
potential material impact of the Year 2000 deficiencies. Therefore, Advisor does
not,  at this time,  know of the  potential  costs to the Company of any adverse
impact or effect of any Year 2000 deficiencies by these third parties.

         The Advisor currently expects that all year 2000 compliance testing and
any necessary  remedial measures on the information  technology  systems used in
the business activities and operations of the Company will be completed prior to
June 30, 1999.  Based on the progress  the Advisor and  Affiliates  have made in
identifying  and  addressing  the  Company's  Year 2000  issues and the plan and
timeline to  complete  the  compliance  program,  the  Advisor  does not foresee
significant  risks  associated  with the Company's Year 2000  compliance at this
time.  Because the Advisor and Affiliates are still evaluating the status of the
systems  used in  business  activities  and  operations  of the  Company and the
systems of the third parties with which the Company  conducts its business,  the
Advisor has not yet developed a comprehensive  contingency plan and is unable to
identify "the most  reasonably  likely worst case scenario" at this time. As the
Advisor  identifies  significant  risks  related  to  the  Company's  Year  2000
compliance or if the Company's Year 2000 compliance  program's progress deviates
substantially   from  the  anticipated   timeline,   the  Advisor  will  develop
appropriate contingency plans.

                                  -64-

<PAGE>

                               MANAGEMENT

GENERAL

         The Company will operate under the direction of the Board of Directors,
the members of which are accountable to the Company as fiduciaries.  As required
by  applicable  regulations,  a  majority  of the  Independent  Directors  and a
majority  of  the   Directors   have  reviewed  and  ratified  the  Articles  of
Incorporation and have adopted the Bylaws.

         The Company  currently  has five  Directors;  it may have no fewer than
three  Directors and no more than 15.  Directors will be elected  annually,  and
each Director will hold office until the next annual meeting of  stockholders or
until his  successor has been duly elected and  qualified.  There is no limit on
the  number of times that a Director  may be  elected  to office.  Although  the
number of Directors may be increased or decreased as discussed above, a decrease
shall not have the effect of shortening the term of any incumbent Director.

         Any  Director may resign at any time and may be removed with or without
cause by the  stockholders  upon the affirmative  vote of at least a majority of
all the Shares  outstanding  and  entitled to vote at a meeting  called for this
purpose.  The notice of such meeting shall indicate that the purpose,  or one of
the purposes, of such meeting is to determine if a Director shall be removed.

FIDUCIARY RESPONSIBILITY OF THE BOARD OF DIRECTORS

         The Board of  Directors  will be  responsible  for the  management  and
control of the affairs of the  Company;  however,  the Board of  Directors  will
retain  the  Advisor  to  manage  the  Company's   day-to-day  affairs  and  the
acquisition and  disposition of  investments,  subject to the supervision of the
Board of Directors.

         The  Directors  are not  required  to devote  all of their  time to the
Company and are only required to devote such of their time to the affairs of the
Company as their duties  require.  The Board of Directors will meet quarterly in
person or by telephone, or more frequently if necessary. It is not expected that
the Directors will be required to devote a substantial  portion of their time to
discharge  their  duties as  directors.  Consequently,  in the exercise of their
fiduciary  responsibilities,  the Directors will rely heavily on the Advisor. In
this regard,  the Advisor,  in addition to the Directors,  will have a fiduciary
duty to the Company.

         The  Directors  will  establish  written  policies on  investments  and
borrowings   and  will  monitor  the   administrative   procedures,   investment
operations,  and  performance of the Company and the Advisor to assure that such
policies are in the best interest of the stockholders  and are fulfilled.  Until
modified by the  Directors,  the Company will follow the policies on investments
set forth in this Prospectus. See "Investment Objectives and Policies."

         The  Independent  Directors are  responsible for reviewing the fees and
expenses  of the  Company at least  annually  or with  sufficient  frequency  to
determine  that the total fees and  expenses of the Company  are  reasonable  in
light of the Company's investment  performance,  Net Assets, Net Income, and the
fees and  expenses  of other  comparable  unaffiliated  real  estate  investment
trusts.  This determination shall be reflected in the minutes of the meetings of
the Board of Directors.  For purposes of this determination,  Net Assets are the
Company's  total  assets  (other than  intangibles),  calculated  at cost before
deducting depreciation or other non-cash reserves,  less total liabilities,  and
computed at least quarterly on a basis consistently  applied. Such determination
will be reflected in the minutes of the meetings of the Board of  Directors.  In
addition,  a majority of the  Independent  Directors and a majority of Directors
not otherwise  interested in the transaction  must approve each transaction with
the Advisor or its  Affiliates.  The Board of Directors also will be responsible
for reviewing and evaluating the performance of the Advisor before entering into
or renewing an advisory  agreement.  The  Independent  Directors shall determine
from  time to time and at least  annually  that  compensation  to be paid to the
Advisor is  reasonable  in  relation to the nature and quality of services to be
performed  and  shall   supervise  the   performance  of  the  Advisor  and  the
compensation  paid to it by the Company to determine  that the provisions of the
Advisory  Agreement  are  being  carried  out.  Specifically,   the  Independent
Directors  will  consider  factors  such as the  amount  of the fee  paid to the
Advisor in relation to the size,  composition  and  performance of the Company's
investments,  the success of the Advisor in  generating  appropriate  investment
opportunities,  rates charged to other  comparable  REITs and other investors by
advisors  performing  similar  services,  additional  revenues  realized  by the
Advisor and its Affiliates through their relationship with the Company,  whether
paid by the  Company  or by others  with whom the  Company  does  business,  the
quality  and  extent  of  service  and  advice  furnished  by the  Advisor,  the
performance  of the  investment  portfolio of the Company and the quality of the

                                  -65-

<PAGE>

portfolio of the Company  relative to the investments  generated by the Advisor,
if any, for its own account. Such review and evaluation will be reflected in the
minutes of the meetings of the Board of Directors.  The Board of Directors shall
determine that any successor Advisor possesses sufficient  qualifications to (i)
perform the advisory  function for the Company and (ii) justify the compensation
provided for in its contract with the Company.

         The liability of the officers and Directors while serving in
such capacity is limited in accordance with the Articles of
Incorporation and applicable law.  See "Summary of the Articles of
Incorporation and Bylaws -- Limitation of Director and Officer
Liability."

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:

         Name                       Age          Position with the Company
         ----                       ---          -------------------------

James M. Seneff, Jr.                52           Director, Chairman of the
                                                  Board, and Chief Executive
                                                    Officer
Robert A. Bourne                    51           Director and President
G. Richard Hostetter                59           Independent Director
J. Joseph Kruse                     65           Independent Director
Richard C. Huseman                  59           Independent Director
Charles A. Muller                   40           Executive Vice President and
                                                  Chief Operating Officer
Jeanne A. Wall                      40           Executive Vice President
Lynn E. Rose                        49           Secretary and Treasurer
C. Brian Strickland                 36           Vice President of Finance and
                                                  Administration

         James M.  Seneff,  Jr.  Director,  Chairman  of the  Board,  and  Chief
Executive  Officer.  Mr. Seneff  currently holds the position of Chairman of the
Board, Chief Executive Officer and director of CNL Hospitality  Advisors,  Inc.,
the Advisor.  Mr. Seneff also serves as Chairman of the Board,  Chief  Executive
Officer  and a director  of CNL  American  Properties  Fund,  Inc.  and CNL Fund
Advisors,  Inc.  Mr.  Seneff is a principal  stockholder  of CNL Group,  Inc., a
diversified real estate company,  and has served as its Chairman of the Board of
Directors,  director,  and Chief Executive  Officer since its formation in 1980.
CNL Group, Inc. is the parent company of CNL Securities  Corp.,  which is acting
as the  Managing  Dealer in this  offering,  CNL  Investment  Company,  CNL Fund
Advisors,  Inc. and CNL Hospitality Advisors,  Inc. Mr. Seneff has been Chairman
of the Board,  Chief  Executive  Officer and a director of CNL Securities  Corp.
since its  formation in 1979.  Mr. Seneff also has held the position of Chairman
of  the  Board,  Chief  Executive  Officer,  President  and a  director  of  CNL
Management  Company,  a registered  investment  advisor,  since its formation in
1976,  has  served  as Chief  Executive  Officer,  Chairman  of the  Board and a
director of CNL Investment Company,  and Chief Executive Officer and Chairman of
the Board of  Commercial  Net Lease  Realty,  Inc.  since 1992,  served as Chief
Executive  Officer and Chairman of the Board of CNL Realty  Advisors,  Inc. from
its  inception  in 1991  through  1997 at which time such  company  merged  with
Commercial Net Lease Realty,  Inc., and has held the position of Chief Executive
Officer,  Chairman  of the Board and a director of CNL  Institutional  Advisors,
Inc., a registered  investment advisor,  since its inception in 1990. Mr. Seneff
previously  served on the  Florida  State  Commission  on Ethics and is a former
member and past Chairman of the State of Florida  Investment  Advisory  Council,
which recommends to the Florida Board of Administration  investments for various
Florida  employee   retirement  funds.  The  Florida  Board  of  Administration,
Florida's principal  investment  advisory and money management agency,  oversees
the  investment of more than $60 billion of retirement  funds.  Since 1971,  Mr.
Seneff has been active in the acquisition,  development,  and management of real
estate projects and, directly or through an affiliated  entity,  has served as a
general partner or joint venturer in over 100 real estate  ventures  involved in
the financing,  acquisition,  construction,  and rental of  restaurants,  office
buildings, apartment complexes, hotels, and other real estate. Included in these
real estate ventures are  approximately 65 privately offered real estate limited
partnerships with investment  objectives similar to one or more of the Company's
investment  objectives,  in which Mr. Seneff,  directly or through an affiliated
entity,  serves or has served as a general  partner.  Mr.  Seneff  received  his
degree in Business Administration from Florida State University in 1968.

                                  -66-

<PAGE>
         Robert A. Bourne.  Director and President.  Mr. Bourne  currently holds
the position of President and director of CNL  Hospitality  Advisors,  Inc., the
Advisor.  Mr.  Bourne also serves as  President  and a director of CNL  American
Properties  Fund, Inc. Mr. Bourne  currently holds the position of Vice Chairman
of the Board of Directors, director and Treasurer of CNL Fund Advisors, Inc. Mr.
Bourne  served as  President  of CNL Fund  Advisors,  Inc.  from the date of its
inception  through  October  1997.  Mr. Bourne is President and Treasurer of CNL
Group, Inc., President, Treasurer, a director, and a registered principal of CNL
Securities Corp. (the Managing Dealer of this offering), President, Treasurer, a
director,  and a  registered  principal  of CNL  Investment  Company,  and Chief
Investment  Officer,  a director and  Treasurer of CNL  Institutional  Advisors,
Inc., a registered  investment  advisor.  Mr.  Bourne served as President of CNL
Institutional  Advisors,  Inc. from the date of its  inception  through June 30,
1997.  Mr.  Bourne served as President and a director from July 1992 to February
1996,  served as Secretary  and Treasurer  from  February 1996 through  December
1997,  and has served as Vice Chairman of the Board of Directors  since February
1996, of Commercial  Net Lease  Realty,  Inc. In addition,  Mr. Bourne served as
President of CNL Realty Advisors, Inc. from 1991 to February 1996, and served as
a director of CNL Realty Advisors,  Inc. from 1991 through December 1997, and as
Treasurer and Vice Chairman from February 1996 through  December  1997, at which
time such company merged with Commercial Net Lease Realty,  Inc. Upon graduation
from Florida State  University in 1970,  where he received a B.A. in Accounting,
with honors,  Mr.  Bourne  worked as a certified  public  accountant  and,  from
September  1971  through  December  1978 was  employed  by  Coopers  &  Lybrand,
Certified  Public  Accountants,  where  he  held  the  position  of tax  manager
beginning in 1975.  From January 1979 until June 1982,  Mr. Bourne was a partner
in the accounting firm of Cross & Bourne and from July 1982 through January 1987
he was a partner in the accounting firm of Bourne & Rose, P.A., Certified Public
Accountants.   Mr.  Bourne,  who  joined  CNL  Securities  Corp.  in  1979,  has
participated  as a general  partner or joint  venturer  in over 100 real  estate
ventures  involved in the financing,  acquisition,  construction,  and rental of
restaurants,  office  buildings,  apartment  complexes,  hotels,  and other real
estate.  Included in these real estate ventures are  approximately  64 privately
offered real estate limited  partnerships with investment  objectives similar to
one or more  of the  Company's  investment  objectives,  in  which  Mr.  Bourne,
directly  or through  an  affiliated  entity,  serves or has served as a general
partner.

         G. Richard Hostetter,  Esq.  Independent  Director.  Mr. Hostetter also
serves as a director of CNL American  Properties  Fund,  Inc. Mr.  Hostetter was
associated  with the law firm of Miller and Martin from 1966 through  1989,  the
last ten years of such association as a senior partner.  As a lawyer,  he served
for more than 20 years as counsel for  various  corporate  real  estate  groups,
fast-food  companies  and  public  companies,  including  The  Krystal  Company,
resulting in his extensive  participation  in  transactions  involving the sale,
lease, and  sale/leaseback  of approximately 250 restaurant units. Mr. Hostetter
graduated  from the  University  of Georgia and received his J.D. from Emory Law
School in 1966.  He is licensed to practice law in Tennessee  and Georgia.  From
1989 to date,  Mr.  Hostetter  has served as  President  and General  Counsel of
Mills, Ragland & Hostetter,  Inc., the corporate general partner of MRH, L.P., a
holding  company  involved  in  corporate  acquisitions,  in  which he also is a
general and limited partner.

         J.  Joseph  Kruse.  Independent  Director.  Mr.  Kruse also serves as a
director of CNL American  Properties  Fund,  Inc. From 1993 to the present,  Mr.
Kruse has been  President and Chief  Executive  Officer of Kruse & Co.,  Inc., a
merchant  banking  company  engaged in real  estate.  Formerly,  Mr. Kruse was a
Senior Vice  President with Textron,  Inc. for twenty years,  and then served as
Senior Vice  President at G. William  Miller & Co., a firm founded by the former
Chairman of the Federal Reserve Board and the Treasury Secretary.  Mr. Kruse was
responsible  for  evaluations of commercial real estate and retail shopping mall
projects  and  continues to serve of counsel to the firm.  Mr. Kruse  received a
Bachelors of Science in Education  degree from the University of Florida in 1957
and  a  Masters  of  Science  in  Administration  in  1958  from  Florida  State
University.  He also  graduated  from the  Advanced  Management  Program  of the
Harvard Graduate School of Business.

     Richard C.  Huseman.  Independent  Director.  Mr.  Huseman also serves as a
director of CNL  American  Properties  Fund,  Inc.  Mr.  Huseman is  presently a
professor in the College of Business Administration, and from 1990 through 1995,
served as the Dean of the College of Business  Administration  of the University
of Central  Florida.  He has served as a  consultant  in the area of  managerial
strategies to a number of Fortune 500 corporations, including IBM, AT&T, and 3M,
as well as to  several  branches  of the  U.S.  government,  including  the U.S.
Department of Health and Human Services, the U.S. Department of Justice, and the
Internal Revenue Service. Mr. Huseman received a B.A. from Greenville College in
1961 and an M.A. and a Ph.D.  from the  University of Illinois in 1963 and 1965,
respectively.

                                  -67-
<PAGE>

      Charles  A.  Muller.  Executive  Vice  President  and  Chief
Operating Officer.  Mr.  Muller  joined CNL in  October  1996 and is
responsible  for the planning and  implementation  of CNL's interest in
hotel  industry  investments, including  acquisitions,  development,
project  analysis and due diligence.  He currently  serves  as the Chief
Operating  Officer  of  both  CNL  Hospitality Advisors,  Inc., the
Advisor,  and of CNL Hotel Development  Company. Mr. Muller joined CNL
following more than 15 years of broadbased hotel industry  experience
with firms such as Tishman Hotel Corporation,  Wyndham Hotels & Resorts,
Pannell Kerr Forster, and AIRCOA Hospitality Services.  Mr. Muller's
background includes responsibility  for market review and valuation
efforts,  property  acquisitions and  development,  capital  improvement
planning,  hotel operations and project management for renovations and
new construction. Mr. Muller served on the former Market,  Finance and
Investment Analysis Committee of the American Hotel & Motel Association
and is a founding member of the Lodging Industry Investment Council. He
holds a bachelor's degree in Hotel Administration from Cornell
University.

     Jeanne A. Wall. Executive Vice President. Ms. Wall serves as Executive Vice
President of CNL  Hospitality  Advisors,  Inc.,  the  Advisor.  Ms. Wall is also
Executive  Vice  President of CNL American  Properties  Fund,  Inc. and CNL Fund
Advisors,  Inc. Ms. Wall has served as Chief Operating Officer of CNL Investment
Company  and of CNL  Securities  Corp.  since  November  1994 and has  served as
Executive Vice President of CNL Investment  Company since January 1991. In 1984,
Ms. Wall joined CNL Securities  Corp. In 1985, Ms. Wall became Vice President of
CNL  Securities  Corp. in 1987,  she became a Senior Vice  President and in July
1997,  she became  Executive  Vice  President of CNL  Securities  Corp.  In this
capacity,  Ms. Wall serves as national marketing and sales director and oversees
the national marketing plan for the CNL investment  programs.  In addition,  Ms.
Wall  oversees  product  development,  partnership  administration  and investor
services  for  programs  offered  through  participating  brokers and  corporate
communications  for CNL Group, Inc. and Affiliates.  Ms. Wall also has served as
Senior  Vice  President  of  CNL  Institutional  Advisors,  Inc.,  a  registered
investment advisor, from 1990 to 1993, as Vice President of CNL Realty Advisors,
Inc.  since  its  inception  in 1991  through  1997,  and as Vice  President  of
Commercial Net Lease Realty, Inc. since 1992 through 1997. Ms. Wall holds a B.A.
in Business  Administration from Linfield College and is a registered  principal
of CNL Securities  Corp. Ms. Wall currently  serves as a trustee on the Board of
the  Investment  Program  Association  and on the Direct  Participation  Program
committee for the National Association of Securities Dealers.

     Lynn E. Rose.  Secretary  and  Treasurer.  Ms.  Rose  serves as  Secretary,
Treasurer and a director of CNL  Hospitality  Advisors,  Inc., the Advisor.  Ms.
Rose is also Secretary and Treasurer of CNL American  Properties  Fund, Inc. and
Secretary and a director of CNL Fund Advisors, Inc. Ms. Rose, a certified public
accountant,  has served as Secretary  of CNL Group,  Inc.  since 1987,  as Chief
Financial  Officer  of CNL  Group,  Inc.,  since  December  1993,  and served as
Controller of CNL Group,  Inc. from 1987 until December  1993. In addition,  Ms.
Rose has served as Chief Financial Officer and Secretary of CNL Securities Corp.
since July 1994. She has served as Chief Operating  Officer,  Vice President and
Secretary of CNL Corporate Services, Inc. since November 1994. Ms. Rose also has
served as Chief Financial Officer and Secretary of CNL  Institutional  Advisors,
Inc.  since its  inception  in 1990 as  Secretary  and a director  of CNL Realty
Advisors,  Inc. from its inception in 1991 through 1997, and as Treasurer of CNL
Realty Advisors,  Inc. from 1991 to February 1996. In addition,  Ms. Rose served
as Secretary  and Treasurer of  Commercial  Net Lease Realty,  Inc. from 1992 to
February 1996. Ms. Rose also currently serves as Secretary for  approximately 50
additional corporations.  Ms. Rose oversees the management information services,
administration,  legal compliance,  accounting, tenant compliance, and reporting
for over 250  corporations,  partnerships  and joint ventures.  Prior to joining
CNL,  Ms. Rose was a partner  with Robert A.  Bourne in the  accounting  firm of
Bourne & Rose,  P.A.,  Certified  Public  Accountants.  Ms. Rose holds a B.A. in
Sociology  from  the  University  of  Central  Florida.  She was  licensed  as a
certified public accountant in 1979.

         C. Brian Strickland. Vice President of Finance and Administration.  Mr.
Strickland  currently serves as Vice President of Finance and  Administration of
CNL Hospitality  Advisors,  Inc., the Advisor, and Vice President of Finance and
Administration of CNL Hotel Development Company.  Mr. Strickland  supervises the
companies'  financial  reporting,  financial control and accounting functions as
well as  forecasting,  budgeting  and  cash  management  activities.  He is also
responsible  for SEC  compliance,  equity  and  debt  financing  activities  and
insurance for the companies.  Mr.  Strickland  joined CNL Hospitality  Advisors,
Inc. in April 1998 with an  extensive  accounting  background.  Prior to joining
CNL, he served as vice president of taxation with Patriot American  Hospitality,
Inc., where he was responsible for implementation of tax planning  strategies on
corporate  mergers  and  acquisitions  and where he  performed  or  assisted  in
strategic  processes in the REIT  industry.  From 1989 to 1997,  Mr.  Strickland
served as director  of tax and asset  management  for  Wyndham  Hotels & Resorts
where  he was  integrally  involved  in  structuring  acquisitive  transactions,
including the roll-up and initial public  offering of Wyndham Hotel  Corporation
and its  subsequent  merger  with  Patriot  American  Hospitality,  Inc.  In his
capacity of director of asset management, he was instrumental in the development

                                  -68-

<PAGE>

and opening of a hotel and casino in San Juan,  Puerto Rico.  Prior to 1989, Mr.
Strickland was senior tax accountant for Trammell Crow Company where he provided
tax consulting services to Regional Development Offices.  From 1986 to 1988, Mr.
Strickland  was tax  accountant for Ernst & Whinney where he was a member of the
real estate practice group. Mr.  Strickland is a certified public accountant and
holds a bachelor's degree in accounting.

INDEPENDENT DIRECTORS

         Under  the  Articles  of  Incorporation,  a  majority  of the  Board of
Directors must consist of Independent Directors,  except for a period of 90 days
after  the  death,  removal  or  resignation  of an  Independent  Director.  The
Independent   Directors  shall  nominate   replacements  for  vacancies  in  the
Independent  Director  positions.  An Independent  Director may not, directly or
indirectly  (including  through  a  member  of his  immediate  family),  own any
interest  in,  be  employed  by,  have  any  present  business  or  professional
relationship  with,  serve as an  officer  or  director  of the  Advisor  or its
Affiliates,  or serve as a director  of more than three REITs  organized  by the
Advisor  or its  Affiliates.  Except  to  carry  out the  responsibilities  of a
Director,  an  Independent  Director may not perform  material  services for the
Company.

COMMITTEES OF THE BOARD OF DIRECTORS

         The Company has a standing  Audit  Committee,  the members of which are
selected by the full Board of Directors  each year.  The Audit  Committee  makes
recommendations  to the  Board of  Directors  in  accordance  with  those of the
independent accountants of the Company. The Board of Directors shall review with
such  accounting  firm the scope of the audit and the  results of the audit upon
its completion.

         In  addition,  the Company  has formed a  Compensation  Committee,  the
members of which are selected by the full Board of Directors each year.

         At least a majority of the members of each  committee of the  Company's
Board of Directors must be Independent Directors.

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

         Each Director is entitled to receive $6,000 annually for serving on the
Board of Directors,  as well as fees of $750 per meeting attended ($375 for each
telephonic  meeting in which the  Director  participates),  including  committee
meetings.  No executive  officer or Director of the Company has received a bonus
from the Company.  The Company will not pay any compensation to the officers and
Directors  of the  Company  who also  serve as  officers  and  directors  of the
Advisor.

MANAGEMENT COMPENSATION

         For a description of the types, recipients, methods of computation, and
estimated  amounts  of all  compensation,  fees,  and  distributions  to be paid
directly or indirectly by the Company to the Advisor, Managing Dealer, and their
Affiliates, see "Management Compensation."


                 THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

     CNL Hospitality Advisors, Inc. (formerly CNL Real Estate Advisors, Inc.) is
a Florida corporation organized in January 1997 to provide management,  advisory
and  administrative  services.  The Company entered into the Advisory  Agreement
with the Advisor  effective July 9, 1997.  CNL  Hospitality  Advisors,  Inc., as
Advisor, has a fiduciary responsibility to the Company and the stockholders.

                                  -69-
<PAGE>



         The directors and officers of the Advisor are as follows:

         James M. Seneff, Jr....................Chairman of the Board,
                                                Chief Executive Officer,
                                                and Director
         Robert A. Bourne.......................President and Director
         Charles A. Muller......................Executive Vice President and
                                                Chief Operating Officer
         Jeanne A. Wall.........................Executive Vice President
         Lynn E. Rose...........................Secretary, Treasurer and
                                                Director
         C. Brian Strickland....................Vice President of Finance and
                                                Administration

         The  backgrounds  of  these   individuals  are  described  above  under
"Management -- Directors and Executive Officers."

         The Advisor  currently owns 20,000 shares of Common Stock.  The Advisor
may not sell these shares while the  Advisory  Agreement is in effect,  although
the Advisor may  transfer  such shares to  Affiliates.  Neither the  Advisor,  a
Director,  or any  Affiliate  may vote or consent on  matters  submitted  to the
stockholders  regarding removal of, or any transaction  between, the Company and
the Advisor, Directors, or an Affiliate. In determining the requisite percentage
in interest of shares of Common Stock necessary to approve a matter on which the
Advisor,  Directors, and any Affiliate may not vote or consent, any shares owned
by any of them will not be included.

THE ADVISORY AGREEMENT

         Under  the  terms  of  the   Advisory   Agreement,   the   Advisor  has
responsibility  for the day-to-day  operations of the Company,  administers  the
Company's  bookkeeping  and  accounting  functions,   serves  as  the  Company's
consultant  in  connection  with  policy  decisions  to be made by the  Board of
Directors,  manages the Company's Properties and Mortgage Loans, administers the
Company's  Secured  Equipment  Lease program and renders  other  services as the
Board of Directors deems appropriate.  The Advisor is subject to the supervision
of the Company's Board of Directors and has only such functions as are delegated
to it.

         The Company will  reimburse  the Advisor for all of the costs it incurs
in connection with the services it provides to the Company,  including,  but not
limited  to: (i)  Offering  Expenses,  which are  defined  to  include  expenses
attributable to preparing the documents relating to this offering, the formation
and  organization  of the Company,  qualification  of the Shares for sale in the
states,  escrow arrangements,  filing fees and expenses  attributable to selling
the  Shares;   (ii)   Selling   Commissions,   advertising   expenses,   expense
reimbursements,  and legal and accounting  fees;  (iii) the actual cost of goods
and materials used by the Company and obtained from entities not affiliated with
the Advisor,  including  brokerage fees paid in connection with the purchase and
sale of securities;  (iv) administrative  services  (including  personnel costs;
provided,  however that no reimbursement shall be made for costs of personnel to
the extent that such personnel  perform  services in transactions  for which the
Advisor  receives a  separate  fee,  at the lesser of actual  cost or 90% of the
competitive  rate charged by unaffiliated  persons  providing  similar goods and
services in the same geographic location);  (v) Acquisition Expenses,  which are
defined  to  include  expenses  related  to the  selection  and  acquisition  of
Properties,  for goods and  services  provided  by the  Advisor at the lesser of
actual  cost or 90% of the  competitive  rate  charged by  unaffiliated  persons
providing similar goods and services in the same geographic location);  and (vi)
expenses  related to  negotiating  and servicing the Mortgage  Loans and Secured
Equipment Leases.

         The Company  shall not  reimburse  the Advisor at the end of any fiscal
quarter for Operating  Expenses that, in the four  consecutive  fiscal  quarters
then ended (the  "Expense  Year")  exceed the greater of 2% of Average  Invested
Assets or 25% of Net Income (the "2%/25%  Guidelines") for such year.  Within 60
days  after  the end of any  fiscal  quarter  of the  Company  for  which  total
Operating  Expenses  for the  Expense  Year  exceed the 2%/25%  Guidelines,  the
Advisor  shall  reimburse  the Company  the amount by which the total  Operating
Expenses paid or incurred by the Company exceed the 2%/25% Guidelines.

         The  Company  will not  reimburse  the  Advisor or its  Affiliates  for
services for which the Advisor or its Affiliates are entitled to compensation in
the form of a separate fee.

         Pursuant to the Advisory Agreement,  the Advisor is entitled to receive
certain fees and  reimbursements,  as listed in "Management  Compensation."  The
Subordinated Incentive Fee payable to the Advisor under certain circumstances if
Listing occurs may be paid, at the option of the Company, in cash, in Shares, by

                                  -70-

<PAGE>

delivery of a  promissory  note payable to the  Advisor,  or by any  combination
thereof.  In the event the  Subordinated  Incentive  Fee is paid to the  Advisor
following  Listing,  no Performance Fee, as described below, will be paid to the
Advisor under the Advisory  Agreement nor will any additional share of Net Sales
Proceeds  be paid to the  Advisor.  The  total of all  Acquisition  Fees and any
Acquisition  Expenses  payable  to the  Advisor  and  its  Affiliates  shall  be
reasonable  and shall not exceed an amount  equal to 6% of the Real Estate Asset
Value  of a  Property,  or in the  case  of a  Mortgage  Loan,  6% of the  funds
advanced,  unless a majority of the Board of Directors,  including a majority of
the Independent Directors not otherwise interested in the transaction,  approves
fees in excess of this limit subject to a determination  that the transaction is
commercially  competitive,  fair and reasonable to the Company.  The Acquisition
Fees payable in  connection  with the selection or  acquisition  of any Property
shall be  reduced to the  extent  that,  and if  necessary  to limit,  the total
compensation paid to all persons involved in the acquisition of such Property to
the amount customarily charged in arm's-length  transactions by other persons or
entities  rendering  similar  services as an ongoing public activity in the same
geographical location and for comparable types of Properties,  and to the extent
that other acquisition fees,  finder's fees, real estate  commissions,  or other
similar  fees or  commissions  are paid by any  person  in  connection  with the
transaction.

         If the Advisor or a CNL Affiliate performs services that are outside of
the scope of the Advisory  Agreement,  compensation is at such rates and in such
amounts as are agreed to by the Advisor  and the  Independent  Directors  of the
Company.

         Further,  if Listing occurs,  the Company  automatically  will become a
perpetual life entity.  At such time, the Company and the Advisor will negotiate
in good faith a fee structure  appropriate  for an entity with a perpetual life,
subject to approval by a majority of the Independent Directors. In negotiating a
new fee structure,  the Independent  Directors shall consider all of the factors
they deem relevant.  These are expected to include,  but will not necessarily be
limited to: (i) the amount of the  advisory  fee in relation to the asset value,
composition,  and profitability of the Company's portfolio;  (ii) the success of
the Advisor in generating  opportunities that meet the investment  objectives of
the Company;  (iii) the rates charged to other REITs and to investors other than
REITs by advisors  that perform the same or similar  services;  (iv)  additional
revenues realized by the Advisor and its Affiliates  through their  relationship
with  the  Company,  including  loan  administration,   underwriting  or  broker
commissions,  servicing, engineering, inspection and other fees, whether paid by
the Company or by others with whom the Company  does  business;  (v) the quality
and extent of service and advice furnished by the Advisor;  (vi) the performance
of the investment  portfolio of the Company,  including income,  conservation or
appreciation of capital,  and number and frequency of problem  investments;  and
(vii) the quality of the  Property,  Mortgage Loan and Secured  Equipment  Lease
portfolio of the Company in  relationship  to the  investments  generated by the
Advisor for its own account. The Board of Directors, including a majority of the
Independent  Directors,  may  not  approve  a new  fee  structure  that,  in its
judgment, is more favorable to the Advisor than the current fee structure.

         The Advisory Agreement,  which was entered into by the Company with the
unanimous  approval  of  the  Board  of  Directors,  including  the  Independent
Directors,  expires  one year  after the date of  execution,  on July 10,  1999,
subject to successive  one-year renewals upon mutual consent of the parties.  In
the event that a new Advisor is retained,  the previous  Advisor will  cooperate
with the Company and the  Directors in effecting  an orderly  transition  of the
advisory  functions.  The  Board  of  Directors  (including  a  majority  of the
Independent   Directors)   shall  approve  a  successor   Advisor  only  upon  a
determination  that the Advisor possesses  sufficient  qualifications to perform
the advisory  functions for the Company and that the compensation to be received
by the new Advisor pursuant to the new Advisory Agreement is justified.

         The Advisory  Agreement may be  terminated  without cause or penalty by
either  party,  or by the mutual  consent of the  parties  (by a majority of the
Independent  Directors  of the  Company or a majority  of the  directors  of the
Advisor,  as the case may be), upon 60 days' prior written notice. At that time,
the Advisor  shall be entitled to receive  the  Performance  Fee if  performance
standards  satisfactory  to a majority  of the Board of  Directors,  including a
majority of the Independent  Directors,  when compared to (a) the performance of
the Advisor in comparison with its  performance for other entities,  and (b) the
performance  of other advisors for similar  entities,  have been met. If Listing
has not occurred, the Performance Fee, if any, shall equal 10% of the amount, if

                                  -71-

<PAGE>

any, by which (i) the  appraised  value of the assets of the Company on the date
of termination  of the Advisory  Agreement (the  "Termination  Date"),  less the
amount of all indebtedness secured by the assets of the Company,  plus the total
Distributions  made to  stockholders  from the Company's  inception  through the
Termination  Date,  exceeds  (ii)  Invested  Capital plus an amount equal to the
Stockholders' 8% Return from inception through the Termination Date. The Advisor
shall be entitled to receive  all  accrued but unpaid  compensation  and expense
reimbursements in cash within 30 days of the Termination Date. All other amounts
payable to the Advisor in the event of a  termination  shall be  evidenced  by a
promissory  note and shall be payable  from time to time.  The  Performance  Fee
shall be paid in 12 equal quarterly  installments without interest on the unpaid
balance,  provided  that no  payment  will be made in any  quarter in which such
payment  would  jeopardize  the  Company's  REIT status,  in which case any such
payment or  payments  will be delayed  until the next  quarter in which  payment
would not jeopardize REIT status.  Notwithstanding the preceding  sentence,  any
amounts  which  may be  deemed  payable  at the date the  obligation  to pay the
Performance  Fee is incurred which relate to the  appreciation  of the Company's
Assets shall be an amount which provides  compensation to the terminated Advisor
only for that portion of the holding  period for the  respective  Assets  during
which such  terminated  Advisor  provided  services to the  Company.  If Listing
occurs,  the Performance Fee, if any,  payable  thereafter will be as negotiated
between  the  Company  and the  Advisor.  The  Advisor  shall not be entitled to
payment of the Performance Fee in the event the Advisory Agreement is terminated
because of failure of the Company and the Advisor to  establish a fee  structure
appropriate  for a  perpetual-life  entity at such time,  if any,  as the Shares
become listed on a national securities exchange or over-the-counter  market. The
Performance Fee, to the extent payable at the time of Listing,  will not be paid
in the event that the Subordinated Incentive Fee is paid.

         The  Advisor  has the  right to assign  the  Advisory  Agreement  to an
Affiliate subject to approval by the Independent  Directors of the Company.  The
Company has the right to assign the Advisory  Agreement to any  successor to all
of its assets, rights, and obligations.

         The Advisor  will not be liable to the Company or its  stockholders  or
others, except by reason of acts constituting bad faith, fraud,  misconduct,  or
negligence, and will not be responsible for any action of the Board of Directors
in following or  declining to follow any advice or  recommendation  given by it.
The  Company  has  agreed to  indemnify  the  Advisor  with  respect  to acts or
omissions  of the Advisor  undertaken  in good  faith,  in  accordance  with the
foregoing  standards  and  pursuant to the  authority  set forth in the Advisory
Agreement.  Any indemnification  made to the Advisor may be made only out of the
net assets of the Company and not from stockholders.


                          CERTAIN TRANSACTIONS

         The  Managing  Dealer  is  entitled  to  receive  Selling   Commissions
amounting to 7.5% of the total  amount  raised from the sale of Shares of common
stock for  services in  connection  with the offering of Shares,  a  substantial
portion   of  which  has  been  or  will  be  paid  as   commissions   to  other
broker-dealers.  For the period January 1, 1998 through  September 30, 1998, and
the year ended December 31, 1997, the Company incurred  $1,284,999 and $849,405,
respectively,  of such fees through the Initial Offering,  a substantial portion
of which was paid by the Managing Dealer as commissions to other broker-dealers.

         In  addition,  the  Managing  Dealer is entitled to receive a Marketing
Support and Due Diligence  Expense  Reimbursement Fee equal to 0.5% of the total
amount  raised from the sale of Shares,  a portion of which may be  reallowed to
other broker-dealers. For the period January 1, 1998 through September 30, 1998,
and the year ended December 31, 1997, the Company  incurred $85,667 and $56,627,
respectively,  of such fees through the Initial  Offering,  substantially all of
which were  reallowed to other  broker-dealers  and from which all bona fide due
diligence expenses were paid.

         The  Advisor is entitled to receive  Acquisition  Fees for  services in
identifying  the Properties and  structuring  the terms of the  acquisition  and
leases of the Properties and  structuring  the terms of the Mortgage Loans equal
to 4.5% of the total amount  raised from the sale of Shares,  loan proceeds from
Permanent  Financing and amounts  outstanding on the Line of Credit,  if any, at
the time of Listing,  but excluding that portion of the Permanent Financing used
to finance  Secured  Equipment  Leases.  For the period  January 1, 1998 through
September 30, 1998, and the year ended  December 31, 1997, the Company  incurred
$770,999 and $509,643, respectively, of such fees through the Initial Offering.

         The Company and the Advisor  have  entered  into an Advisory  Agreement
pursuant to which the Advisor will  receive a monthly  Asset  Management  Fee of
one-twelfth  of  0.60%  of  the  Company's  Real  Estate  Asset  Value  and  the
outstanding  principal  balance  of any  Mortgage  Loans  as of  the  end of the
preceding  month. The Asset Management Fee, which will not exceed fees which are

                                  -72-

<PAGE>

competitive for similar  services in the same geographic area, may or may not be
taken,  in  whole  or in part as to any  year,  in the  sole  discretion  of the
Advisor.  All or any  portion  of the Asset  Management  Fee not taken as to any
fiscal year shall be deferred  without  interest  and may be taken in such other
fiscal  year as the  Advisor  shall  determine.  During  the nine  months  ended
September 30, 1998, the Company incurred $27,246 of such fees.

         The Company has incurred  Operating  Expenses  which,  in general,  are
those expenses  relating to  administration  of the Company on an ongoing basis.
Pursuant to the Advisory  Agreement,  the Advisor is required to  reimburse  the
Company the amount by which the total Operating Expenses paid or incurred by the
Company exceed in any four consecutive fiscal quarters (the "Expense Year"), the
greater of two  percent of Average  Invested  Assets or 25 percent of Net Income
(the "Expense  Cap").  During the four quarters  ended  September 30, 1998,  the
Company's Operating Expenses exceeded the Expense Cap by $92,733;  therefore the
Advisor  reimbursed  the Company  such amount in  accordance  with the  Advisory
Agreement.

         The Advisor and its Affiliates provide  administrative  services to the
Company  (including  administrative  services in connection with the offering of
Shares) on a day-to-day basis. In connection with the Initial Offering,  for the
nine months ended  September 30, 1998,  the year ended December 31, 1997 and the
period June 12, 1996 (date of inception)  through December 31, 1996, the Company
incurred a total of  $332,383,  $192,224 and  $28,665,  respectively,  for these
services,   $236,942,  $185,335  and  $28,665,   respectively,   of  such  costs
representing  stock  issuance  costs and $95,441,  $6,889 and $0,  respectively,
representing  general  operating and  administrative  expenses,  including costs
related to preparing and  distributing  reports  required by the  Securities and
Exchange Commission.


                     PRIOR PERFORMANCE INFORMATION

         The  information  presented in this section  represents  the historical
experience  of certain real estate  programs  organized by certain  officers and
directors of the Advisor. Prior public programs have invested only in restaurant
properties and have not invested in hotel  properties.  Investors in the Company
should not assume that they will experience returns, if any, comparable to those
experienced  by investors in such prior public real estate  programs.  Investors
who  purchase  Shares in the  Company  will not thereby  acquire  any  ownership
interest in any partnerships or corporations to which the following  information
relates.

         Two  Directors  of the  Company,  Robert A. Bourne and James M. Seneff,
Jr.,  individually  or with others have served as general  partners of 88 and 89
real estate limited  partnerships,  respectively,  including 18 publicly offered
CNL Income Fund  partnerships,  and as  directors  and  officers of two unlisted
public REITs. None of these limited partnerships or the unlisted REITs have been
audited by the IRS. Of course,  there is no guarantee  that the Company will not
be audited. Based on an analysis of the operating results of the prior programs,
Messrs.  Bourne  and Seneff  believe  that each of such  programs  has met or is
meeting its principal investment objectives in a timely manner.

         CNL Realty Corporation, which was organized as a Florida corporation in
November  1985 and whose  sole  stockholders  are  Messrs.  Bourne  and  Seneff,
currently serves as the corporate general partner with Messrs. Bourne and Seneff
as individual general partners of 18 CNL Income Fund limited  partnerships,  all
of which were organized to invest in fast-food,  family-style and in the case of
two of the  partnerships,  casual-dining  restaurant  properties.  In  addition,
Messrs.  Bourne and Seneff  currently  serve as  directors  and  officers of CNL
American  Properties  Fund, Inc., an unlisted public REIT organized to invest in
fast-food,  family-style and casual-dining restaurant properties, mortgage loans
and secured equipment leases; and CNL Health Care Properties,  Inc., an unlisted
public REIT organized to invest in health care and seniors' housing  facilities.
Both of the unlisted public REITs have investment objectives similar to those of
the Company. As of June 30, 1998, the 18 partnerships and the unlisted REITs had
raised  a total of  $1,129,500,099  from a total of  72,558  investors,  and had
invested  in  1,033  fast-food,   family-style  and   casual-dining   restaurant
properties.  Certain  additional  information  relating  to  the  offerings  and
investment  history of the 18 public  partnerships and the unlisted public REITs
is set forth below.

                                  -73-

<PAGE>

<TABLE>
<CAPTION>

                                                                       Number of                   Date 90% of Net
                                                                       Limited                     Proceeds Fully
                          Maximum                                      Partnership                 Invested or
Name of                   Offering                                     Units or Shares             Committed to
Entity                    Amount (1)            Date Closed            Sold                        Investment (2)
- ------                    ----------            -----------            ---------------             --------------
<S>                       <C>                   <C>                    <C>                         <C>

CNL Income                $15,000,000           December 31, 1986      30,000                      December 1986
Fund, Ltd.                (30,000 units)
CNL Income                $25,000,000           August 21, 1987        50,000                      November 1987
Fund II, Ltd.             (50,000 units)
CNL Income                $25,000,000           April 29, 1988         50,000                      June 1988
Fund III, Ltd.            (50,000 units)
CNL Income                $30,000,000           December 6, 1988       60,000                      February 1989
Fund IV, Ltd.             (60,000 units)
CNL Income                $25,000,000           June 7, 1989           50,000                      December 1989
Fund V, Ltd.              (50,000 units)
CNL Income                $35,000,000           January 19, 1990       70,000                      May 1990
Fund VI, Ltd.             (70,000 units)
CNL Income                $30,000,000           August 1, 1990         30,000,000                  January 1991
Fund VII, Ltd.            (30,000,000 units)
CNL Income                $35,000,000           March 7, 1991          35,000,000                  September 1991
Fund VIII, Ltd.           (35,000,000 units)
CNL Income                $35,000,000           September 6, 1991      3,500,000                   November 1991
Fund IX, Ltd.             (3,500,000 units)
CNL Income                $40,000,000           April 22, 1992         4,000,000                   June 1992
Fund X, Ltd.              (4,000,000 units)
CNL Income                $40,000,000           October 8, 1992        4,000,000                   September 1992
Fund XI, Ltd.             (4,000,000 units)
CNL Income                $45,000,000           April 15, 1993         4,500,000                   July 1993
Fund XII, Ltd.            (4,500,000 units)
CNL Income                $40,000,000           September 13, 1993     4,000,000                   August 1993
Fund XIII, Ltd.           (4,000,000 units)
CNL Income                $45,000,000           March 23, 1994         4,500,000                   May 1994
Fund XIV, Ltd.            (4,500,000 units)
CNL Income                $40,000,000           September 22, 1994     4,000,000                   December 1994
Fund XV, Ltd.             (4,000,000 units)
CNL Income                $45,000,000           July 18, 1995          4,500,000                   August 1995
Fund XVI, Ltd.            (4,500,000 units) 
CNL Income                $30,000,000           October 10,            3,000,000                   December 1996
Fund XVII, Ltd.           (3,000,000 units)     1996
</TABLE>

                                  -74-

<PAGE>

<TABLE>
<CAPTION>

                                                                         Number of                  Date 90% of Net
                                                                         Limited                    Proceeds Fully
                            Maximum                                      Partnership                Invested or
  Name of                   Offering                                     Units or Shares            Committed to
  Entity                    Amount (1)            Date Closed            Sold                       Investment (2)
  ------                    ----------            -----------            ---------------            --------------
<S>                         <C>                   <C>                    <C>

  CNL Income Fund           $35,000,000           February 6, 1998       3,500,000                  December 1997
  XVIII, Ltd.               (3,500,000 units)
  CNL American              $745,000,000                 (3)                 (3)                          (3)
  Properties Fund, Inc.     (74,500,000 shares)
  CNL Health Care           $155,000,000                 (4)                 (4)                          (4)
  Properties, Inc.          (15,500,000 shares)

</TABLE>


(1)   The amount  stated  includes the exercise by the general  partners of each
      partnership  of their option to increase by $5,000,000 the maximum size of
      the  offering of CNL Income  Fund,  Ltd.,  CNL Income Fund II,  Ltd.,  CNL
      Income Fund III, Ltd., CNL Income Fund IV, Ltd., CNL Income Fund VI, Ltd.,
      CNL Income Fund VIII,  Ltd., CNL Income Fund X, Ltd., CNL Income Fund XII,
      Ltd.,  CNL Income Fund XIV, Ltd., CNL Income Fund XVI, Ltd. and CNL Income
      Fund XVIII, Ltd.

(2)   For a description of the property acquisitions by these programs, see the
      table set forth on the following page.

(3)   In April 1995, CNL American Properties Fund, Inc. commenced an offering of
      a maximum of 15,000,000 shares of common stock  ($150,000,000),  excluding
      1,500,000 shares  ($15,000,000),  available to investors  participating in
      the  distribution  reinvestment  plan.  On February  6, 1997,  the initial
      offering  closed  upon  receipt of  subscriptions  totalling  $150,591,765
      (15,059,177  shares),  including  $591,765  (59,177  shares)  through  the
      reinvestment  plan.  Following  completion  of  the  initial  offering  on
      February  6,  1997,  CNL  American   Properties  Fund,  Inc.  commenced  a
      subsequent  offering  (the "1997  Offering")  of up to  27,500,000  shares
      ($275,000,000) of common stock. On March 2, 1998, the 1997 Offering closed
      upon receipt of subscriptions totalling $251,872,648  (25,187,265 shares),
      including  $1,872,648  (187,265  shares)  through the  reinvestment  plan.
      Following  completion of the 1997 Offering on March 2, 1998,  CNL American
      Properties  Fund,  Inc.   commenced  a  subsequent   offering  (the  "1998
      Offering") of up to 34,500,000  shares  ($345,000,000) of common stock. As
      of June  30,  1998,  CNL  American  Properties  Fund,  Inc.  had  received
      subscriptions  totalling  $111,880,663   (11,188,006  shares),   including
      $1,828,291  (182,829 shares) through the reinvestment  plan, from the 1998
      Offering.  As of  such  date,  CNL  American  Properties  Fund,  Inc.  had
      purchased 320 properties.

(4)   Effective September 18, 1998, CNL Health Care Properties, Inc.
      commenced an offering of up to 15,500,000 shares ($155,000,000) of
      common stock.  CNL Health Care Properties, Inc. has not yet
      acquired any properties.

         As of June 30, 1998,  Mr.  Seneff and Mr.  Bourne,  directly or through
affiliated  entities,  also had served as joint general partners of 69 nonpublic
real estate  limited  partnerships.  The  offerings  of 68 of these 69 nonpublic
limited  partnerships  had terminated as of June 30, 1998. These 68 partnerships
raised  a  total  of  $170,327,353  from  approximately  4,241  investors,   and
purchased,  directly  or  through  participation  in a joint  venture or limited
partnership, interests in a total of 206 projects as of June 30, 1998. These 206
projects  consist of 19 apartment  projects  (comprising 11% of the total amount
raised by all 68 partnerships),  13 office buildings (comprising 5% of the total
amount raised by all 68 partnerships),  159 fast-food,  family-style,  or casual
dining restaurant property and business investments (comprising 68% of the total
amount raised by all 68 partnerships),  one condominium  development (comprising
0.5% of the total  amount  raised by all 68  partnerships),  four  hotels/motels
(comprising  5% of the  total  amount  raised  by all  68  partnerships),  eight
commercial/retail  properties  (comprising 10% of the total amount raised by all
68  partnerships),  and two tracts of undeveloped  land  (comprising 0.5% of the
total amount raised by all 68  partnerships).  The offering of the one remaining
nonpublic  limited  partnership  (offering  totalling  $15,000,000)  had  raised
$13,637,500  from 263  investors  (approximately  90.91% of the  total  offering
amount) as of June 30, 1998.

                                  -75-

<PAGE>

         Mr. Bourne also has served, without Mr. Seneff, as a general partner of
one additional  nonpublic real estate limited partnership program which raised a
total of $600,000 from 13 investors and purchased,  through  participation  in a
limited  partnership,  one apartment building located in Georgia with a purchase
price of $1,712,000.

         Mr. Seneff also has served, without Mr. Bourne, as a general partner of
two additional  nonpublic real estate limited  partnerships which raised a total
of  $240,000  from 12  investors  and  purchased  two office  buildings  with an
aggregate  purchase price of $928,390.  Both of the office buildings are located
in Florida.

         Of the 89 real estate limited  partnerships  whose offerings had closed
as of June 30, 1998 (including 18 CNL Income Fund limited partnerships) in which
Mr.  Seneff  and/or Mr.  Bourne serve or have served as general  partners in the
past,  38 invested in  restaurant  properties  leased on a  "triple-net"  basis,
including  seven  which  also  invested  in  franchised   restaurant  businesses
(accounting  for  approximately  93% of the total  amount  raised by all 89 real
estate limited partnerships).

         The  following  table sets forth  summary  information,  as of June 30,
1998, regarding property acquisitions by the 18 limited partnerships and the two
unlisted REITs that have investment objectives similar to those of the Company.

<TABLE>
<CAPTION>

Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- -------                 --------                --------                   ---------                -------
<S>                     <C>                   <C>                          <C>

CNL Income              22 fast-food or       AL, AZ, CA, FL, GA,          All cash                 Public
Fund, Ltd.              family-style          LA, MD, OK, PA, TX,
                        restaurants           VA, WA
CNL Income              49 fast-food or       AL, AZ, CO, FL, GA,          All cash                 Public
Fund II, Ltd.           family-style          IL, IN, KS, LA, MI,
                        restaurants           MN, MO, NC, NM, OH,
                                              TN, TX, WA, WY
CNL Income              37 fast-food or       AZ, CA, CO, FL, GA,          All cash                 Public
Fund III, Ltd.          family-style          IA, IL, IN, KS, KY,
                        restaurants           MD, MI, MN, MO, NC,
                                              NE, OK, TX
CNL Income              45 fast-food or       AL, DC, FL, GA, IL,          All cash                 Public
Fund IV, Ltd.           family-style          IN, KS, MA, MD, MI,
                        restaurants           MS, NC, OH, PA, TN,
                                              TX, VA
CNL Income              35 fast-food or       AZ, FL, GA, IL, IN,          All cash                 Public
Fund V, Ltd.            family-style          MI, NH, NY, OH, SC,
                        restaurants           TN, TX, UT, WA
CNL Income              55 fast-food or       AR, AZ, FL, GA, IL,          All cash                 Public
Fund VI, Ltd.           family-style          IN, KS, MA, MI, MN,
                        restaurants           NC, NE, NM, NY, OH,
                                              OK, PA, TN, TX, VA,
                                              WA, WY
</TABLE>

                                  -76-
<PAGE>

<TABLE>
<CAPTION>



Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- -------                 --------                --------                   ---------                -------
<S>                     <C>                   <C>                          <C>                      <C>

CNL Income              49 fast-food or       AZ, CO, FL, GA, IN,          All cash                 Public
Fund VII, Ltd.          family-style          LA, MI, MN, NC, OH,
                        restaurants           SC, TN, TX, UT, WA
CNL Income              42 fast-food or       AZ, FL, IN, LA, MI,          All cash                 Public
Fund VIII, Ltd.         family-style          MN, NC, NY, OH, TN,
                        restaurants           TX, VA
CNL Income              43 fast-food or       AL, CO, FL, GA, IL,          All cash                 Public
Fund IX, Ltd.           family-style          IN, LA, MI, MN, MS,
                        restaurants           NC, NH, NY, OH, SC,
                                              TN, TX
CNL Income              51 fast-food or       AL, CA, CO, FL, ID,          All cash                 Public
Fund X, Ltd.            family-style          IL, LA, MI, MO, MT,
                        restaurants           NC, NH, NM, NY, OH,
                                              PA, SC, TN, TX
CNL Income              40 fast-food or       AL, AZ, CA, CO, CT,          All cash                 Public
Fund XI, Ltd.           family-style          FL, KS, LA, MA, MI,
                        restaurants           MS, NC, NH, NM, OH,
                                              OK, PA, SC, TX, VA,
                                              WA
CNL Income              49 fast-food or       AL, AZ, CA, FL, GA,          All cash                 Public
Fund XII, Ltd.          family-style          LA, MO, MS, NC, NM,
                        restaurants           OH, SC, TN, TX, WA
CNL Income              50 fast-food or       AL, AR, AZ, CA, CO,          All cash                 Public
Fund XIII, Ltd.         family-style          FL, GA, IN, KS, LA,
                        restaurants           MD, NC, OH, PA, SC,
                                              TN, TX, VA
CNL Income              64 fast-food or       AL, AZ, CO, FL, GA,          All cash                 Public
Fund XIV, Ltd.          family-style          KS, LA, MN, MO, MS,
                        restaurants           NC, NJ, NV, OH, SC,
                                              TN, TX, VA
CNL Income              55 fast-food or       AL, CA, FL, GA, KS,          All cash                 Public
Fund XV, Ltd.           family-style          KY, MN, MO, MS, NC,
                        restaurants           NJ, NM, OH, OK, PA,
                                              SC, TN, TX, VA
</TABLE>

                                  -77-
<PAGE>

<TABLE>
<CAPTION>


Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- -------                 --------                --------                   ---------                -------
<S>                     <C>                   <C>                          <C>                      <C>

CNL Income              47 fast-food or       AZ, CA, CO, DC, FL,          All cash                 Public
Fund XVI, Ltd.          family-style          GA, ID, IN, KS, MN,
                        restaurants           MO, NC, NM, NV, OH,
                                              TN, TX, UT, WI
CNL Income              29 fast-food,         CA, FL, GA, IL, IN,          All cash                 Public
Fund XVII, Ltd.         family-style or       MI, NC, NV, OH, SC,
                        casual-dining         TN, TX
                        restaurant properties
CNL Income              23 fast-food,         AZ, CA, FL, GA, IL,          All cash                 Public
Fund XVIII, Ltd.        family-style or       KY, MD, MN, NC, NV,
                        casual-dining         NY, OH, TN, TX
                        restaurant properties
CNL American            320 fast-food,        AL, AZ, CA, CO, CT,          All cash               Public REIT
Properties Fund, Inc.   family-style or       DE, FL, GA, IA, ID,
                        casual-dining         IL, IN, KS, KY, MD,
                        restaurant properties MI, MN, MO, NC, NE,
                                              NJ, NM, NV, NY, OH,
                                              OK, OR, PA, RI, SC,
                                              TN, TX, UT, VA, WA,
                                              WI, WV
CNL Health Care                  (1)                  (1)                     (1)                 Public REIT
Properties, Inc.
</TABLE>


- -----------------------
(1)      As of June 30, 1998, CNL Health Care Properties, Inc. had not
acquired any properties.

         A more detailed  description of the acquisitions by real estate limited
partnerships  and the two unlisted REITs sponsored by Messrs.  Bourne and Seneff
is set  forth  in  prior  performance  Table  VI,  included  in  Part  II of the
registration  statement  filed with the Securities  and Exchange  Commission for
this offering.  A copy of Table VI is available to stockholders from the Company
upon  request,  free of charge.  In addition,  upon request to the Company,  the
Company will provide, without charge, a copy of the most recent Annual Report on
Form 10-K filed with the Securities and Exchange Commission for CNL Income Fund,
Ltd.,  CNL Income Fund II, Ltd.,  CNL Income Fund III, Ltd., CNL Income Fund IV,
Ltd.,  CNL Income Fund V, Ltd.,  CNL Income Fund VI, Ltd.,  CNL Income Fund VII,
Ltd.,  CNL Income Fund VIII,  Ltd., CNL Income Fund IX, Ltd., CNL Income Fund X,
Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL Income Fund XIII,
Ltd.,  CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL Income Fund XVI,
Ltd., CNL Income Fund XVII,  Ltd., CNL Income Fund XVIII,  Ltd. and CNL American
Properties  Fund,  Inc. as well as a copy, for a reasonable fee, of the exhibits
filed with such reports.

         In order to provide potential  purchasers of Shares in the Company with
information  to enable  them to  evaluate  the prior  experience  of the Messrs.
Seneff and Bourne as general  partners of real estate  programs and as directors
and  officers  of the two  unlisted  REITs,  including  those  set  forth in the
foregoing  table,  certain  financial  and other  information  concerning  those
programs and the two unlisted REITs, with investment  objectives  similar to one
or more  of the  Company's  investment  objectives,  is  provided  in the  Prior
Performance Tables included as Appendix C. Information about the previous public
partnerships, the offerings of which became fully subscribed

                                  -78-
<PAGE>



between July 1993 and June 1998, is included therein. Potential stockholders are
encouraged to examine the Prior  Performance  Tables  attached as Appendix C (in
Table III), which include information as to the operating results of these prior
partnerships, for more detailed information concerning the experience of Messrs.
Seneff and Bourne.


                   INVESTMENT OBJECTIVES AND POLICIES

GENERAL

         The Company's primary investment  objectives are to preserve,  protect,
and enhance the Company's assets while (i) making quarterly Distributions;  (ii)
obtaining  fixed income  through the receipt of  base rent  and  increasing  the
Company's income (and Distributions) and providing  protection against inflation
through receipt of percentage rent, and/or automatic increases in base rent, and
obtaining  fixed  income  through the receipt of payments on Mortgage  Loans and
Secured  Equipment  Leases;  (iii)  continuing  to qualify as a REIT for federal
income  tax  purposes;  and (iv)  providing  stockholders  of the  Company  with
liquidity of their investment, either in whole or in part, within three to eight
years  after  commencement  of this  offering,  through (a)  Listing,  or (b) if
Listing does not occur within eight years after  commencement  of this offering,
the commencement of orderly Sales of the Company's assets,  outside the ordinary
course of business and  consistent  with its  objective of qualifying as a REIT,
and distribution of the proceeds thereof. The sheltering from tax of income from
other  sources is not an objective of the Company.  If the Company is successful
in achieving its investment and operating  objectives,  the stockholders  (other
than tax-exempt  entities) are likely to recognize  taxable income in each year.
While  there is no order of priority  intended  in the listing of the  Company's
objectives,  stockholders should realize that the ability of the Company to meet
these objectives may be severely  handicapped by any lack of  diversification of
the Company's investments and the terms of the leases.

         The  Company  intends to meet its  objectives  through  its  investment
policies of (i)  purchasing  carefully  selected,  well-located  Properties  and
leasing  them on a  "triple-net"  basis  (which  means that the  tenant  will be
responsible for paying the cost of all repairs, maintenance, property taxes, and
insurance)  to operators of Hotel Chains under leases  generally  requiring  the
tenant to pay base annual rent,  with  percentage  rent based on gross  revenues
and/or  automatic  increases in base rent, and (ii) offering  Mortgage Loans and
Secured Equipment Leases to tenants and operators of Hotel Chains.

         In accordance  with its  investment  policies,  the Company  intends to
invest in Properties  whose tenants are franchisors or franchisees of one of the
Hotel Chains to be selected by the Company,  based upon  recommendations  by the
Advisor.  Although there is no limit on the number of properties of a particular
Hotel Chain which the Company may acquire, the Company currently does not expect
to acquire a Property  if the Board of  Directors,  including  a majority of the
Independent  Directors,  determines that the acquisition  would adversely affect
the  Company in terms of  geographic,  property  type or chain  diversification.
Potential  Mortgage  Loan  borrowers  and  Secured  Equipment  Lease  lessees or
borrowers will  similarly be operators of Hotel Chains  selected by the Company,
following the Advisor's recommendations.  The Company has undertaken, consistent
with its objective of qualifying as a REIT for federal  income tax purposes,  to
ensure that the value of all Secured Equipment  Leases,  in the aggregate,  will
not exceed 25% of the Company's total assets,  while Secured Equipment Leases to
any  single  lessee or  borrower,  in the  aggregate,  will not exceed 5% of the
Company's  total  assets.  It is  intended  that  investments  will  be  made in
Properties,  Mortgage Loans and Secured Equipment Leases in various locations in
an attempt to achieve diversification and thereby minimize the effect of changes
in local  economic  conditions  and  certain  other  risks.  The  extent of such
diversification, however, depends in part upon the amount raised in the offering
and the purchase  price of each  Property.  See  "Estimated Use of Proceeds" and
"Risk   Factors  --  Real  Estate   Investment   Risks  --   Possible   Lack  of
Diversification  Increases Risk of Investment." For a more complete  description
of the manner in which the  structure of the Company's  business,  including its
investment  policies,   will  facilitate  the  Company's  ability  to  meet  its
investment objectives. See "Business."

         The investment objectives of the Company may not be changed without the
approval of stockholders  owning a majority of the shares of outstanding  Common
Stock. The Bylaws of the Company require the Independent Directors to review the
Company's  investment  policies at least annually to determine that the policies
are in the best interests of the stockholders.  The  determination  shall be set
forth in the  minutes  of the Board of  Directors  along with the basis for such

                                  -79-

<PAGE>
determination. The Directors (including a majority of the Independent Directors)
have the right,  without a stockholder  vote, to alter the Company's  investment
policies  but  only to the  extent  consistent  with  the  Company's  investment
objectives and investment  limitations.  See "Certain  Investment  Limitations,"
below.

CERTAIN INVESTMENT LIMITATIONS

         In addition to other investment  restrictions  imposed by the Directors
from time to time,  consistent  with the Company's  objective of qualifying as a
REIT,  the Articles of  Incorporation  or the Bylaws  provide for the  following
limitations on the Company's investments.

         1. Not more than 10% of the Company's total assets shall be invested in
unimproved  real property or mortgage  loans on unimproved  real  property.  For
purposes of this  paragraph,  "unimproved  real  property"  does not include any
Property  under  construction,  under  contract for  development  or planned for
development within one year.

         2. The Company  shall not invest in  commodities  or  commodity  future
contracts.  This  limitation  is not intended to apply to interest rate futures,
when used solely for hedging purposes.

         3. The Company  shall not invest in or make  Mortgage  Loans  unless an
appraisal is obtained concerning the underlying property.  Mortgage indebtedness
on any property shall not exceed such  property's  appraised  value. In cases in
which the majority of  Independent  Directors so determine,  and in all cases in
which the Mortgage Loan involves the Advisor,  Directors,  or  Affiliates,  such
appraisal must be obtained from an independent  expert concerning the underlying
property.  Such  appraisal  shall be maintained in the Company's  records for at
least five years,  and shall be available for inspection and  duplication by any
stockholder.  In addition  to the  appraisal,  a  mortgagee's  or owner's  title
insurance  policy or  commitment as to the priority of the mortgage or condition
of the title  must be  obtained.  The  Company  may not  invest  in real  estate
contracts of sale otherwise known as land sale contracts.

         4. The  Company  may not make or invest in  Mortgage  Loans,  including
construction  loans, on any one Property if the aggregate amount of all mortgage
loans  outstanding  on the Property,  including the loans of the Company,  would
exceed  an  amount  equal  to 85% of the  appraised  value  of the  Property  as
determined by appraisal unless substantial  justification  exists because of the
presence of other underwriting  criteria.  For purposes of this subsection,  the
"aggregate amount of all mortgage loans  outstanding on the Property,  including
the loans of the  Company"  shall  include all  interest  (excluding  contingent
participation in income and/or appreciation in value of the mortgaged property),
the  current  payment  of which may be  deferred  pursuant  to the terms of such
loans, to the extent that deferred interest on each loan exceeds 5% per annum of
the principal balance of the loan.

         5. The Company may not invest in  indebtedness  ("Junior Debt") secured
by a  mortgage  on real  property  which  is  subordinate  to the  lien or other
indebtedness  ("Senior Debt"), except where the amount of such Junior Debt, plus
the outstanding  amount of the Senior Debt, does not exceed 90% of the appraised
value of such property,  if after giving effect  thereto,  the value of all such
investments  of the Company (as shown on the books of the Company in  accordance
with generally accepted accounting  principles after all reasonable reserves but
before  provision for  depreciation)  would not then exceed 25% of the Company's
Net Assets.  The value of all  investments  in Junior Debt of the Company  which
does not meet the aforementioned requirements is limited to 10% of the Company's
tangible assets (which is included within the 25% limitation).

         6. The  Company  may not  engage  in any  short  sale,  or borrow on an
unsecured basis, if such borrowing will result in an asset coverage of less than
300%, except that such borrowing  limitation shall not apply to a first mortgage
trust. "Asset coverage," for the purpose of this section,  means the ratio which
the  value  of  the  total  assets  of  an  issuer,  less  all  liabilities  and
indebtedness  except  indebtedness  for  unsecured  borrowings,   bears  to  the
aggregate amount of all unsecured borrowings of such issuer.

         7. Unless at least 80% of the Company's  tangible  assets are comprised
of  Properties  or  first  mortgage  loans,   the  Company  may  not  incur  any
indebtedness which would result in an aggregate amount of indebtedness in excess
of 300% of Net Assets.

                                  -80-

<PAGE>
         8. The  Company may not make or invest in any  mortgage  loans that are
subordinate  to any  mortgage,  other  indebtedness  or equity  interest  of the
Advisor, the Directors, or Affiliates of the Company.

         9. The Company will not invest in equity  securities  unless a majority
of the Directors  (including a majority of Independent  Directors) not otherwise
interested  in  such   transaction   approve  the  transaction  as  being  fair,
competitive, and commercially reasonable and determine that the transaction will
not jeopardize the Company's  ability to qualify and remain qualified as a REIT.
Investments in entities affiliated with the Advisor, a Director, the Company, or
Affiliates thereof are subject to the restrictions on joint venture investments.
In addition,  the Company shall not invest in any security of any entity holding
investments  or engaging in activities  prohibited by the Company's  Articles of
Incorporation.

         10. The Company will not issue (i) equity securities  redeemable solely
at the option of the holder (except that  stockholders may offer their Shares to
the Company as described  under  "Redemption of Shares");  (ii) debt  securities
unless the  historical  debt service  coverage (in the most  recently  completed
fiscal  year),  as adjusted for known  charges,  is  sufficient  to service that
higher level of debt properly; (iii) Shares on a deferred payment basis or under
similar arrangements;  (iv) non-voting or assessable securities; or (v) options,
warrants,  or similar evidences of a right to buy its securities  (collectively,
"Options") unless (1) issued to all of its stockholders  ratably, (2) as part of
a financing  arrangement,  or (3) as part of a stock  option plan  available  to
Directors, officers, or employees of the Company or the Advisor. Options may not
be issued to the Advisor,  Directors or any Affiliate thereof except on the same
terms as such Options are sold to the general  public.  Options may be issued to
persons other than the Advisor,  Directors or any  Affiliate  thereof but not at
exercise prices less than the fair market value of the underlying  securities on
the  date of  grant  and  not for  consideration  that  in the  judgment  of the
Independent  Directors  has a market value less than the value of such Option on
the date of grant.  Options issuable to the Advisor,  Directors or any Affiliate
thereof shall not exceed 10% of the outstanding Shares on the date of grant.

         11. A majority of the Directors shall authorize the consideration to be
paid for each  Property,  based on the fair market value of the  Property.  If a
majority of the Independent Directors determine,  or if the Property is acquired
from the Advisor,  a Director,  or  Affiliates  thereof,  such fair market value
shall be determined by a qualified independent real estate appraiser selected by
the Independent Directors.

         12.  The  Company  will  not  engage  in  underwriting  or  the  agency
distribution  of  securities  issued by others or in  trading,  as  compared  to
investment activities.

         13. The Company will not invest in real estate contracts of sale unless
such contracts of sale are in recordable form and appropriately  recorded in the
chain of title.

         14. The Company  will not invest in any foreign  currency or bullion or
engage in short sales.

         15. The Company will not issue senior  securities except notes to banks
and other lenders and preferred shares.

         16. The Company will not make loans to the Advisor or its Affiliates.

         17.  The  Company  will  not  operate  so  as to  be  classified  as an
"investment company" under the Investment Company Act of 1940, as amended.

         18. The Company will not make any investment that the Company  believes
will be inconsistent with its objective of qualifying as a REIT.

         The foregoing limitations may not be modified or eliminated without the
approval of a majority of the shares of outstanding Common Stock.

         Except as set forth above or elsewhere in this Prospectus,  the Company
does not intend to issue senior  securities;  borrow money;  make loans to other
persons; invest in the securities of other issuers for the purpose of exercising
control; underwrite securities of other issuers; engage in the purchase and sale
(or  turnover)  of  investments;  offer  securities  in exchange  for  property,
repurchase or otherwise reacquire its shares or other securities; or make annual
or other  reports to security  holders.  The Company  evaluates  investments  in
Mortgage  Loans on an  individual  basis and does not have a  standard  turnover
policy with respect to such investments.

                                  -81-

<PAGE>
                          DISTRIBUTION POLICY

GENERAL

         In order to qualify as a REIT for federal  income tax  purposes,  among
other  things,  the  Company  must make  distributions  each  taxable  year (not
including  any return of capital for federal  income tax  purposes)  equal to at
least 95% of its real estate investment trust taxable income, although the Board
of  Directors,  in its  discretion,  may increase  that  percentage  as it deems
appropriate.  See "Federal Income Tax  Considerations -- Taxation of the Company
- -- Distribution  Requirements."  The declaration of  Distributions is within the
discretion   of  the  Board  of  Directors   and  depends  upon  the   Company's
distributable funds, current and projected cash requirements, tax considerations
and other factors.

DISTRIBUTIONS

         The following table reflects total  Distributions and Distributions per
Share  declared  and  paid by the  Company  for each  month  since  the  Company
commenced operations.

<TABLE>
<CAPTION>

                                 Total                Distributions
Month                        Distributions              Per Share
- -----                        -------------            -------------
<S>                          <C>                      <C>

November 1997                 $  10,757                  $0.002500
December 1997                    19,019                   0.002500
January 1998                     28,814                   0.002500
February 1998                    32,915                   0.002500
March 1998                       39,627                   0.002500
April 1998                       46,677                   0.002500
May 1998                         52,688                   0.002500
June 1998                        56,365                   0.002500
July 1998                        99,631                   0.041700
August 1998                     105,707                   0.041700
September 1998                  157,038                   0.058300
</TABLE>

         In  addition,  on October 1, 1998 and  November  1, 1998,  the  Company
declared  Distributions  totalling  $167,846 and  $183,405,  respectively  (each
representing $0.0583 per share). The Company intends to continue to make regular
Distributions  to  stockholders.  The  payment  of  Distributions  commenced  in
December  1997.  Distributions  will  be  made  to  those  stockholders  who are
stockholders as of the record date selected by the Directors. Distributions will
be declared  monthly  during the offering  period,  declared  monthly during any
subsequent  offering,  paid on a quarterly basis during an offering period,  and
declared and paid  quarterly  thereafter.  The Company is required to distribute
annually  at least 95% of its real estate  investment  trust  taxable  income to
maintain its objective of qualifying as a REIT.  Generally,  income  distributed
will not be taxable to the Company under federal  income tax laws if the Company
complies with the provisions  relating to  qualification  as a REIT. If the cash
available to the Company is insufficient to pay such Distributions,  the Company
may obtain the necessary funds by borrowing,  issuing new securities, or selling
Assets.  These methods of obtaining funds could affect future  Distributions  by
increasing  operating  costs. To the extent that  Distributions  to stockholders
exceed  earnings  and profits,  such amounts  constitute a return of capital for
federal  income  tax  purposes,  although  such  Distributions  will not  reduce
stockholders'  aggregate  Invested  Capital.  Distributions in kind shall not be
permitted,   except  for   distributions  of  readily   marketable   securities;
distributions of beneficial interests in a liquidating trust established for the
dissolution of the Company and the  liquidation of its assets in accordance with
the terms of the Articles of

                                  -82-
<PAGE>



Incorporation; or distributions of in-kind property as long as the Directors (i)
advise each  stockholder of the risks  associated  with direct  ownership of the
property, (ii) offer each stockholder the election of receiving in-kind property
distributions,  and (iii) distribute in-kind property only to those stockholders
who accept the Directors' offer.

         For the period  October  15, 1997 (the date  operations  of the Company
commenced)  through  December 31, 1997, 100% of the  Distributions  declared and
paid were considered ordinary income for federal income tax purposes. Due to the
fact that the Company had not yet acquired any  Properties  and was still in the
offering stage as of December 31, 1997, the  characterization  of  Distributions
for federal income tax purposes is not  necessarily  considered by management to
be representative of the characterization of Distributions in future years.

         Distributions  will  be  made  at  the  discretion  of  the  Directors,
depending  primarily on net cash from  operations  (which includes cash received
from  tenants  except  to the  extent  that  such  cash  represents  a return of
principal  in regard to the lease of a Property  consisting  of  building  only,
distributions from joint ventures, and interest income from lessees of Equipment
and  borrowers  under  Mortgage  Loans,  less  expenses  paid)  and the  general
financial  condition of the Company,  subject to the obligation of the Directors
to cause the  Company to  qualify  and remain  qualified  as a REIT for  federal
income tax purposes. The Company intends to increase Distributions in accordance
with increases in net cash from operations.


                             SUMMARY OF THE
                  ARTICLES OF INCORPORATION AND BYLAWS

GENERAL

         The Company is organized as a  corporation  under the laws of the State
of Maryland. As a Maryland corporation,  the Company is governed by the Maryland
General  Corporation Law. Maryland corporate law deals with a variety of matters
regarding  Maryland   corporations,   including   liabilities  of  the  Company,
stockholders,  directors,  and  officers,  the  amendment  of  the  Articles  of
Incorporation,  and mergers of a Maryland corporation with other entities. Since
many matters are not addressed by Maryland  corporate law, it is customary for a
Maryland corporation to address these matters through provisions in its Articles
of Incorporation.

         The  Articles of  Incorporation  and the Bylaws of the Company  contain
certain  provisions  that could make it more difficult to acquire control of the
Company  by  means of a tender  offer,  a proxy  contest,  or  otherwise.  These
provisions  are  expected  to  discourage  certain  types of  coercive  takeover
practices  and  inadequate  takeover  bids and to encourage  persons  seeking to
acquire  control of the Company to negotiate  first with its Board of Directors.
The  Company  believes  that  these  provisions  increase  the  likelihood  that
proposals  initially will be on more attractive  terms than would be the case in
their absence and facilitate negotiations which may result in improvement of the
terms of an initial offer.

         The  Articles  of  Incorporation  also  permit  Listing by the Board of
Directors after completion or termination of this offering.

         The discussion below sets forth material  provisions of governing laws,
instruments  and  guidelines  applicable  to  the  Company.  For  more  complete
provisions,  reference  is made to the  Maryland  General  Corporation  Law, the
guidelines for REITs published by the North American  Securities  Administrators
Association and the Company's Articles of Incorporation and Bylaws.

DESCRIPTION OF CAPITAL STOCK

         The Company has  authorized  a total of  126,000,000  shares of capital
stock,  consisting  of 60,000,000  shares of Common  Stock,  $0.01 par value per
share,  3,000,000 shares of Preferred Stock ("Preferred  Stock"), and 63,000,000
additional shares of excess stock ("Excess Shares"),  $0.01 par value per share.
Of the 63,000,000 Excess Shares,  60,000,000 are issuable in exchange for Common
Stock and 3,000,000  are issuable in exchange for  Preferred  Stock as described
below at "--  Restriction  of  Ownership." As of September 30, 1998, the Company
had 2,865,872 shares of Common Stock outstanding (including 20,000 shares issued

                                  -83-

<PAGE>
to the Advisor  prior to the  commencement  of this  offering  and 2,062  Shares
issued  pursuant  to the  Reinvestment  Plan) and no  Preferred  Stock or Excess
Shares  outstanding.  The Board of Directors  may  determine to engage in future
offerings of Common Stock of up to the number of unissued  authorized  shares of
Common Stock available.

         The Company will not issue share  certificates  except to  stockholders
who make a written request to the Company. Each stockholder's investment will be
recorded  on  the  books  of  the  Company,   and  information   concerning  the
restrictions  and rights  attributable  to Shares (whether in connection with an
initial issuance or a transfer) will be sent to the stockholder receiving Shares
in connection  with an issuance or transfer.  A stockholder  wishing to transfer
his or her Shares will be required to send only an executed form to the Company,
and the Company will provide the required form upon a stockholder's request. The
executed  form and any other  required  documentation  must be  received  by the
Company  at least  one  calendar  month  prior to the last  date of the  current
quarter. Subject to restrictions in the Articles of Incorporation,  transfers of
Shares shall be effective,  and the  transferee of the Shares will be recognized
as the  holder of such  Shares as of the first day of the  following  quarter on
which the Company receives properly executed documentation. Stockholders who are
residents of New York may not transfer fewer than 250 shares at any time.

         Stockholders  have no  preemptive  rights to purchase or subscribe  for
securities  that the Company may issue  subsequently.  Each Share is entitled to
one vote per  Share,  and  Shares  do not have  cumulative  voting  rights.  The
stockholders are entitled to Distributions in such amounts as may be declared by
the Board of Directors from time to time out of funds legally available for such
payments and, in the event of liquidation, to share ratably in any assets of the
Company remaining after payment in full of all creditors.

         All of the Shares offered  hereby will be fully paid and  nonassessable
when issued.

         The  Articles of  Incorporation  authorize  the Board of  Directors  to
designate and issue from time to time one or more classes or series of Preferred
Shares without  stockholder  approval.  The Board of Directors may determine the
relative  rights,  preferences,  and  privileges  of each  class  or  series  of
Preferred  Stock so  issued.  Because  the Board of  Directors  has the power to
establish the preferences and rights of each class or series of Preferred Stock,
it may afford the holders of any series or class of Preferred Stock preferences,
powers, and rights senior to the rights of holders of Common Stock; however, the
voting  rights for each share of Preferred  Stock shall not exceed voting rights
which  bear the same  relationship  to the  voting  rights of the  Shares as the
consideration paid to the Company for each share of Preferred Stock bears to the
book value of the Shares on the date that such  Preferred  Stock is issued.  The
issuance of  Preferred  Stock could have the effect of delaying or  preventing a
change in control of the Company. The Board of Directors has no present plans to
issue any Preferred Stock.

         Similarly,  the  voting  rights per share of equity  securities  of the
Company (other than the publicly held equity  securities of the Company) sold in
a private  offering  shall not  exceed  the  voting  rights  which bear the same
relationship to the voting rights of the publicly held equity  securities as the
consideration paid to the Company for each privately offered Company share bears
to the book value of each outstanding  publicly held equity security.  The Board
of Directors currently has no plans to offer equity securities of the Company in
a private offering.

         For a description of the  characteristics  of the Excess Shares,  which
differ from Common Stock and Preferred Stock in a number of respects,  including
voting and economic rights, see "-- Restriction of Ownership," below.

         Soliciting  Dealer Warrants.  The Company has agreed to issue and sell,
as part of an overall  compensation  package,  Soliciting Dealer Warrants to the
Managing Dealer,  whereby one warrant to purchase one share of common stock will
be issued for every 25 Shares sold by the Managing  Dealer.  The Managing Dealer
has agreed to pay the Company $0.0008 for each Soliciting Dealer Warrant.  These
warrants will be issued on a quarterly  basis  commencing 60 days after the date
on which the Shares are first sold pursuant to this  offering.  All or a portion
of the Soliciting  Dealer  Warrants may be reallowed to Soliciting  Dealers with
prior written approval from, and in the sole discretion of, the Managing Dealer,
except where  prohibited by either federal or state securities laws. The Company
will not  issue  Soliciting  Dealer  Warrants  to the  Managing  Dealer  and the
Managing Dealer will not transfer  Soliciting Dealer Warrants in connection with
the sale of Shares to residents of Minnesota or Texas.

                                  -84-

<PAGE>

         The holder of a Soliciting  Dealer Warrant will be entitled to purchase
one share of Common  Stock from the  Company  at a price of $12.00  (120% of the
current public offering price per Share) during the Exercise  Period;  provided,
Soliciting  Dealer Warrants will not be exercisable until one year from the date
of  issuance.  Holders  of  Soliciting  Dealer  Warrants  may not  exercise  the
Soliciting  Dealer  Warrants to the extent such exercise  would  jeopardize  the
Company's status as a REIT under the Code.

         The terms of the  Soliciting  Dealer  Warrants,  including the exercise
price  and the  number  and  type of  securities  issuable  upon  exercise  of a
Soliciting Dealer Warrant and the number of such warrants may be adjusted in the
event   of   stock   dividends,    certain   subdivisions,    combinations   and
reclassification  of shares of Common Stock or the issuance to  stockholders  of
rights, options or warrants entitling them to purchase shares of Common Stock or
securities  convertible into shares of Common Stock. The terms of the Soliciting
Dealer Warrants also may be adjusted if the Company engages in certain merger or
consolidation  transactions  or if all  or  substantially  all of the  Company's
Assets are sold.  Soliciting  Dealer Warrants are not transferable or assignable
except by the Managing  Dealer,  the  Soliciting  Dealers,  their  successors in
interest,  or to  individuals  who are both  officers  and  directors  of such a
person. Exercise of these Soliciting Dealer Warrants will be under the terms and
conditions detailed this Prospectus and in the Warrant Purchase Agreement, which
is an exhibit to the Registration Statement.

         As  holders  of  Soliciting  Dealer  Warrants,  persons do not have the
rights of stockholders,  may not vote on Company matters and are not entitled to
receive Distributions until such time as such warrants are exercised.

         The  Company  anticipates  that it will  value  the  Soliciting  Dealer
Warrants using an option pricing model in accordance with the guidance  provided
in  Statement  of  Financial  Accounting  Standards  No.  123,  "Accounting  for
Stock-Based  Compensation."  The option  pricing model that the Company will use
will take into  consideration the following  factors:  (i) the exercise price of
the Soliciting Dealer Warrants;  (ii) the expected life of the Soliciting Dealer
Warrants;  (iii) the  price of the  Shares;  (iv)  expected  Distributions  with
respect to the Shares;  (v) the risk-free interest rate for the expected term of
the Soliciting Dealer Warrants; and, to the extent applicable, (vi) the expected
volatility of the Shares.  Any difference between the fair value of a Soliciting
Dealer Warrant and the purchase price of the Soliciting Dealer Warrants would be
reflected in the  financial  statements of the Company as a charge to capital in
excess of par value related to stock issuance costs, with a corresponding credit
to equity relating to the issuance of the Soliciting Dealer Warrants.

BOARD OF DIRECTORS

         The Articles of  Incorporation  provide that the number of Directors of
the Company  cannot be less than three nor more than 15. A majority of the Board
of Directors  will be  Independent  Directors.  See  "Management  -- Independent
Directors."  Each Director,  other than a Director elected to fill the unexpired
term of  another  Director,  will be elected  at each  annual  meeting or at any
special meeting of the  stockholders  called for that purpose,  by a majority of
the shares of Common  Stock  present in person or by proxy and entitled to vote.
Independent  Directors  will  nominate  replacements  for  vacancies  among  the
Independent Directors.  Under the Articles of Incorporation,  the term of office
for  each  Director  will  be  one  year,   expiring  each  annual   meeting  of
stockholders;  however,  nothing in the  Articles of  Incorporation  prohibits a
director  from being  reelected by the  stockholders.  The Directors may not (a)
amend  the  Articles  of  Incorporation,  except  for  amendments  which  do not
adversely  affect the rights,  preferences and privileges of  stockholders;  (b)
sell all or substantially all of the Company's assets other than in the ordinary
course of business or in connection with liquidation and dissolution;  (c) cause
the merger or other  reorganization of the Company; or (d) dissolve or liquidate
the Company, other than before the initial investment in property. The Directors
may  establish  such  committees  as they deem  appropriate  (provided  that the
majority of the members of each committee are Independent Directors).

STOCKHOLDER MEETINGS

         An annual  meeting  will be held for the purpose of electing  Directors
and for the  transaction  of such other business as may come before the meeting,
and will be held not less than 30 days  after  delivery  of the  annual  report.
Under the Company's  Bylaws,  a special meeting of stockholders may be called by
the chief executive officer,  a majority of the Directors,  or a majority of the
Independent Directors. Special meetings of the stockholders also shall be called

                                  -85-

<PAGE>
by an officer of the Company upon the written request of stockholders holding in
the aggregate not less than 10% of the outstanding Common Stock entitled to vote
at such meeting. Upon receipt of such a written request,  either in person or by
mail, stating the purpose or purposes of the meeting,  the Company shall provide
all  stockholders,  within ten days of receipt of the written  request,  written
notice,  either in person or by mail, of a meeting and its purpose. Such meeting
will be held not less than  fifteen nor more than sixty days after  distribution
of the  notice,  at a time and place  specified  in the  request,  or if none is
specified, at a time and place convenient to stockholders.

         At any meeting of  stockholders,  each  stockholder  is entitled to one
vote per share of Common Stock owned of record on the applicable record date. In
general, the presence in person or by proxy of 50% of the shares of Common Stock
then outstanding shall constitute a quorum,  and the majority vote of the shares
of  Common  Stock  present  in  person or by proxy  will be  binding  on all the
stockholders of the Company.

ADVANCE NOTICE FOR STOCKHOLDER NOMINATIONS FOR
DIRECTORS AND PROPOSALS OF NEW BUSINESS

         The Bylaws of the Company  require notice at least 60 days and not more
than 90 days before the  anniversary of the prior annual meeting of stockholders
in order for a  stockholder  to (a)  nominate a  Director,  or (b)  propose  new
business  other than pursuant to the notice of the meeting or by or on behalf of
the Directors.  The Bylaws  contain a similar  notice  requirement in connection
with  nominations for Directors at a special meeting of stockholders  called for
the purpose of electing one or more  Directors.  Accordingly,  failure to comply
with the notice provisions will make stockholders  unable to nominate  Directors
or propose new business.

AMENDMENTS TO THE ARTICLES OF INCORPORATION

         Pursuant to the Company's Articles of Incorporation,  the Directors can
amend the Articles of Incorporation  by a two-thirds  majority from time to time
if necessary in order to qualify initially or in order to continue to qualify as
a REIT.  Except as set forth above, the Articles of Incorporation may be amended
only by the  affirmative  vote of a  majority,  and in some  cases a  two-thirds
majority,  of the shares of Common Stock  outstanding  and entitled to vote. The
stockholders  may vote to amend the  Articles  of  Incorporation,  terminate  or
dissolve the Company,  or remove one or more Directors  without the necessity of
concurrence by the Board of Directors.

MERGERS, COMBINATIONS, AND SALE OF ASSETS

         A  merger,   combination,   sale,  or  other   disposition  of  all  or
substantially  all of the Company's  Assets other than in the ordinary course of
business  must be  approved  by the  Directors  and a majority  of the shares of
Common Stock outstanding and entitled to vote. In addition, any such transaction
involving  an Affiliate of the Company or the Advisor also must be approved by a
majority of the Directors  (including a majority of the  Independent  Directors)
not  otherwise  interested  in such  transaction  as fair and  reasonable to the
Company and on terms and conditions not less favorable to the Company than those
available from unaffiliated third parties.

         The  Maryland  Business  Combinations  Statute  provides  that  certain
business combinations (including mergers, consolidations, share exchanges or, in
certain  circumstances,  asset  transfers or issuances or  reclassifications  of
equity   securities)   between  a  Maryland   corporation  and  any  person  who
beneficially owns 10% or more of the voting power of such  corporation's  shares
or an affiliate of such  corporation who, at any time within the two-year period
prior to the date in question,  was the  beneficial  owner of 10% or more of the
voting  power of the  then-outstanding  voting  shares of such  corporation  (an
"Interested Stockholder") or an affiliate thereof, are prohibited for five years
after  the most  recent  date on which  the  Interested  Stockholder  became  an
Interested  Stockholder.  Thereafter,  any  such  business  combination  must be
recommended  by the board of directors of such  corporation  and approved by the
affirmative vote of at least (i) 80% of the votes entitled to be cast by holders
of outstanding  shares of voting stock of the corporation and (ii) two-thirds of
the votes  entitled to be cast by holders of voting  shares of such  corporation
other than shares held by the  Interested  Stockholder  with whom (or with whose
affiliate)  the  business  combination  is to be effected,  unless,  among other
conditions,  the corporation's  common stockholders  receive a minimum price (as
determined  by statute)  for their shares and the  consideration  is received in
cash or in the same form as previously  paid by the Interested  Stockholder  for
its shares.

                                  -86-

<PAGE>

<PAGE>



         Section  2.8  of  the  Articles  of  Incorporation  provides  that  the
prohibitions and restrictions  set forth in the Maryland  Business  Combinations
Statute are inapplicable to any business combination between the Company and any
person.  Consequently,  business combinations between the Company and Interested
Stockholders  can be  effected  upon the  affirmative  vote of a majority of the
outstanding Shares entitled to vote thereon and do not require the approval of a
supermajority of the outstanding Shares held by disinterested stockholders.

CONTROL SHARE ACQUISITIONS

         The Maryland  Control Share  Acquisition  Statute provides that control
shares of a Maryland corporation acquired in a control share acquisition have no
voting rights except to the extent approved by a vote of two-thirds of the votes
entitled  to be cast on the  matter,  excluding  shares  owned by the  acquiror,
officers or directors who are employees of the  corporation.  Control Shares are
shares which, if aggregated with all other shares of the corporation  previously
acquired  by the  acquiror,  or in  respect  of which  the  acquiror  is able to
exercise or direct the  exercise of voting power  (except  solely by virtue of a
revocable  proxy),  would  entitle  the  acquiror to  exercise  voting  power in
electing  directors of such  corporation  within one of the following  ranges of
voting power:  (i) one-fifth or more but less than one-third,  (ii) one-third or
more but less than a majority,  or (iii) a majority or more of all voting power.
Control Shares do not include shares the acquiring person is entitled to vote as
a result of having previously  obtained  stockholder  approval.  A control share
acquisition  means  the  acquisition  of  control  shares,  subject  to  certain
exceptions.

         Section 2.9 of the Articles of Incorporation provides that the Maryland
Control  Share  Acquisition  Statute  is  inapplicable  to  any  acquisition  of
securities of the Company by any person.  Consequently,  in instances  where the
Board of Directors  otherwise  waives or modifies  restrictions  relating to the
ownership  and transfer of securities  of the Company or such  restrictions  are
otherwise  removed,  control  shares of the  Company  will have  voting  rights,
without  having to obtain the  approval of a  supermajority  of the  outstanding
Shares eligible to vote thereon.

TERMINATION OF THE COMPANY AND REIT STATUS

         The Articles of Incorporation provide for the voluntary termination and
dissolution of the Company by the  affirmative  vote of a majority of the shares
of Common Stock  outstanding  and entitled to vote at a meeting  called for that
purpose. In addition,  the Articles of Incorporation  permit the stockholders to
terminate  the  status  of the  Company  as a REIT  under  the Code  only by the
affirmative  vote of the  holders  of a majority  of the shares of Common  Stock
outstanding and entitled to vote.

         Under the Articles of  Incorporation,  the Company  automatically  will
terminate and dissolve on December 31, 2007,  unless  Listing  occurs,  in which
event the Company automatically will become a perpetual life entity.

RESTRICTION OF OWNERSHIP

         To  qualify as a REIT under the Code (i) not more than 50% of the value
of the REIT's outstanding stock may be owned,  directly or indirectly  (applying
certain attribution rules), by five or fewer individuals (as defined in the Code
to include  certain  entities)  during the last half of a taxable year, (ii) the
REIT's stock must be  beneficially  owned (without  reference to any attribution
rules) by 100 or more  persons  during at least 335 days of a taxable year of 12
months  or during a  proportionate  part of a shorter  taxable  year;  and (iii)
certain  other   requirements  must  be  satisfied.   See  "Federal  Income  Tax
Considerations -- Taxation of the Company."

         To ensure that the Company satisfies these  requirements,  the Articles
of Incorporation  restrict the direct or indirect  ownership  (applying  certain
attribution  rules) of shares of Common Stock and Preferred  Stock by any Person
(as  defined  in the  Articles  of  Incorporation)  to no more  than 9.8% of the
outstanding  shares of such  Common  Stock or 9.8% of any  series  of  Preferred
Shares (the "Ownership Limit").  However, the Articles of Incorporation  provide
that this Ownership  Limit may be modified,  either  entirely or with respect to
one or  more  Persons,  by a  vote  of a  majority  of the  Directors,  if  such
modification  does not jeopardize the Company's status as a REIT. As a condition
of such  modification,  the Board of Directors  may require  opinions of counsel
satisfactory  to it and/or an  undertaking  from the  applicant  with respect to
preserving the status of the Company as a REIT.

                                  -87-

<PAGE>

         It is the  responsibility of each Person (as defined in the Articles of
Incorporation)  owning (or deemed to own) more than 5% of the outstanding shares
of Common Stock or any series of outstanding Preferred Stock to give the Company
written notice of such ownership. In addition, to the extent deemed necessary by
the  Directors,  the Company can demand  that each  stockholder  disclose to the
Company in writing all  information  regarding the Beneficial  and  Constructive
Ownership  (as such terms are defined in the Articles of  Incorporation)  of the
Common Stock and Preferred Stock.

         If the  ownership,  transfer  or  acquisition  of  shares  of Common or
Preferred Stock, or change in capital structure of the Company or other event or
transaction would result in (i) any Person owning (applying certain  attribution
rules) Common Stock or Preferred  Stock in excess of the Ownership  Limit,  (ii)
fewer than 100 Persons  owning the Common Stock and Preferred  Stock,  (iii) the
Company being  "closely  held" within the meaning of section 856(h) of the Code,
or (iv) the Company  failing  any of the gross  income  requirements  of section
856(c)  of the  Code  or  otherwise  failing  to  qualify  as a REIT,  then  the
ownership,  transfer,  or acquisition,  or change in capital  structure or other
event  or  transaction  that  would  have  such  effect  will  be void as to the
purported  transferee or owner,  and the purported  transferee or owner will not
have or acquire any rights to the Common Stock and/or  Preferred  Stock,  as the
case may be, to the  extent  required  to avoid such a result.  Common  Stock or
Preferred  Stock owned,  transferred  or proposed to be transferred in excess of
the Ownership Limit or which would otherwise  jeopardize the Company's status as
a REIT will  automatically  be  converted to Excess  Shares.  A holder of Excess
Shares is not entitled to Distributions,  voting rights, and other benefits with
respect to such shares except for the right to payment of the purchase price for
the shares (or in the case of a devise or gift or similar event which results in
the issuance of Excess Shares,  the fair market value at the time of such devise
or gift or event) and the right to certain  distributions upon liquidation.  Any
Distribution  paid to a proposed  transferee or holder of Excess Shares shall be
repaid to the Company upon demand.  Excess Shares shall be subject to repurchase
by the Company at its election. The purchase price of any Excess Shares shall be
equal to the lesser of (a) the price paid in such purported  transaction  (or in
the case of a devise or gift or  similar  event  resulting  in the  issuance  of
Excess  Shares,  the fair  market  value at the time of such  devise  or gift or
event)  or (b) the fair  market  value of such  Shares  on the date on which the
Company or its designee  determines  to exercise its  repurchase  right.  If the
foregoing  transfer  restrictions are determined to be void or invalid by virtue
of  any  legal  decision,  statute,  rule  or  regulation,  then  the  purported
transferee of any Excess Shares may be deemed, at the option of the Company,  to
have acted as an agent on behalf of the Company in acquiring  such Excess Shares
and to hold such Excess Shares on behalf of the Company.

         For purposes of the Articles of Incorporation,  the term "Person" shall
mean an individual,  corporation,  partnership, estate, trust (including a trust
qualified  under Section 401(a) or 501(c)(17) of the Code), a portion of a trust
permanently  set aside to be used  exclusively  for the  purposes  described  in
Section 642(c) of the Code,  association,  private foundation within the meaning
of Section 509(a) of the Code,  joint stock company or other entity,  or a group
as that term is used for purposes of Section 13(d)(3) of the Securities Exchange
Act of 1934,  as amended;  but does not include  (i) CNL  Hospitality  Advisors,
Inc.,  during the period  ending on December  31, 1997,  or (ii) an  underwriter
which  participated  in a public  offering  of Shares for a period of sixty (60)
days following the purchase by such underwriter of Shares therein, provided that
the foregoing exclusions shall apply only if the ownership of such Shares by CNL
Hospitality Advisors, Inc. or an underwriter would not cause the Company to fail
to qualify as a REIT by reason of being  "closely  held"  within the  meaning of
Section 856(a) of the code or otherwise  cause the Company to fail to qualify as
a REIT.

RESPONSIBILITY OF DIRECTORS

         Directors  serve in a  fiduciary  capacity  and shall have a fiduciary
duty to the  stockholders  of the  Company,  which duty shall  include a duty to
supervise the  relationship of the Company with the Advisor.  See "Management --
Fiduciary Responsibilities of the Board of Directors."

LIMITATION OF LIABILITY AND INDEMNIFICATION

         Pursuant  to  Maryland  corporate  law and the  Company's  Articles  of
Incorporation,  the Company is required to indemnify and hold harmless a present
or former Director,  officer,  Advisor,  or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities  reasonably  incurred by the Indemnitee

                                  -88-

<PAGE>

in connection  with or by reason of any act or omission  performed or omitted to
be  performed  on behalf of the  Company  while a  Director,  officer,  Advisor,
Affiliate,  employee,  or  agent  and  in  such  capacity,  provided,  that  the
Indemnitee has determined,  in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the  Indemnitee if: (i) the loss or liability was
the result of negligence or  misconduct,  or if the Indemnitee is an Independent
Director,  the loss or liability  was the result of gross  negligence or willful
misconduct;  (ii) the act or omission was material to the loss or liability  and
was committed in bad faith or was the result of active or deliberate dishonesty;
(iii) the Indemnitee  actually  received an improper  personal benefit in money,
property,  or  services;  (iv)  in the  case  of any  criminal  proceeding,  the
Indemnitee  had  reasonable  cause  to  believe  that  the act or  omission  was
unlawful;  or (v)  in a  proceeding  by or in the  right  of  the  Company,  the
Indemnitee  shall have been  adjudged to be liable to the Company.  In addition,
the Company will not provide  indemnification  for any loss or liability arising
from an alleged violation of federal or state securities laws unless one or more
of  the  following   conditions  are  met:  (i)  there  has  been  a  successful
adjudication  on the  merits of each  count  involving  alleged  securities  law
violations as to the particular Indemnitee; (ii) such claims have been dismissed
with  prejudice  on the merits by a court of  competent  jurisdiction  as to the
particular  Indemnitee;  or (iii) a court of competent  jurisdiction  approves a
settlement  of the  claims  against  a  particular  Indemnitee  and  finds  that
indemnification  of the settlement and the related costs should be made, and the
court  considering  the  request  for  indemnification  has been  advised of the
position of the Securities and Exchange Commission and of the published position
of any state securities  regulatory authority in which securities of the Company
were offered or sold as to  indemnification  for violations of securities  laws.
Pursuant  to its  Articles of  Incorporation,  the Company is required to pay or
reimburse reasonable expenses incurred by a present or former Director, officer,
Advisor or Affiliate and may pay or reimburse  reasonable  expenses  incurred by
any other  Indemnitee  in advance of final  disposition  of a proceeding  if the
following are  satisfied:  (i) the Indemnitee was made a party to the proceeding
by reasons of his or her service as a  Director,  officer,  Advisor,  Affiliate,
employee or agent of the Company;  (ii) the Indemnitee provides the Company with
written  affirmation  of his or her good faith belief that he or she has met the
standard of conduct necessary for  indemnification  by the Company as authorized
by the Articles of Incorporation; (iii) the Indemnitee provides the Company with
a written  agreement  to repay the amount  paid or  reimbursed  by the  Company,
together with the applicable legal rate of interest thereon, if it is ultimately
determined  that the  Indemnitee  did not comply with the requisite  standard of
conduct; and (iv) the legal proceeding was initiated by a third party who is not
a  stockholder  or,  if by a  stockholder  of the  Company  acting in his or her
capacity as such, a court of competent  jurisdiction  approves such advancement.
The   Company's   Articles   of   Incorporation   further   provide   that   any
indemnification,  payment,  or  reimbursement  of the expenses  permitted by the
Articles of Incorporation will be furnished in accordance with the procedures in
Section 2-418 of the Maryland General Corporation Law.

         Any  indemnification may be paid only out of Net Assets of the Company,
and no portion may be recoverable from the stockholders.

         There  are  certain  defenses  under  Maryland  law  available  to  the
Directors, officers and the Advisor in the event of a stockholder action against
them. One such defense is the "business  judgment rule." A Director,  officer or
the Advisor  can argue that he or she  performed  the action  giving rise to the
stockholder's action in good faith and in a manner he or she reasonably believed
to be in the best interests of the Company,  and with such care as an ordinarily
prudent person in a like position  would have used under similar  circumstances.
The  Directors,   officers  and  the  Advisor  are  also  entitled  to  rely  on
information,  opinions,  reports  or  records  prepared  by  experts  (including
accountants, consultants, counsel, etc.) who were selected with reasonable care.
However,  the  Directors,  officers  and the Advisor may not invoke the business
judgment rule to further limit the rights of the  stockholders to access records
as provided in the Articles of Incorporation.

         The Company has entered into  indemnification  agreements  with each of
the  Company's  officers and  Directors.  The  indemnification  agreements  will
require,  among  other  things,  that the Company  indemnify  its  officers  and
Directors  to the fullest  extent  permitted by law, and advance to the officers
and  Directors  all  related  expenses,   subject  to  reimbursement  if  it  is
subsequently  determined that  indemnification  is not permitted.  In accordance
with this  agreement,  the Company  must  indemnify  and  advance  all  expenses
reasonably  incurred by officers and  Directors  seeking to enforce their rights
under the indemnification  agreements.  The Company also must cover officers and
Directors  under the Company's  directors'  and officers'  liability  insurance.
Although these indemnification  agreements offer substantially the same scope of
coverage  afforded  by  the  indemnification   provisions  in  the  Articles  of
Incorporation  and the Bylaws,  it provides  greater  assurance to Directors and
officers that  indemnification  will be available because these contracts cannot
be modified unilaterally by the Board of Directors or by the stockholders.

                                  -89-

<PAGE>

REMOVAL OF DIRECTORS

         Under the  Articles  of  Incorporation,  a  Director  may  resign or be
removed  with or without  cause by the  affirmative  vote of a  majority  of the
capital stock of the Company outstanding and entitled to vote.

INSPECTION OF BOOKS AND RECORDS

         The Advisor  will keep or cause to be kept,  on behalf of the  Company,
full and true books of account on an accrual basis of accounting,  in accordance
with generally  accepted  accounting  principles.  All of such books of account,
together with all other records of the Company, including a copy of the Articles
of Incorporation and any amendments thereto,  will at all times be maintained at
the  principal  office  of  the  Company,   and  will  be  open  to  inspection,
examination,  and, for a reasonable  charge,  duplication upon reasonable notice
and during normal business hours by a stockholder or his agent.

         As a part of its books and records,  the Company  will  maintain at its
principal office an alphabetical list of names of stockholders, along with their
addresses  and  telephone  numbers  and  the  number  of  Shares  held  by  each
stockholder.  Such  list  shall be  updated  at  least  quarterly  and  shall be
available for inspection at the Company's home office by a stockholder or his or
her designated agent upon such  stockholder's  request.  Such list also shall be
mailed to any stockholder  requesting the list within 10 days of a request.  The
copy of the stockholder  list shall be printed in  alphabetical  order, on white
paper, and in readily readable type size that is not smaller than 10-point type.
The Company may impose a reasonable  charge for expenses incurred in reproducing
such list. The list may not be sold or used for commercial purposes.

         If the Advisor or  Directors  neglect or refuse to exhibit,  produce or
mail a copy of the stockholder list as requested,  the Advisor and the Directors
shall be liable to any stockholder  requesting the list for the costs, including
attorneys'  fees,  incurred by that stockholder for compelling the production of
the  stockholder  list. It shall be a defense that the actual purpose and reason
for the  requests for  inspection  or for a copy of the  stockholder  list is to
secure such list of stockholders or other information for the purpose of selling
such list or copies thereof, or of using the same for a commercial purpose other
than in the interest of the applicant as a  stockholder  relative to the affairs
of  the  Company.  The  Company  may  require  the  stockholder  requesting  the
stockholder  list to represent  that the list is not  requested for a commercial
purpose  unrelated to the  stockholder's  interest in the Company.  The remedies
provided by the Articles of Incorporation to stockholders  requesting  copies of
the  stockholder  list are in  addition  to, and do not in any way limit,  other
remedies available to stockholders under federal law, or the law of any state.

RESTRICTIONS ON "ROLL-UP" TRANSACTIONS

         In connection with a proposed  Roll-Up  Transaction,  which, in general
terms, is any transaction  involving the  acquisition,  merger,  conversion,  or
consolidation,  directly  or  indirectly,  of the  Company  and the  issuance of
securities of a Roll-Up  Entity that would be created or would survive after the
successful completion of the Roll-Up Transaction, an appraisal of all Properties
shall  be  obtained  from an  Independent  Expert.  In order  to  qualify  as an
Independent  Expert  for this  purpose(s),  the  person or entity  shall have no
material current or prior business or personal  relationship with the Advisor or
Directors  and shall be  engaged  to a  substantial  extent in the  business  of
rendering  opinions  regarding  the  value of  assets  of the  type  held by the
Company.  The  Properties  shall be  appraised on a  consistent  basis,  and the
appraisal shall be based on the evaluation of all relevant information and shall
indicate  the  value of the  Properties  as of a date  immediately  prior to the
announcement of the proposed Roll-Up Transaction.  The appraisal shall assume an
orderly  liquidation  of  Properties  over a 12-month  period.  The terms of the
engagement of such Independent Expert shall clearly state that the engagement is
for  the  benefit  of  the  Company  and  the  stockholders.  A  summary  of the
independent  appraisal,  indicating  all  material  assumptions  underlying  the
appraisal,  shall be included in a report to  stockholders  in connection with a
proposed Roll-Up Transaction.  In connection with a proposed Roll-Up Transaction
which has not been  approved by at least  two-thirds  of the  stockholders,  the
person  sponsoring the Roll-Up  Transaction shall offer to stockholders who vote
against the proposal the choice of:

                                  -90-

<PAGE>

         (i)      accepting the securities of the Roll-Up Entity offered in the
         proposed Roll-Up Transaction; or

         (ii)     one of the following:

                  (A) remaining stockholders of the Company and preserving their
         interests   therein  on  the  same  terms  and  conditions  as  existed
         previously; or

                  (B) receiving cash in an amount equal to the stockholder's pro
         rata share of the appraised value of the net assets of the Company.

         The Company is prohibited from  participating  in any proposed  Roll-Up
Transaction:

         (i) which would result in the  stockholders  having democracy rights in
the Roll-Up Entity that are less than those  provided in the Company's  Articles
of  Incorporation,  Sections  8.1,  8.2,  8.4,  8.5,  8.6 and 9.1 and  described
elsewhere in this Prospectus,  including rights with respect to the election and
removal of Directors, annual reports, annual and special meetings,  amendment of
the Articles of Incorporation,  and dissolution of the Company. See "Description
of Capital Stock" and "Stockholder Meetings," above;

         (ii)  which  includes  provisions  that  would  operate  as a  material
impediment to, or frustration of, the accumulation of shares by any purchaser of
the securities of the Roll-Up Entity (except to the minimum extent  necessary to
preserve the tax status of the Roll-Up Entity), or which would limit the ability
of an investor to exercise the voting  rights of its  securities  of the Roll-Up
Entity on the basis of the number of shares held by that investor;

         (iii) in which  investor's  rights to access of records of the  Roll-Up
Entity will be less than those provided in Sections 8.4 and 8.5 of the Company's
Articles of  Incorporation  and described in  "Inspection of Books and Records,"
above; or

         (iv) in which  any of the  costs of the  Roll-Up  Transaction  would be
borne  by the  Company  if  the  Roll-Up  Transaction  is  not  approved  by the
stockholders.


                        FEDERAL INCOME TAX CONSIDERATIONS

INTRODUCTION

         The  following  is  a  summary  of  the  material  federal  income  tax
consequences of the ownership of Shares of the Company, prepared by Shaw Pittman
Potts &  Trowbridge,  as  Counsel.  This  discussion  is based  upon  the  laws,
regulations,  and reported judicial and administrative  rulings and decisions in
effect as of the date of this  Prospectus,  all of which are  subject to change,
retroactively or prospectively, and to possibly differing interpretations.  This
discussion  does not  purport  to deal  with the  federal  income  or other  tax
consequences applicable to all investors in light of their particular investment
or other circumstances,  or to all categories of investors,  some of whom may be
subject  to  special  rules  (including,   for  example,   insurance  companies,
tax-exempt  organizations,   financial  institutions,   broker-dealers,  foreign
corporations  and  persons  who are not  citizens  or  residents  of the  United
States). No ruling on the federal, state or local tax considerations relevant to
the operation of the Company,  or to the purchase,  ownership or  disposition of
the Shares,  has been requested from the Internal  Revenue Service (the "IRS" or
the "Service") or other tax  authority.  Counsel has rendered  certain  opinions
discussed  herein  and  believes  that  if the  Service  were to  challenge  the
conclusions  of Counsel,  such  conclusions  should  prevail in court.  However,
opinions of counsel  are not  binding on the  Service or on the  courts,  and no
assurance  can be  given  that  the  conclusions  reached  by  Counsel  would be
sustained in court.  Prospective investors should consult their own tax advisors
in determining the federal,  state, local, foreign and other tax consequences to
them of the purchase,  ownership and  disposition  of the Shares of the Company,
the tax  treatment of a REIT and the effect of potential  changes in  applicable
tax laws.

                                  -91-

<PAGE>

TAXATION OF THE COMPANY

         General.  The  Company  has  elected to be taxed as a REIT for  federal
income tax  purposes,  as  defined  in  Sections  856  through  860 of the Code,
commencing with its taxable year ending December 31, 1997. The Company  believes
that it is organized  and will operate in such a manner as to qualify as a REIT,
and the  Company  intends  to  continue  to  operate  in such a  manner,  but no
assurance  can be given  that it will  operate  in a manner so as to  qualify or
remain  qualified as a REIT. The provisions of the Code  pertaining to REITs are
highly  technical  and  complex.  Accordingly,  this summary is qualified in its
entirety  by  the  applicable  Code  sections,   rules  and  regulations  issued
thereunder, and administrative and judicial interpretations thereof.

         If the Company  qualifies for taxation as a REIT, it generally will not
be subject to federal  corporate  income tax on its net income that is currently
distributed to holders of Shares.  This treatment  substantially  eliminates the
"double  taxation"  (at the  corporate and  stockholder  levels) that  generally
results  from an  investment  in a  corporation.  However,  the Company  will be
subject to federal income tax in the following circumstances. First, the Company
will be taxed  at  regular  corporate  rates on any  undistributed  real  estate
investment  trust taxable  income,  including  undistributed  net capital gains.
Second,  under  certain  circumstances,  the  Company  may  be  subject  to  the
alternative  minimum tax on its items of tax  preference.  Third, if the Company
has net  income  from  foreclosure  property,  it will be subject to tax on such
income at the highest corporate rate.  Foreclosure property generally means real
property (and any personal  property  incident to such real  property)  which is
acquired  as a result of a  default  either  on a lease of such  property  or on
indebtedness   which  such  property  secured  and  with  respect  to  which  an
appropriate election is made. Fourth, if the Company has net income derived from
prohibited transactions, such income will be subject to a 100% tax. A prohibited
transaction  generally  includes a sale or other  disposition of property (other
than  foreclosure  property) that is held primarily for sale to customers in the
ordinary  course of business.  Fifth,  if the Company should fail to satisfy the
75% gross income test or the 95% gross income test (as discussed below), but has
nonetheless  maintained  its  qualification  as a  REIT  because  certain  other
requirements  have been met,  it will be subject to a 100% tax on the net income
attributable  to the greater of the amount by which the Company fails the 75% or
95% test.  Sixth, if, during each calendar year, the Company fails to distribute
at least the sum of (i) 85% of its real estate  investment trust ordinary income
for such year;  (ii) 95% of its real estate  investment  trust  capital gain net
income for such year;  and (iii) any  undistributed  taxable  income  from prior
periods,  the  Company  will be subject to a 4% excise tax on the excess of such
required  distribution over the amounts actually  distributed.  Seventh,  if the
Company  acquires any asset from a C corporation  (i.e. a corporation  generally
subject to full corporate  level tax) in a transaction in which the basis of the
asset in the  Company's  hands is  determined  by  reference to the basis of the
asset (or any other property) in the hands of the  corporation,  and the Company
recognizes  gain on the  disposition  of such asset  during the  10-year  period
beginning on the date on which such asset was acquired by the Company,  then, to
the extent of such  property's  "built-in  gain" (the  excess of the fair market
value  of such  property  at the time of  acquisition  by the  Company  over the
adjusted basis in such property at such time),  such gain will be subject to tax
at the highest  regular  corporate  rate  applicable (as provided in regulations
promulgated  by  the  United  States  Department  of  Treasury  under  the  Code
("Treasury  Regulations")  that  have not yet been  promulgated).  (The  results
described  above with respect to the  recognition of "built-in gain" assume that
the Company will make an election pursuant to IRS Notice 88-19.)

         If the  Company  fails to  qualify as a REIT for any  taxable  year and
certain relief  provisions do not apply,  the Company will be subject to federal
income tax (including alternative minimum tax) as an ordinary corporation on its
taxable  income at regular  corporate  rates without any deduction or adjustment
for distributions to holders of Shares. To the extent that the Company would, as
a consequence, be subject to tax liability for any such taxable year, the amount
of cash available for  satisfaction of its  liabilities and for  distribution to
holders  of Shares  would be  reduced.  Distributions  made to holders of Shares
generally  would be taxable  as  ordinary  income to the  extent of current  and
accumulated earnings and profits and, subject to certain  limitations,  would be
eligible for the corporate  dividends  received  deduction,  but there can be no
assurance  that any such  Distributions  would be made. The Company would not be
eligible to elect REIT status for the four taxable  years after the taxable year
during  which it failed to qualify as a REIT,  unless its failure to qualify was
due to reasonable  cause and not willful neglect and certain other  requirements
were satisfied.

         Opinion of Counsel.  Based upon representations made by officers of the
Company  with  respect to  relevant  factual  matters,  upon the  existing  Code
provisions,  rules and regulations  promulgated  thereunder  (including proposed

                                  -92-

<PAGE>
regulations) and reported administrative and judicial  interpretations  thereof,
upon Counsel's  independent  review of such documents as Counsel deemed relevant
in the  circumstances  and upon the assumption  that the Company will operate in
the manner described in this  Prospectus,  Counsel has advised the Company that,
in its opinion,  the Company  qualified as a REIT under the Code for the taxable
year ending  December 31, 1997, the Company is organized in conformity  with the
requirements for  qualification as a REIT, and the Company's  proposed method of
operation will enable it to continue to meet the requirements for  qualification
as a REIT. It must be emphasized, however, that the Company's ability to qualify
and remain  qualified as a REIT is dependent upon actual  operating  results and
future actions by and events involving the Company and others,  and no assurance
can be given that the  actual  results of the  Company's  operations  and future
actions  and events  will  enable  the  Company to satisfy in any given year the
requirements for qualification and taxation as a REIT.

         Requirements  for  Qualification  as a REIT.  As  discussed  more fully
below, the Code defines a REIT as a corporation,  trust or association (i) which
is managed by one or more trustees or directors;  (ii) the beneficial  ownership
of which is evidenced by transferable shares, or by transferable certificates of
beneficial interest;  (iii) which, but for Sections 856 through 860 of the Code,
would be taxable as a domestic  corporation;  (iv) which is neither a  financial
institution nor an insurance company;  (v) the beneficial  ownership of which is
held  (without  reference to any rules of  attribution)  by 100 or more persons;
(vi) which is not  closely  held as defined in section  856(h) of the Code;  and
(vii) which meets  certain  other tests  regarding  the nature of its assets and
income and the amount of its distributions.

         In the case of a REIT  which is a partner  in a  partnership,  Treasury
regulations  provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the income
of the partnership attributable to such share. In addition, the assets and gross
income (as defined in the Code) of the partnership  attributed to the REIT shall
retain the same  character  as in the hands of the  partnership  for purposes of
Section 856 of the Code,  including  satisfying  the gross  income tests and the
asset tests  described  below.  Thus, the Company's  proportionate  share of the
assets,  liabilities  and items of income of any Joint Venture,  as described in
"Business -- Joint Venture Arrangements," will be treated as assets, liabilities
and items of income of the Company for  purposes of applying the asset and gross
income tests described herein.

         Ownership Tests. The ownership requirements for qualification as a REIT
are that (i)  during  the last  half of each  taxable  year not more than 50% in
value of the REIT's  outstanding  shares may be owned,  directly  or  indirectly
(applying certain  attribution  rules), by five or fewer individuals (or certain
entities  as  defined  in  the  Code)  and  (ii)  there  must  be at  least  100
stockholders  (without  reference to any attribution rules) on at least 335 days
of such  12-month  taxable  year (or a  proportionate  number of days of a short
taxable year). These two requirements do not apply to the first taxable year for
which an  election  is made to be  treated  as a REIT.  In  order to meet  these
requirements for subsequent taxable years, or to otherwise obtain,  maintain, or
reestablish REIT status,  the Articles of Incorporation  generally  prohibit any
person or entity from  actually,  constructively  or  beneficially  acquiring or
owning (applying  certain  attribution  rules) more than 9.8% of the outstanding
Common Stock or 9.8% of any series of outstanding  Preferred Stock.  Among other
provisions,  the  Articles of  Incorporation  empower the Board of  Directors to
redeem,  at its option, a sufficient  number of Shares to bring the ownership of
Shares  of the  Company  in  conformity  with  these  requirements  or to assure
continued conformity with such requirements.

         Under the Articles of Incorporation, each holder of Shares is required,
upon demand,  to disclose to the Board of Directors in writing such  information
with respect to actual,  constructive  or beneficial  ownership of Shares of the
Company as the Board of Directors  deems  necessary to comply with provisions of
the  Code  applicable  to the  Company  or the  provisions  of the  Articles  of
Incorporation,  or the requirements of any other  appropriate  taxing authority.
Certain Treasury  regulations govern the method by which the Company is required
to  demonstrate  compliance  with these  stock  ownership  requirements  and the
failure to satisfy such  regulations  could cause the Company to fail to qualify
as a REIT.  The  Company  has  represented  that it expects to meet these  stock
ownership  requirements for each taxable year and it will be able to demonstrate
its compliance with these requirements.

         Asset Tests.  At the end of each quarter of a REIT's  taxable  year, at
least 75% of the value of its total assets must consist of "real estate assets,"
cash and cash items (including  receivables) and certain government  securities.
The balance of a REIT's assets  generally may be invested  without  restriction,
except that holdings of securities not within the 75% class of assets  generally
must not,  with  respect  to any  issuer,  exceed 5% of the value of the  REIT's
assets or 10% of the  issuer's  outstanding  voting  securities.  The term "real

                                  -93-
<PAGE>
estate assets" includes real property, interests in real property, leaseholds of
land or  improvements  thereon,  and mortgages on the foregoing and any property
attributable  to the  temporary  investment  of new  capital  (but  only if such
property  is  stock  or a debt  instrument  and  only  for the  one-year  period
beginning  on the date the REIT  receives  such  capital).  When a  mortgage  is
secured by both real property and other property, it is considered to constitute
a mortgage on real  property to the extent of the fair market  value of the real
property  when the REIT is  committed  to make  the loan  (or,  in the case of a
construction  loan, the reasonably  estimated cost of construction).  Initially,
the bulk of the Company's  assets will be real  property.  However,  the Company
will also hold the Secured Equipment Leases. Counsel is of the opinion, based on
certain assumptions,  that the Secured Equipment Leases will be treated as loans
secured by personal  property  for federal  income tax  purposes.  See  "Federal
Income Tax Considerations --  Characterization of the Secured Equipment Leases."
Therefore,  the  Secured  Equipment  Leases  will not  qualify  as "real  estate
assets."  However,  the Company has represented  that at the end of each quarter
the value of the Secured Equipment  Leases,  together with any personal property
owned by the  Company,  will in the  aggregate  represent  less  than 25% of the
Company's  total  assets  and that the  value of the  Secured  Equipment  Leases
entered  into with any  particular  tenant  will  represent  less than 5% of the
Company's  total assets.  No independent  appraisals will be acquired to support
this   representation,   and  Counsel,  in  rendering  its  opinion  as  to  the
qualification  of the Company as a REIT,  is relying on the  conclusions  of the
Company and its senior management as to the relative values of its assets. There
can be no assurance,  however,  that the IRS may not contend that either (i) the
value of the Secured  Equipment  Leases entered into with any particular  tenant
represents more than 5% of the Company's total assets,  or (ii) the value of the
Secured  Equipment  Leases,  together  with any personal  property  owned by the
Company, exceeds 25% of the Company's total assets.

         As indicated in "Business -- Joint Venture  Arrangements,"  the Company
may  participate  in Joint  Ventures.  If a Joint  Venture were  classified  for
federal  income tax purposes as an association  taxable as a corporation  rather
than as a partnership,  the Company's  ownership of a 10% or greater interest in
the Joint Venture would cause the Company to fail to meet the  requirement  that
it not own 10% or more of an issuer's voting securities.  However, Counsel is of
the  opinion,  based on  certain  assumptions,  that  any  Joint  Ventures  will
constitute partnerships for federal income tax purposes. See "Federal Income Tax
Considerations -- Investment in Joint Ventures."

         Income Tests.  A REIT also must meet two separate tests with respect to
its sources of gross income for each taxable year.

         (a) The 75 Percent and 95 Percent Tests. In general,  at least 75% of a
REIT's  gross  income  for each  taxable  year  must be from  "rents  from  real
property," interest on obligations secured by mortgages on real property,  gains
from the sale or other  disposition  of real property and certain other sources,
including   "qualified   temporary   investment  income."  For  these  purposes,
"qualified  temporary  investment income" means any income (i) attributable to a
stock or debt  instrument  purchased  with the proceeds  received by the REIT in
exchange for stock (or certificates of beneficial  interest) in such REIT (other
than amounts  received  pursuant to a  distribution  reinvestment  plan) or in a
public offering of debt  obligations  with a maturity of at least five years and
(ii) received or accrued  during the one-year  period  beginning on the date the
REIT receives such capital. In addition,  a REIT must derive at least 95% of its
gross income for each taxable year from any  combination  of the items of income
which qualify under the 75% test,  from  dividends and interest,  and from gains
from the sale, exchange or other disposition of certain stock and securities.

         Initially,  the bulk of the Company's income will be derived from rents
with respect to the Properties.  Rents from  Properties  received by the Company
qualify as "rents  from real  property"  in  satisfying  these two tests only if
several  conditions  are met.  First,  the rent must not be based in whole or in
part, directly or indirectly,  on the income or profits of any person.  However,
an amount  received  or accrued  generally  will not be  excluded  from the term
"rents from real property" solely by reason of being based on a fixed percentage
or  percentages  of  receipts or sales.  Second,  the Code  provides  that rents
received  from a tenant will not qualify as "rents  from real  property"  if the
REIT, or a direct or indirect owner of 10% or more of the REIT owns, directly or
constructively, 10% or more of such tenant (a "Related Party Tenant"). Third, if
rent attributable to personal property leased in connection with a lease of real
property is greater than 15% of the total rent  received  under the lease,  then
the portion of rent  attributable to such personal  property will not qualify as
"rents from real  property."  Finally,  for rents to qualify as "rents from real
property," a REIT  generally  must not operate or manage the property or furnish
or render  services  to the  tenants of such  property,  other  than  through an
independent contractor from whom the REIT derives no revenue, except that a REIT
may directly  perform  services which are "usually or  customarily  rendered" in
connection with the rental of space for occupancy, other than services which are
considered  to be rendered to the occupant of the property.  However,  a REIT is

                                  -94-

<PAGE>
currently  permitted to earn up to one percent of its gross income from tenants,
determined on a  property-by-property  basis,  by  furnishing  services that are
noncustomary  or provided  directly to the tenants,  without  causing the rental
income to fail to qualify as rents from real property.

         The  Company  has  represented  with  respect  to  its  leasing  of the
Properties  that it will not (i) charge rent for any  Property  that is based in
whole or in part on the income or  profits  of any  person  (except by reason of
being based on a percentage or  percentages  of receipts or sales,  as described
above);  (ii) charge rent that will be attributable  to personal  property in an
amount greater than 15% of the total rent received  under the applicable  lease;
(iii) directly perform  services  considered to be rendered to the occupant of a
Property  or which are not  usually or  customarily  furnished  or  rendered  in
connection with the rental of real property; or (iv) enter into any lease with a
Related Party Tenant.  Specifically,  the Company  expects that virtually all of
its income will be derived  from leases of the type  described  in  "Business --
Description of Property  Leases," and it does not expect such leases to generate
income that would not qualify as rents from real  property  for  purposes of the
75% and 95% income tests.

         In addition,  the Company will be paid interest on the Mortgage  Loans.
All interest  income  qualifies  under the 95% gross income test.  If a Mortgage
Loan is secured by both real property and other property, all the interest on it
will  nevertheless  qualify under the 75% gross income test if the amount of the
loan did not exceed the fair  market  value of the real  property at the time of
the loan  commitment.  The Company has represented  that this will always be the
case.  Therefore,  in the  opinion of  Counsel,  income  generated  through  the
Company's  investments  in Mortgage  Loans will be treated as qualifying  income
under the 75% gross income test.

         The Company will also receive  payments  under the terms of the Secured
Equipment  Leases.  Although the Secured  Equipment Leases will be structured as
leases or loans, Counsel is of the opinion that, subject to certain assumptions,
they will be treated as loans  secured by personal  property for federal  income
tax purposes.  See "Federal Income Tax Considerations -- Characterization of the
Secured Equipment  Leases." If the Secured Equipment Leases are treated as loans
secured by personal  property for federal income tax purposes,  then the portion
of the payments under the terms of the Secured  Equipment  Leases that represent
interest,  rather than a return of capital for federal income tax purposes, will
not satisfy the 75% gross  income test  (although  it will satisfy the 95% gross
income test). The Company believes,  however,  that the aggregate amount of such
non-qualifying  income  will not  cause the  Company  to  exceed  the  limits on
non-qualifying income under the 75% gross income test.

         If, contrary to the opinion of Counsel,  the Secured  Equipment  Leases
are treated as true leases,  rather than as loans  secured by personal  property
for federal  income tax  purposes,  the payments  under the terms of the Secured
Equipment  Leases would be treated as rents from personal  property.  Rents from
personal  property will satisfy either the 75% or 95% gross income tests if they
are  received  in  connection  with a  lease  of  real  property  and  the  rent
attributable  to the  personal  property  does not  exceed 15% of the total rent
received  from the  tenant  in  connection  with the  lease.  However,  if rents
attributable  to personal  property exceed 15% of the total rent received from a
particular  tenant,  then the portion of the total rent attributable to personal
property will not satisfy either the 75% or 95% gross income tests.

         If, notwithstanding the above, the Company fails to satisfy one or both
of the 75% or 95% tests for any taxable  year, it may still qualify as a REIT if
(i) such failure is due to  reasonable  cause and not willful  neglect,  (ii) it
reports the nature and amount of each item of its income on a schedule  attached
to its tax  return  for such  year,  and (iii) the  reporting  of any  incorrect
information is not due to fraud with intent to evade tax. However, even if these
three  requirements  are met and the Company is not  disqualified  as a REIT,  a
penalty  tax would be imposed by  reference  to the amount by which the  Company
failed the 75% or 95% test (whichever amount is greater).

         (b) The  Impact of  Default  Under the  Secured  Equipment  Leases.  In
applying the gross income tests to the Company,  it is necessary to consider the
impact that a default  under one or more of the Secured  Equipment  Leases would
have on the Company's ability to satisfy such tests. A default under one or more
of the Secured Equipment Leases would result in the Company directly holding the
Equipment securing such leases for federal income tax purposes.  In the event of
a default, the Company may choose either to lease or sell such Equipment.

                                  -95-
<PAGE>

         However,  any income  resulting  from a rental or sale of Equipment not
incidental  to the rental or sale of real  property  would not qualify under the
75% and 95% gross income tests. In addition,  in certain  circumstances,  income
derived from a sale or other  disposition of Equipment  could be considered "net
income from  prohibited  transactions,"  subject to a 100% tax. The Company does
not,  however,  anticipate  that its income from the rental or sale of Equipment
would be material in any taxable year.

         Distribution  Requirements.  A REIT must distribute to its stockholders
for each taxable year ordinary  income  dividends in an amount equal to at least
(a) 95% of the sum of (i) its "real  estate  investment  trust  taxable  income"
(before  deduction of dividends  paid and excluding  any net capital  gains) and
(ii) the excess of net income  from  foreclosure  property  over the tax on such
income,  minus (b) certain excess non-cash income.  Real estate investment trust
taxable income  generally is the taxable income of a REIT computed as if it were
an ordinary corporation, with certain adjustments. Distributions must be made in
the taxable year to which they relate or, if declared  before the timely  filing
of the REIT's tax return for such year and paid not later than the first regular
dividend payment after such declaration, in the following taxable year.

         The Company has represented  that it intends to make  Distributions  to
stockholders  that will be sufficient to meet the 95% distribution  requirement.
Under some circumstances,  however, it is possible that the Company may not have
sufficient  funds from its operations to make cash  Distributions to satisfy the
95%  distribution  requirement.  For  example,  in the event of the  default  or
financial  failure  of one or more  tenants or  lessees,  the  Company  might be
required to continue to accrue rent for some period of time under federal income
tax  principles  even though the Company  would not  currently be receiving  the
corresponding amounts of cash.  Similarly,  under federal income tax principles,
the Company might not be entitled to deduct  certain  expenses at the time those
expenses are incurred.  In either case,  the Company's cash available for making
Distributions   might  not  be  sufficient  to  satisfy  the  95%   distribution
requirement.  If the cash available to the Company is insufficient,  the Company
might raise cash in order to make the Distributions by borrowing funds,  issuing
new  securities  or selling  assets.  If the Company  ultimately  were unable to
satisfy  the 95%  distribution  requirement,  it would fail to qualify as a REIT
and,  as a  result,  would be  subject  to  federal  income  tax as an  ordinary
corporation without any deduction or adjustment for dividends paid to holders of
the Shares. If the Company fails to satisfy the 95% distribution requirement, as
a result of an  adjustment  to its tax  returns by the  Service,  under  certain
circumstances,  it may be able to rectify  its  failure by paying a  "deficiency
dividend"  (plus a penalty and interest)  within 90 days after such  adjustment.
This  deficiency  dividend  will be included  in the  Company's  deductions  for
dividends paid for the taxable year affected by such  adjustment.  However,  the
deduction  for a  deficiency  dividend  will  be  denied,  if  any  part  of the
adjustment  resulting in the deficiency is  attributable to fraud with intent to
evade tax or to willful failure to timely file an income tax return.

TAXATION OF STOCKHOLDERS

         Taxable  Domestic  Stockholders.  For any  taxable  year in  which  the
Company qualifies as a REIT for federal income tax purposes,  Distributions made
by the Company to its  stockholders  that are United States persons  (generally,
any person other than a nonresident alien individual,  a foreign trust or estate
or a foreign  partnership  or  corporation)  generally will be taxed as ordinary
income.  Amounts  received  by such  United  States  persons  that are  properly
designated as capital gain  dividends by the Company  generally will be taxed as
long-term  capital gain,  without regard to the period for which such person has
held its Shares,  to the extent that they do not exceed the Company's actual net
capital gain for the taxable  year.  Corporate  stockholders  may be required to
treat up to 20% of certain  capital  gains  dividends as ordinary  income.  Such
ordinary  income and capital gain are not eligible  for the  dividends  received
deduction allowed to corporations.  In addition, the Company may elect to retain
and pay income tax on its  long-term  capital  gains.  If the Company so elects,
each stockholder will take into income the  stockholder's  share of the retained
capital gain as  long-term  capital gain and will receive a credit or refund for
that  stockholder's  share of the tax paid by the Company.  The stockholder will
increase the basis of such stockholder's  share by an amount equal to the excess
of the retained capital gain included in the  stockholder's  income over the tax
deemed paid by such stockholder.  Distributions to such United States persons in
excess of the  Company's  current or  accumulated  earnings  and profits will be
considered  first a tax-free  return of capital for federal income tax purposes,
reducing the tax basis of each stockholder's Shares, and then, to the extent the
Distribution  exceeds each stockholder's basis, a gain realized from the sale of
Shares.  The Company  will notify each  stockholder  as to the  portions of each
Distribution which, in its judgment, constitute ordinary income, capital gain or
return of capital for federal income tax purposes.  Any Distribution that is (i)
declared by the Company in October,  November or December of any  calendar  year
and payable to  stockholders  of record on a  specified  date in such months and
(ii)  actually paid by the Company in January of the  following  year,  shall be
deemed to have been received by each stockholder on December 31 of such calendar

                                  -96-

<PAGE>
year and, as a result, will be includable in gross income of the stockholder for
the taxable year which  includes  such  December 31.  Stockholders  who elect to
participate in the Reinvestment  Plan will be treated as if they received a cash
Distribution  from the Company and then  applied such  Distribution  to purchase
Shares in the Reinvestment Plan. Stockholders may not deduct on their income tax
returns any net operating or net capital losses of the Company.

         Upon  the  sale  or  other  disposition  of  the  Company's  Shares,  a
stockholder  generally  will  recognize  capital  gain  or  loss  equal  to  the
difference  between the amount realized on the sale or other disposition and the
adjusted basis of the Shares involved in the transaction. Such gain or loss will
be long-term capital gain or loss if, at the time of sale or other  disposition,
the Shares  involved  have been held for more than one year.  In addition,  if a
stockholder receives a capital gain dividend with respect to Shares which he has
held for six months or less at the time of sale or other  disposition,  any loss
recognized by the stockholder  will be treated as long-term  capital loss to the
extent of the amount of the capital gain  dividend that was treated as long-term
capital gain.

         Generally,  the  redemption  of Shares by the  Company  will  result in
recognition  of  ordinary  income  by the  stockholder  unless  the  stockholder
completely  terminates  or  substantially  reduces  his or her  interest  in the
Company.  A redemption of Shares for cash will be treated as a distribution that
is taxable as a dividend to the extent of the Company's  current or  accumulated
earnings and profits at the time of the redemption under Section 302 of the Code
unless  the  redemption  (a)  results  in  a  "complete   termination"   of  the
stockholder's  interest in the Company under Section  302(b)(3) of the Code, (b)
is  "substantially  disproportionate"  with  respect  to the  stockholder  under
Section  302(b)(2)  of the  Code,  or (c) is "not  essentially  equivalent  to a
dividend" with respect to the stockholder  under Section  302(b)(1) of the Code.
Under  Code  Section   302(b)(2)  a  redemption  is  considered   "substantially
disproportionate" if the percentage of the voting stock of the corporation owned
by a stockholder immediately after the redemption is less than eighty percent of
the percentage of the voting stock of the corporation  owned by such stockholder
immediately before the redemption.  In determining whether the redemption is not
treated as a dividend,  Shares considered to be owned by a stockholder by reason
of certain constructive ownership rules set forth in Section 318 of the Code, as
well as  Shares  actually  owned,  must  generally  be  taken  into  account.  A
distribution to a stockholder will be "not essentially equivalent to a dividend"
if its results in a "meaningful  reduction" in the stockholder's interest in the
Company.  The Service has published a ruling  indicating that a redemption which
results in a reduction in the  proportionate  interest in a corporation  (taking
into  account the Section 318  constructive  ownership  rules) of a  stockholder
whose  relative  stock  interest is minimal (an  interest of less than 1% should
satisfy this  requirement)  and who exercises no control over the  corporation's
affairs should be treated as being "not essentially equivalent to a dividend."

         If the  redemption is not treated as a dividend,  the redemption of the
Shares  for cash will  result in taxable  gain or loss  equal to the  difference
between  the  amount of cash  received  and the  stockholder's  tax basis in the
Shares  redeemed.  Such gain or loss would be capital gain or loss if the Shares
were held as a capital asset and would be long-term  capital gain or loss if the
holding period for the Shares exceeds one year.

         The Company  will report to its U.S.  stockholders  and the Service the
amount of dividends  paid or treated as paid during each calendar  year, and the
amount  of  tax  withheld,  if  any.  Under  the  backup  withholding  rules,  a
stockholder may be subject to backup withholding at the rate of 31% with respect
to  dividends  paid  unless  such holder (a) is a  corporation  or comes  within
certain other exempt  categories and, when required,  demonstrates  this fact or
(b)  provides  a  taxpayer  identification  number,  certifies  as to no loss of
exemption  from backup  withholding,  and  otherwise  complies  with  applicable
requirements  of the  backup  withholding  rules.  A  stockholder  that does not
provide the Company with a correct  taxpayer  identification  number may also be
subject to penalties  imposed by the Service.  Any amount paid to the Service as
backup  withholding  will be  creditable  against the  stockholder's  income tax
liability.  In  addition,  the  Company may be required to withhold a portion of
capital gain dividends to any stockholders who fail to certify their non-foreign
status to the Company. See "Foreign Stockholders" below.

         The  state  and local  income  tax  treatment  of the  Company  and its
stockholders  may not  conform to the  federal  income tax  treatment  described
above.  As a result,  stockholders  should consult their own tax advisors for an
explanation of how other state and local tax laws would affect their  investment
in Shares.

                                  -97-

<PAGE>
         Tax-Exempt Stockholders. Dividends paid by the Company to a stockholder
that is a tax-exempt  entity generally will not constitute  "unrelated  business
taxable income" ("UBTI") as defined in Section 512(a) of the Code, provided that
the  tax-exempt  entity has not  financed  the  acquisition  of its Shares  with
"acquisition  indebtedness" within the meaning of Section 514(c) of the Code and
the Shares are not  otherwise  used in an  unrelated  trade or  business  of the
tax-exempt entity.

         Notwithstanding the foregoing, qualified trusts that hold more than 10%
(by  value) of the shares of certain  REITs may be  required  to treat a certain
percentage of such REIT's  distributions  as UBTI. This  requirement  will apply
only if (i) treating  qualified trusts holding REIT shares as individuals  would
result in a determination  that the REIT is "closely held" within the meaning of
Section  856(h)(1)  of the Code and  (ii)  the REIT is  "predominantly  held" by
qualified trusts. A REIT is predominantly  held if either (i) a single qualified
trust  holds more than 25% by value of the REIT  interests,  or (ii) one or more
qualified trusts, each owning more than 10% by value of the REIT interests, hold
in the aggregate more than 50% of the REIT interests. The percentage of any REIT
dividend  treated  as UBTI is equal to the  ratio of (a) the UBTI  earned by the
REIT (treating the REIT as if it were a qualified trust and therefore subject to
tax on UBTI) to (b) the total gross income (less certain associated expenses) of
the  REIT.  A de  minimis  exception  applies  where  the ratio set forth in the
preceding sentence is less than 5% for any year. For these purposes, a qualified
trust is any trust  described in Section  401(a) of the Code and exempt from tax
under Section 501(a) of the Code. The restrictions on ownership of Shares in the
Articles of Incorporation will prevent  application of the provisions treating a
portion of REIT distributions as UBTI to tax-exempt  entities  purchasing Shares
in the Company,  absent a waiver of the  restrictions by the Board of Directors.
See  "Summary of the  Articles of  Incorporation  and Bylaws --  Restriction  of
Ownership."

         Assuming  that there is no waiver of the  restrictions  on ownership of
Shares in the Articles of Incorporation  and that a tax-exempt  stockholder does
not finance the acquisition of its Shares with "acquisition indebtedness" within
the  meaning of  Section  514(c) of the Code or  otherwise  use its Shares in an
unrelated trade or business,  in the opinion of Counsel the distributions of the
Company with respect to such tax-exempt stockholder will not constitute UBTI.

         The tax  discussion of  distributions  by qualified  retirement  plans,
IRAs,  Keogh  plans and other  tax-exempt  entities  is beyond the scope of this
discussion,  and such entities  should consult their own tax advisors  regarding
such questions.

         Foreign Stockholders.  The rules governing United States federal income
taxation  of  nonresident  alien  individuals,  foreign  corporations,   foreign
participants   and   other   foreign   stockholders   (collectively,   "Non-U.S.
Stockholders")  are complex,  and no attempt will be made herein to provide more
than a summary of such rules. The following  discussion  assumes that the income
from  investment  in the  Shares  will  not be  effectively  connected  with the
Non-U.S. Stockholders' conduct of a United States trade or business. Prospective
Non-U.S.  Stockholders  should  consult with their own tax advisors to determine
the impact of  federal,  state and local laws with  regard to an  investment  in
Shares,  including any reporting  requirements.  Non-U.S.  Stockholders  will be
admitted as stockholders with the approval of the Advisor.

         Distributions that are not attributable to gain from sales or exchanges
by the Company of United  States real property  interests and not  designated by
the Company as capital gain  dividends  will be treated as dividends of ordinary
income to the extent that they are made out of current and accumulated  earnings
and  profits of the  Company.  Such  dividends  ordinarily  will be subject to a
withholding  tax equal to 30% of the gross  amount  of the  dividend,  unless an
applicable  tax treaty  reduces  or  eliminates  that tax. A number of U.S.  tax
treaties that reduce the rate of withholding  tax on corporate  dividends do not
reduce,  or  reduce  to a lesser  extent,  the rate of  withholding  applied  to
dividends  from a REIT. The Company  expects to withhold U.S.  income tax at the
rate of 30% on the gross  amount of any such  distributions  paid to a  Non-U.S.
Stockholder unless (i) a lower treaty rate applies (and, with regard to payments
on or after January 1, 1999,  the Non-U.S.  Stockholder  files IRS Form W-8 with
the  Company  and,  if the Shares are not  traded on an  established  securities
market,  acquires a taxpayer  identification  number from the IRS),  or (ii) the
Non-U.S.  Stockholder files an IRS Form 4224 (or, with respect to payments on or
after  January 1, 1999,  files IRS Form W-8 with the  Company)  with the Company
claiming that the distribution is effectively connected income. Distributions in
excess of the Company's current and accumulated earnings and profits will not be
taxable to a  stockholder  to the  extent  that such  distributions  paid do not
exceed the adjusted basis of the  stockholder's  Shares,  but rather will reduce
the adjusted basis of such Shares. To the extent that distributions in excess of
current and  accumulated  earnings and profits  exceed the  adjusted  basis of a
Non-U.S.  Stockholders'  Shares,  such  distributions  will  give  rise  to  tax
liability if the Non-U.S.  Stockholder  would otherwise be subject to tax on any
gain from the sale or  disposition  of the Shares,  as  described  below.  If it
cannot be  determined  at the time a  distribution  is paid  whether or not such
distribution will be in excess of current and accumulated  earnings and profits,

                                  -98-

<PAGE>
the distributions  will be subject to withholding at the rate of 30%. However, a
Non-U.S.  Stockholder  may seek a refund of such  amounts  from the IRS if it is
subsequently  determined that such  distribution  was, in fact, in excess of the
Company's current and accumulated earnings and profits.  Beginning with payments
made on or after  January  1,  1999,  the  Company  will be  permitted,  but not
required,  to make  reasonable  estimates  of the extent to which  distributions
exceed  current or accumulated  earnings and profits.  Such  distributions  will
generally  be subject to a 10%  withholding  tax,  which may be  refunded to the
extent they exceed the  stockholder's  actual U.S. tax  liability,  provided the
required information is furnished to the IRS.

         For any year in which the Company  qualifies  as a REIT,  distributions
that are  attributable  to gain from sales or exchanges by the Company of United
States real property interests will be taxed to a Non-U.S. Stockholder under the
provisions  of the  Foreign  Investment  in Real  Property  Tax Act of 1980,  as
amended ("FIRPTA").  Under FIRPTA, distributions attributable to gain from sales
of United States real property interests are taxed to a Non-U.S.  Stockholder as
if such gain were effectively connected with a United States business.  Non-U.S.
Stockholders  would thus be taxed at the normal capital gain rates applicable to
U.S. Stockholders  (subject to applicable  alternative minimum tax and a special
alternative  minimum tax in the case of nonresident  alien  individuals).  Also,
distributions  subject to FIRPTA may be subject to a 30% branch  profits  tax in
the hands of a foreign corporate stockholder not entitled to treaty exemption or
rate reduction.  The Company is required by applicable  Treasury  Regulations to
withhold 35% of any  distribution  that could be  designated by the Company as a
capital gain dividend. This amount is creditable against the Non-U.S.
Stockholder's FIRPTA tax liability.

         Gain  recognized  by a  Non-U.S.  Stockholder  upon  a sale  of  Shares
generally  will not be taxed  under  FIRPTA if the  Company  is a  "domestically
controlled  REIT,"  defined  generally  as a REIT in which at all times during a
specified  testing  period less than 50% in value of the stock was held directly
or indirectly by foreign persons.  It is currently  anticipated that the Company
will be a  "domestically  controlled  REIT," and in such case the sale of Shares
would not be subject to  taxation  under  FIRPTA.  However,  gain not subject to
FIRPTA  nonetheless will be taxable to a Non-U.S.  Stockholder if (i) investment
in  the  Shares  is  treated  as  "effectively   connected"  with  the  Non-U.S.
Stockholders'  U.S.  trade or business,  or (ii) the Non-U.S.  Stockholder  is a
nonresident  alien  individual who was present in the United States for 183 days
or  more  during  the  taxable  year  and  certain  other  conditions  are  met.
Effectively  connected gain realized by a foreign  corporate  shareholder may be
subject to an additional 30% branch profits tax,  subject to possible  exemption
or rate  reduction  under an applicable  tax treaty.  If the gain on the sale of
Shares were to be subject to taxation  under  FIRPTA,  the Non-U.S.  Stockholder
would be subject to the same treatment as U.S. Stockholders with respect to such
gain (subject to applicable  alternative  minimum tax and a special  alternative
minimum tax in the case of nonresident alien individuals),  and the purchaser of
the Shares  would be required  to  withhold  and remit to the Service 10% of the
purchase price.

STATE AND LOCAL TAXES

         The  Company  and its  shareholders  may be  subject to state and local
taxes in various  states and  localities in which it or they transact  business,
own property,  or reside.  The tax treatment of the Company and the stockholders
in such jurisdictions may differ from the federal income tax treatment described
above.  Consequently,  prospective  stockholders  should  consult  their own tax
advisors  regarding the effect of state and local tax laws upon an investment in
the Common Stock of the Company.

CHARACTERIZATION OF PROPERTY LEASES

         The Company will  purchase both new and existing  Properties  and lease
them to  franchisees  or  corporate  franchisors  pursuant to leases of the type
described in "Business --  Description  of Property  Leases." The ability of the
Company  to  claim  certain  tax  benefits  associated  with  ownership  of  the
Properties,  such as  depreciation,  depends on a  determination  that the lease
transactions  engaged in by the Company are true leases, under which the Company
is the owner of the leased Property for federal income tax purposes, rather than
a conditional sale of the Property or a financing  transaction.  A determination
by the Service that the Company is not the owner of the  Properties  for federal

                                  -99-

<PAGE>
income tax purposes may have adverse  consequences  to the Company,  such as the
denying of the  Company's  depreciation  deductions.  Moreover,  a denial of the
Company's  depreciation  deductions  could  result in a  determination  that the
Company's  Distributions  to stockholders  were  insufficient to satisfy the 95%
distribution  requirement for  qualification  as a REIT.  However,  as discussed
above,  if the Company has  sufficient  cash,  it may be able to remedy any past
failure  to  satisfy  the  distribution  requirements  by  paying a  "deficiency
dividend"  (plus a penalty  and  interest).  See  "Taxation  of the  Company  --
Distribution  Requirements," above.  Furthermore,  in the event that the Company
was determined not to be the owner of a particular  Property,  in the opinion of
Counsel   the  income   that  the  Company   would   receive   pursuant  to  the
recharacterized lease would constitute interest qualifying under the 95% and 75%
gross income  tests by reason of being  interest on an  obligation  secured by a
mortgage on an interest in real property,  because the legal ownership structure
of such Property will have the effect of making the building serve as collateral
for the debt obligation.

         The  characterization of transactions as leases,  conditional sales, or
financings has been addressed in numerous cases.  The courts have not identified
any one factor as being  determinative  of whether the landlord or the tenant of
property is to be treated as the owner. Judicial decisions and pronouncements of
the Service  with  respect to the  characterization  of  transactions  as either
leases, conditional sales, or financing transactions have made it clear that the
characterization  of leases for tax purposes is a question which must be decided
on the basis of a weighing of many  factors,  and courts have reached  different
conclusions  even  where   characteristics   of  two  lease   transactions  were
substantially similar.

         While certain  characteristics  of the leases anticipated to be entered
into  by  the  Company  suggest  the  Company  might  not be  the  owner  of the
Properties,  such as the fact  that  such  leases  are  "triple-net"  leases,  a
substantial  number of other  characteristics  indicate  the bona fide nature of
such  leases  and that the  Company  will be the  owner of the  Properties.  For
example,  under the types of leases  described in "Business  --  Description  of
Property  Leases,"  the Company  will bear the risk of  substantial  loss in the
value of the  Properties,  since the Company will  acquire its  interests in the
Properties with an equity investment, rather than with nonrecourse indebtedness.
Further, the Company, rather than the tenant, will benefit from any appreciation
in the Properties,  since the Company will have the right at any time to sell or
transfer its Properties,  subject to the tenant's right to purchase the property
at a price  not less  than the  Property's  fair  market  value  (determined  by
appraisal or otherwise).

         Other factors that are consistent  with the ownership of the Properties
by the  Company  are (i) the  tenants  are liable for  repairs and to return the
Properties in reasonably good condition;  (ii) insurance  proceeds generally are
to be used to restore the Properties  and, to the extent not so used,  belong to
the  Company;  (iii) the tenants  agree to  subordinate  their  interests in the
Properties to the lien of any first  mortgage upon delivery of a  nondisturbance
agreement and agree to attorn to the purchaser  upon any  foreclosure  sale; and
(iv) based on the Company's representation that the Properties can reasonably be
expected to have at the end of their lease terms  (generally  a maximum of 30 to
40  years)  a fair  market  value of at least  20% of the  Company's  cost and a
remaining  useful life of at least 20% of their useful lives at the beginning of
the leases,  the Company has not  relinquished the Properties to the tenants for
their entire useful lives, but has retained a significant  residual  interest in
them. Moreover, the Company will not be primarily dependent upon tax benefits in
order to realize a reasonable return on its investments.

         Concerning  the Properties for which the Company owns the buildings and
the  underlying  land, on the basis of the  foregoing,  assuming (i) the Company
leases the Properties on substantially  the same terms and conditions  described
in "Business -- Description  of Property  Leases," and (ii) as is represented by
the Company,  the residual  value of the Properties  remaining  after the end of
their lease terms  (including all renewal periods) may reasonably be expected to
be at least 20% of the  Company's  cost of such  Properties,  and the  remaining
useful lives of the Properties after the end of their lease terms (including all
renewal  periods)  may  reasonably  be  expected  to  be at  least  20%  of  the
Properties'  useful  lives at the  beginning  of their  lease  terms,  it is the
opinion  of  Counsel  that  the  Company  will be  treated  as the  owner of the
Properties  for  federal  income  tax  purposes  and will be  entitled  to claim
depreciation and other tax benefits associated with such ownership.  In the case
of Properties  for which the Company does not own the underlying  land,  Counsel
cannot opine that such transactions will be characterized as leases.

                                 -100-

<PAGE>

CHARACTERIZATION OF SECURED EQUIPMENT LEASES

         The Company will  purchase  Equipment  and lease it to  franchisees  or
corporate  franchisors  pursuant to leases of the type described in "Business --
General."  The  ability  of  the  Company  to  qualify  as a REIT  depends  on a
determination  that the Secured  Equipment  Leases are  financing  arrangements,
under which the lessees  acquire  ownership of the Equipment for federal  income
tax  purposes.  If the  Secured  Equipment  Leases are  instead  treated as true
leases,  the  Company  may be  unable  to  satisfy  the  income  tests  for REIT
qualification. See "Federal Income Tax Considerations -- Taxation of the Company
- -- Income Tests."

         While certain  characteristics  of the Secured  Equipment  Leases to be
entered into by the Company  suggest that the Company  retains  ownership of the
Equipment,  such as the fact that  certain of the Secured  Equipment  Leases are
structured  as leases,  with the Company  retaining  title to the  Equipment,  a
substantial number of other characteristics  indicate that the Secured Equipment
Leases are  financing  arrangements  and that the  lessees are the owners of the
Equipment  for federal  income tax  purposes.  For  example,  under the types of
Secured Equipment Leases described in "Business -- General," the lease term will
equal or exceed the useful life of the  Equipment,  and the lessee will have the
option to purchase the Equipment at the end of the lease term for a nominal sum.
Moreover,  under the terms of the Secured Equipment Leases,  the Company and the
lessees will each agree to treat the Secured  Equipment  Leases as loans secured
by personal property, rather than leases, for tax purposes.

         On the  basis of the  foregoing,  assuming  (i) the  Secured  Equipment
Leases are made on  substantially  the same terms and  conditions  described  in
"Business  -- General,"  and (ii) as  represented  by the  Company,  each of the
Secured Equipment Leases will have a term that equals or exceeds the useful life
of the  Equipment  subject to the lease,  it is the opinion of Counsel  that the
Company will not be treated as the owner of the Equipment that is subject to the
Secured  Equipment  Leases for federal  income tax purposes and that the Company
will be able to treat the Secured  Equipment Leases as loans secured by personal
property.  Counsel's  opinion that the Company  will be organized in  conformity
with the  requirements  for  qualification  as a REIT is based,  in part, on the
assumption  that  each of the  Secured  Equipment  Leases  will  conform  to the
conditions outlined in clauses (i) and (ii) of the preceding sentence.

INVESTMENT IN JOINT VENTURES

         As indicated in "Business -- Joint Venture  Arrangements,"  the Company
may participate in Joint Ventures which own and lease Properties.  Assuming that
the Joint  Ventures  have the  characteristics  described  in "Business -- Joint
Venture  Arrangements,"  and are  operated  in the same  manner that the Company
operates with respect to Properties that it owns directly,  it is the opinion of
Counsel that (i) the Joint Ventures will be treated as partnerships,  as defined
in Sections  7701(a)(2) and 761(a) of the Code, and not as associations  taxable
as  corporations,  and that the  Company  will be  subject  to tax as a  partner
pursuant to Sections  701-761 of the Code; and (ii) all material  allocations to
the Company of income, gain, loss and deduction as provided in the Joint Venture
agreements  and as discussed in the Prospectus  will be respected  under Section
704(b)  of the Code.  The  Company  has  represented  that it will not  become a
participant in any Joint Venture unless the Company has first obtained advice of
Counsel that the Joint Venture will  constitute a partnership for federal income
tax  purposes  and that the  allocations  to the Company  contained in the Joint
Venture agreement will be respected.

         If,  contrary  to the opinion of Counsel,  a Joint  Venture  were to be
treated as an association taxable as a corporation, the Company would be treated
as a stockholder  for tax purposes and would not be treated as owning a pro rata
share of the Joint  Venture's  assets.  In  addition,  the  items of income  and
deduction of the Joint Venture  would not pass through to the Company.  Instead,
the Joint Venture  would be required to pay income tax at regular  corporate tax
rates  on its  net  income,  and  distributions  to  partners  would  constitute
dividends that would not be deductible in computing the Joint Venture's  taxable
income.  Moreover,  a  determination  that  a  Joint  Venture  is  taxable  as a
corporation  could  cause the  Company  to fail to satisfy  the asset  tests for
qualification  as a REIT.  See  "Taxation  of the  Company  -- Asset  Tests" and
"Taxation of the Company -- Income Tests," above.

                                 -101-

<PAGE>



                        REPORTS TO STOCKHOLDERS

         The Company  will  furnish  each  stockholder  with its audited  annual
report  within 120 days  following  the close of each fiscal year.  These annual
reports  will  contain the  following:  (i)  financial  statements,  including a
balance sheet,  statement of operations,  statement of stockholders' equity, and
statement  of  cash  flows,  prepared  in  accordance  with  generally  accepted
accounting principles which are audited and reported on by independent certified
public  accountants;  (ii) the ratio of the costs of raising  capital during the
period to the capital  raised;  (iii) the aggregate  amount of advisory fees and
the aggregate  amount of other fees paid to the Advisor and any Affiliate of the
Advisor by the Company and including fees or charges paid to the Advisor and any
Affiliate of the Advisor by third parties doing business with the Company;  (iv)
the  Operating  Expenses of the Company,  stated as a percentage  of the Average
Invested  Assets (the average of the  aggregate  book value of the assets of the
Company,  for a specified period,  invested,  directly or indirectly,  in equity
interests in and loans secured by real estate,  before reserves for depreciation
or bad debts or other similar non-cash reserves,  computed by taking the average
of such values at the end of each month  during such period) and as a percentage
of its Net Income; (v) a report from the Independent Directors that the policies
being followed by the Company are in the best interest of its  stockholders  and
the basis for such determination; (vi) separately stated, full disclosure of all
material terms,  factors and circumstances  surrounding any and all transactions
involving the Company, Directors, Advisor and any Affiliate thereof occurring in
the year for which the  annual  report is made,  and the  Independent  Directors
shall be  specifically  charged with a duty to examine and comment in the report
on  the  fairness  of  such  transactions;   and  (vii)   Distributions  to  the
stockholders for the period, identifying the source of such Distributions and if
such  information  is not available at the time of the  distribution,  a written
explanation of the relevant circumstances will accompany the Distributions (with
the statement as to the source of  Distributions  to be sent to stockholders not
later than 60 days after the end of the  fiscal  year in which the  distribution
was made).

         Within 75 days  following the close of each Company  fiscal year,  each
stockholder  that is a Qualified Plan will be furnished with an annual statement
of Share valuation to enable it to file annual reports required by ERISA as they
relate to its investment in the Company.  The statement will report an estimated
value of each Share, prior to the termination of the offering,  of $10 per Share
and,  after the  termination  of the offering,  based on (i)  appraisal  updates
performed by the Company  based on a review of the existing  appraisal and lease
of each  Property,  focusing  on a  re-examination  of the  capitalization  rate
applied to the rental stream to be derived from that Property; and (ii) a review
of the  outstanding  Mortgage Loans and Secured  Equipment  Leases focusing on a
determination of present value by a re-examination  of the  capitalization  rate
applied to the stream of payments due under the terms of each  Mortgage Loan and
Secured Equipment  Leases.  The Company may elect to deliver such reports to all
stockholders.  Stockholders  will  not be  forwarded  copies  of  appraisals  or
updates. In providing such reports to stockholders,  neither the Company nor its
Affiliates thereby make any warranty,  guarantee, or representation that (i) the
stockholders  or the  Company,  upon  liquidation,  will  actually  realize  the
estimated value per Share, or (ii) the  stockholders  will realize the estimated
net asset value if they attempt to sell their Shares.

         If the Company is required by the  Securities  Exchange Act of 1934, as
amended,  to file quarterly reports with the Securities and Exchange  Commission
on Form 10-Q,  stockholders  will be furnished with a summary of the information
contained  in each  such  report  within 60 days  after  the end of each  fiscal
quarter.  Such summary  information  generally  will include a balance  sheet, a
quarterly  statement  of income,  and a statement  of cash flows,  and any other
pertinent  information  regarding  the  Company  and its  activities  during the
quarter.  Stockholders  also may receive a copy of any Form 10-Q upon request to
the  Company.  If the  Company  is  not  subject  to  this  filing  requirement,
stockholders  will be furnished  with a semi-annual  report within 60 days after
each six-month period  containing  information  similar to that contained in the
quarterly report but applicable to such six-month period.

         Stockholders and their duly authorized  representatives are entitled to
inspect and copy, at their expense,  the books and records of the Company at all
times  during  regular  business  hours,  upon  reasonable  prior  notice to the
Company,   at  the  location  where  such  reports  are  kept  by  the  Company.
Stockholders,  upon request and at their  expense,  may obtain full  information
regarding  the  financial  condition  of the  Company,  a copy of the  Company's
federal,  state,  and local  income  tax  returns  for each  fiscal  year of the
Company, and, subject to certain confidentiality requirements, a list containing
the name, address, and Shares held by each stockholder.

         The fiscal year of the Company will be the calendar year.

                                 -102-

<PAGE>
         The Company's  federal tax return (and any applicable  state income tax
returns) will be prepared by the accountants  regularly retained by the Company.
Appropriate tax information will be submitted to the stockholders within 30 days
following the end of each fiscal year of the Company. A specific  reconciliation
between  GAAP  and  income  tax   information   will  not  be  provided  to  the
stockholders;  however,  such  reconciling  information will be available in the
office of the Company for inspection and review by any interested stockholder.


                              THE OFFERING

         GENERAL

         A maximum of 27,500,000  Shares  ($275,000,000)  are being offered at a
purchase price of $10.00 per share.  Included in the 27,500,000  Shares offered,
the Company has  registered  2,500,000  Shares  ($25,000,000)  available only to
stockholders  purchasing  Shares  in this  offering  who  receive a copy of this
Prospectus or to stockholders  who purchased  Shares in the Initial Offering and
who received a copy of the related  prospectus  and who elect to  participate in
the Reinvestment  Plan. Any participation in such plan by a person who becomes a
stockholder  otherwise  than by  participating  in this  offering  will  require
solicitation under a separate  prospectus.  See "Summary of Reinvestment  Plan."
The Board of Directors  may  determine  to engage in future  offerings of Common
Stock  of up to the  number  of  unissued  authorized  shares  of  Common  Stock
available following termination of this offering.

         A minimum  investment  of 250 Shares  ($2,500) is required,  except for
Nebraska,  New  York,  and  North  Carolina  investors  who must  make a minimum
investment of 500 Shares  ($5,000).  IRAs,  Keogh plans,  and pension plans must
make a minimum  investment  of at least 100  Shares  ($1,000),  except  for Iowa
tax-exempt  investors who must make a minimum investment of 250 Shares ($2,500).
For  Minnesota  investors  only,  IRAs and  qualified  plans must make a minimum
investment of 200 Shares  ($2,000).  Any investor who makes the required minimum
investment  may purchase  additional  Shares in increments  of one Share.  Maine
investors,  however, may not purchase additional Shares in amounts less than the
applicable minimum investment except at the time of the initial  subscription or
with respect to Shares  purchased  pursuant to the  Reinvestment  Plan. See "The
Offering -- General," "The Offering -- Subscription Procedures," and "Summary of
Reinvestment Plan."

PLAN OF DISTRIBUTION

         The Shares are being  offered to the public on a "best  efforts"  basis
(which means that no one is  guaranteeing  that any minimum amount will be sold)
through the Soliciting Dealers,  who will be members of the National Association
of Securities  Dealers,  Inc.  (the "NASD") or other persons or entities  exempt
from broker-dealer registration, and the Managing Dealer. The Soliciting Dealers
will use their best efforts during the offering period to find eligible  persons
who desire to subscribe for the purchase of Shares from the Company.  Both James
M. Seneff,  Jr. and Robert A. Bourne are Affiliates  and licensed  principals of
the Managing Dealer, and the Advisor is an Affiliate of the Managing Dealer.

         Prior to a  subscriber's  admission  to the  Company as a  stockholder,
funds paid by such  subscriber will be deposited in an  interest-bearing  escrow
account with SouthTrust Asset Management  Company of Florida,  N.A. The Company,
within 30 days after the date a subscriber is admitted to the Company,  will pay
to such subscriber the interest (generally calculated on a daily basis) actually
earned on the funds of those subscribers whose funds have been held in escrow by
such  bank for at least 20 days.  Stockholders  otherwise  are not  entitled  to
interest  earned on  Company  funds or to  receive  interest  on their  Invested
Capital. See "Escrow Arrangements" below.

         Subject to the provisions  for reduced  Selling  Commissions  described
below,  the Company  will pay the  Managing  Dealer an  aggregate of 7.5% of the
Gross  Proceeds  as  Selling  Commissions.  The  Managing  Dealer,  in its  sole
discretion,  may reallow fees of up to 7% to the Soliciting Dealers with respect
to Shares sold by them. In addition,  the Company will pay the Managing  Dealer,
as  an  expense  allowance,  a  marketing  support  and  due  diligence  expense

                                 -103-

<PAGE>
reimbursement  fee equal to 0.5% of Gross  Proceeds.  All or any portion of this
fee may be reallowed to any  Soliciting  Dealer with the prior written  approval
from, and in the sole discretion of, the Managing Dealer,  based on such factors
as the number of Shares sold by such Soliciting Dealer, the assistance,  if any,
of such  Soliciting  Dealer  in  marketing  this  offering,  and  bona  fide due
diligence expenses incurred. The Company also will issue to the Managing Dealer,
a Soliciting  Dealer  Warrant to purchase one share of common stock for every 25
Shares sold, to be exercised,  if at all, during the Exercise Period, at a price
of $12.00 per share.  The Managing Dealer may, in its sole  discretion,  reallow
all or any part of such Soliciting Dealer Warrant to certain Soliciting Dealers,
unless  prohibited  by  federal  or state  securities  laws.  Soliciting  Dealer
Warrants  will  not be  exercisable  until  one  year  from  date  of  issuance.
Soliciting  Dealer  Warrants are not  transferable  or assignable  except by the
Managing  Dealer,  the  Soliciting  Dealers,  their  successors in interest,  or
individuals  who are both officers and directors of such a person.  See "Summary
of Articles  of  Incorporation  and Bylaws --  Description  of Capital  Stock --
Soliciting  Dealer  Warrants."  Stockholders  who  elect to  participate  in the
Reinvestment Plan will be charged Selling  Commissions and the marketing support
and due diligence fee on Shares  purchased for their  accounts on the same basis
as investors who purchase Shares in this offering.  See "Summary of Reinvestment
Plan."

         A registered  principal or  representative  of the Managing Dealer or a
Soliciting  Dealer,  employees,  officers,  and  Directors  of the  Company,  or
employees,  officers and directors of the Advisor,  any of their  Affiliates and
any Plan established exclusively for the benefit of such persons or entities may
purchase Shares net of 7%  commissions,  at a per Share purchase price of $9.30.
Clients of an investment adviser registered under the Investment Advisers Act of
1940,  as amended,  who have been  advised by such  adviser on an ongoing  basis
regarding  investments other than in the Company,  and who are not being charged
by such  adviser  or its  Affiliates,  through  the  payment of  commissions  or
otherwise,  for the  advice  rendered  by such  adviser in  connection  with the
purchase  of the  Shares,  may  purchase  the Shares net of 7%  commissions.  In
addition,  Soliciting  Dealers that have a  contractual  arrangement  with their
clients  for the  payment of fees which is  consistent  with  accepting  Selling
Commissions,  in their  sole  discretion,  may elect not to accept  any  Selling
Commissions  offered by the Company  for Shares  that they sell.  In that event,
such Shares shall be sold to the investor net of all Selling  Commissions,  at a
per Share purchase price of $9.30.  In connection  with the purchases of certain
minimum numbers of Shares, the amount of Selling  Commissions  otherwise payable
to the  Managing  Dealer or a Soliciting  Dealer shall be reduced in  accordance
with the following schedule:

<TABLE>
<CAPTION>
          
                                                                      Reallowed Commissions on Sales per
                                         Purchase Price for         Share on Total Sale for Increment Share
                                        Incremental Share in                 in Volume Discount Range
           Dollar Amount                  Volume Discount           -----------------------------------------
        of Shares Purchased               Range Per Share              Percent               Dollar Amount
      ------------------------------   -----------------------      --------------          -----------------
<S>                                    <C>                          <C>                     <C>

      $       10   --    $250,000             $10.00                    7.0%                      $0.70
         250,010   --     500,000               9.85                    5.5%                       0.55
         500,010   --     750,000               9.70                    4.0%                       0.40
         750,010   --   1,000,000               9.60                    3.0%                       0.30
       1,000,010   --   5,000,000               9.50                    2.0%                       0.20
</TABLE>

         Selling  Commissions  for  purchases of $5,000,000 or more will, in the
sole  discretion of the Managing  Dealer,  be reduced to $0.15 per Share or less
but in no event will the proceeds to the Company be less than $9.25 per Share.

         For example,  if an investor  purchases  100,000  Shares,  the investor
could pay as little as $978,750 rather than $1,000,000 for the Shares,  in which
event the Selling Commissions on the sale of such Shares would be $53,750 ($0.54
per  Share).  The net  proceeds  to the  Company  will not be  affected  by such
discounts.

         Subscriptions may be combined for the purpose of determining the volume
discounts in the case of  subscriptions  made by any  "purchaser,"  provided all
such  Shares are  purchased  through the same  Soliciting  Dealer or through the
Managing  Dealer.  The  volume  discount  will be  prorated  among the  separate
subscribers  considered to be a single "purchaser." Shares purchased pursuant to
the Reinvestment  Plan on behalf of a Participant in the Reinvestment  Plan will
not  be  combined  with  other  subscriptions  for  Shares  by the  investor  in
determining  the volume  discount to which such  investor may be  entitled.  See
"Summary of  Reinvestment  Plan." Further  subscriptions  for Shares will not be
combined for purposes of the volume discount in the case of subscriptions by any
purchaser who  subscribes for additional  Shares  subsequent to the  purchaser's
initial purchase of Shares.

                                 -104-

<PAGE>
         Any  request  to  combine  more than one  subscription  must be made in
writing in a form  satisfactory  to the Company and must set forth the basis for
such request.  Any such request will be subject to  verification by the Managing
Dealer that all of such  subscriptions  were made by a single  "purchaser." If a
"purchaser"  does not reduce the per Share purchase  price,  the excess purchase
price over the discounted purchase price will be returned to the actual separate
subscribers for Shares.

         For  purposes of such volume  discounts,  "purchaser"  includes  (i) an
individual,  his or her  spouse,  and their  children  under the age of 21,  who
purchase  the Shares for his or her or their own  accounts,  and all  pension or
trust  funds   established  by  each  such   individual;   (ii)  a  corporation,
partnership,  association,  joint-stock  company,  trust fund,  or any organized
group of  persons,  whether  incorporated  or not  (provided  that the  entities
described  in this  clause  (ii) must have  been in  existence  for at least six
months  before  purchasing  the  Shares  and must have  formed  such group for a
purpose  other than to purchase the Shares at a discount);  (iii) an  employee's
trust, pension,  profit-sharing,  or other employee benefit plan qualified under
Section 401 of the Code; and (iv) all pension,  trust, or other funds maintained
by a given bank. In addition, the Company, in its sole discretion, may aggregate
and combine  separate  subscriptions  for Shares  received  during the  offering
period  from  (i) the  Managing  Dealer  or the  same  Soliciting  Dealer,  (ii)
investors whose accounts are managed by a single investment  adviser  registered
under the Investment Advisers Act of 1940, (iii) investors over whose accounts a
designated bank,  insurance  company,  trust company,  or other entity exercises
discretionary   investment   responsibility,   or  (iv)  a  single  corporation,
partnership,  trust  association,  or other organized group of persons,  whether
incorporated or not, and whether such subscriptions are by or for the benefit of
such corporation,  partnership,  trust association, or group. Except as provided
in this paragraph, subscriptions will not be cumulated, combined, or aggregated.

         Any reduction in commissions  will reduce the effective  purchase price
per Share to the investor  involved but will not alter the net proceeds  payable
to the Company as a result of such sale.  All  investors  will be deemed to have
contributed the same amount per Share to the Company whether or not the investor
receives a discount.  Accordingly, for purposes of Distributions,  investors who
pay reduced  commissions will receive higher returns on their investments in the
Company as compared to investors who do not pay reduced commissions.

         In connection with the sale of Shares, certain registered principals or
representatives  of the Managing  Dealer may perform  wholesaling  functions for
which  they will  receive  compensation  payable  by the  Managing  Dealer in an
aggregate amount not in excess of one percent of Gross Proceeds.  The first 0.5%
of Gross  Proceeds of any such fee will be paid from the 7.5% of Gross  Proceeds
payable to the Managing Dealer as Selling Commissions.  In addition, the Advisor
and its Affiliates,  including the Managing Dealer and its registered principals
or representatives,  may incur due diligence fees and other expenses,  including
expenses  related to sales  seminars and  wholesaling  activities,  a portion of
which may be paid by the Company.

         In addition, stockholders may agree with their participating Soliciting
Dealer and the  Managing  Dealer to have Selling  Commissions  relating to their
Shares  paid  over  a  seven-year  period  pursuant  to  a  deferred  commission
arrangement  (the  "Deferred  Commission  Option").  Stockholders  electing  the
Deferred  Commission  Option  will be required to pay a total of $9.40 per Share
purchased upon subscription, rather than $10.00 per Share, with respect to which
$0.15 per Share will be payable as Selling  Commissions  due upon  subscription,
$0.10 of which may be reallowed to the Soliciting Dealer by the Managing Dealer.
For each of the six years following such subscription on a date to be determined
by the Managing Dealer,  $0.10 per Share will be paid by the Company as deferred
Selling  Commissions  with  respect  to Shares  sold  pursuant  to the  Deferred
Commission  Option,  which  amounts  will  be  deducted  from  and  paid  out of
distributions otherwise payable to such stockholders holding such Shares and may
be reallowed to the Soliciting  Dealer by the Managing Dealer.  The net proceeds
to the Company will not be affected by the  election of the Deferred  Commission
Option.  Under this arrangement,  a stockholder electing the Deferred Commission
Option will pay a 1% Selling  Commission  per year  thereafter  for the next six
years which will be deducted  from and paid by the Company out of  distributions
otherwise payable to such stockholder.  At such time, if any, as Listing occurs,
the Company shall have the right to require the  acceleration of all outstanding
payment  obligations  under the  Deferred  Commission  Option.  All such Selling
Commissions will be paid to the Managing Dealer,  whereby a total of up to 7% of
such Selling Commissions may be reallowed to the Soliciting Dealer.

         The  Company or its  Affiliates  also may provide  incentive  items for
registered  representatives  of the Managing Dealer and the Soliciting  Dealers,
which in no event shall exceed an aggregate of $100 per annum per  participating
salesperson.   In  the  event  other   incentives  are  provided  to  registered

                                 -105-

<PAGE>
representatives of the Managing Dealer or the Soliciting  Dealers,  they will be
paid only in cash, and such payments will be made only to the Managing Dealer or
the Soliciting Dealers rather than to their registered representatives. Any such
sales  incentive  program must first have been submitted for review by the NASD,
and must comply with Rule 2710(c)(6)(B)(xii).  Costs incurred in connection with
such  sales  incentive  programs,  if  any,  will  be  considered   underwriting
compensation. See "Estimated Use of Proceeds."

         The Company will also reimburse the Managing  Dealer and the Soliciting
Dealers for bona fide due diligence expenses and certain expenses as incurred in
connection with the offering.

         The total amount of underwriting  compensation,  including  commissions
and  reimbursement  of expenses,  paid in connection  with the offering will not
exceed 10.5% of Gross Proceeds.

         The Managing Dealer and the Soliciting Dealers severally will indemnify
the Company and its  officers  and  Directors,  the Advisor and its officers and
directors  and  their  Affiliates,   against  certain   liabilities,   including
liabilities under the Securities Act of 1933.

SUBSCRIPTION PROCEDURES

         Procedures  Applicable  to All  Subscriptions.  In  order  to  purchase
Shares, the subscriber must complete and execute the Subscription Agreement. Any
subscription  for  Shares  must  be  accompanied  by cash or  check  payable  to
"SouthTrust Asset Management  Company of Florida,  N.A., Escrow Agent" or to the
Company,  in the amount of $10.00 per Share.  See "Escrow  Arrangements"  below.
Certain  Soliciting Dealers who have "net capital," as defined in the applicable
federal securities regulations, of $250,000 or more may instruct their customers
to make their checks for Shares for which they have subscribed  payable directly
to the Soliciting Dealer. In such case, the Soliciting Dealer will issue a check
made  payable to the order of the Escrow Agent for the  aggregate  amount of the
subscription proceeds.

         Each subscription will be accepted or rejected by the Company within 30
days after its receipt,  and no sale of Shares shall be completed until at least
five  business  days after the date on which the  subscriber  receives a copy of
this  Prospectus.  If a subscription is rejected,  the funds will be returned to
the  subscriber  within  ten  business  days  after the date of such  rejection,
without interest and without deduction.  A form of the Subscription Agreement is
set forth as Appendix D to this Prospectus. The subscription price of each Share
is payable in full upon execution of the  Subscription  Agreement.  A subscriber
whose  subscription  is  accepted  shall  be sent a  confirmation  of his or her
purchase.

         The Advisor and each  Soliciting  Dealer who sells  Shares on behalf of
the Company have the responsibility to make every reasonable effort to determine
that  the  purchase  of  Shares  is  appropriate  for an  investor  and that the
requisite suitability  standards are met. See "Suitability  Standards and How to
Subscribe  --  Suitability   Standards."  In  making  this  determination,   the
Soliciting Dealers will rely on relevant  information  provided by the investor,
including   information  as  to  the  investor's  age,  investment   objectives,
investment   experience,   income,  net  worth,   financial   situation,   other
investments, and any other pertinent information.  Each investor should be aware
that determining suitability is the responsibility of the Soliciting Dealer.

         The Advisor and each  Soliciting  Dealer shall maintain  records of the
information  used to determine  that an investment in the Shares is suitable and
appropriate  for an  investor.  The Advisor  and each  Soliciting  Dealer  shall
maintain these records for at least six years.

         Subscribers  will be admitted as  stockholders  not later than the last
day of the calendar month following acceptance of their subscriptions.

         Procedures Applicable to Non-Telephonic  Orders. Each Soliciting Dealer
receiving a  subscriber's  check made  payable  solely to the bank escrow  agent
(where,  pursuant to such Soliciting Dealer's internal  supervisory  procedures,
internal  supervisory  review must be  conducted  at the same  location at which
subscription  documents and checks are received from subscribers),  will deliver
such  checks to the  Managing  Dealer no later than the close of business of the
first business day after receipt of the subscription documents by the Soliciting
Dealer  except  that,  in any case in which the  Soliciting  Dealer  maintains a

                                 -106-

<PAGE>
branch  office,  and,  pursuant to a Soliciting  Dealer's  internal  supervisory
procedures,  final  internal  supervisory  review is  conducted  at a  different
location,  the branch office shall transmit the subscription documents and check
to the Soliciting  Dealer  conducting  such internal  supervisory  review by the
close of business  on the first  business  day  following  their  receipt by the
branch office and the Soliciting Dealer shall review the subscription  documents
and  subscriber's  check to ensure their proper  execution and form and, if they
are  acceptable,  transmit  the  check to the  Managing  Dealer  by the close of
business on the first business day after the check is received by the Soliciting
Dealer.  The Managing  Dealer will  transmit the check to the Escrow Agent by no
later than the close of  business on the first  business  day after the check is
received from the Soliciting Dealer.

         Procedures Applicable to Telephonic Orders.  Certain Soliciting Dealers
may  permit  investors  to  subscribe  for  Shares  by  telephonic  order to the
Soliciting  Dealer.  There are no additional  fees  associated  with  telephonic
orders.  Subscribers who wish to subscribe for Shares by telephonic order to the
Soliciting Dealer may complete the telephonic order either by delivering a check
in the amount necessary to purchase the Shares to be covered by the subscription
agreement to the Soliciting  Dealer or by authorizing  the Soliciting  Dealer to
pay the  purchase  price  for  the  Shares  to be  covered  by the  subscription
agreement from funds available in an account maintained by the Soliciting Dealer
on behalf of the  subscriber.  A  subscriber  must  specifically  authorize  the
registered  representative  and  branch  manager  to  execute  the  subscription
agreement on behalf of the  subscriber and must already have made or have agreed
to make payment for the Shares covered by the subscription agreement.

         To the extent that customers of any Soliciting Dealer wish to subscribe
and pay for Shares with funds held by or to be deposited with those firms,  then
such  firms  shall,  subject to Rule  15c2-4  promulgated  under the  Securities
Exchange  Act of 1934,  either  (i) upon  receipt  of an  executed  subscription
agreement  or  direction  to  execute a  subscription  agreement  on behalf of a
customer,  to  forward  the  offering  price  for  the  Shares  covered  by  the
subscription  agreement on or before the close of business of the first business
day following receipt or execution of a subscription  agreement by such firms to
the Managing  Dealer  (except that, in any case in which the  Soliciting  Dealer
maintains a branch  office,  and,  pursuant to a  Soliciting  Dealer's  internal
supervisory  procedures,  final  internal  supervisory  review is conducted at a
different location,  the branch office shall transmit the subscription documents
and  subscriber's  check  to the  Soliciting  Dealer  conducting  such  internal
supervisory  review by the close of business on the first business day following
their  receipt by the branch office and the  Soliciting  Dealer shall review the
subscription  documents and subscriber's  check to ensure their proper execution
and form and, if they are acceptable,  transmit the check to the Managing Dealer
by the close of business on the first  business  day after the check is received
by the Soliciting  Dealer);  or (ii) to solicit indications of interest in which
event  (a) such  Soliciting  Dealers  must  subsequently  contact  the  customer
indicating interest to confirm the interest and give instructions to execute and
return a  subscription  agreement  or to receive  authorization  to execute  the
subscription  agreement on the customer's  behalf,  (b) such Soliciting  Dealers
must mail  acknowledgments  of  receipt  of orders to each  customer  confirming
interest on the business day following such  confirmation,  (c) such  Soliciting
Dealers must debit  accounts of such  customers  on the fifth  business day (the
"debit date") following receipt of the confirmation  referred to in (a), and (d)
such Soliciting  Dealers must forward funds to the Managing Dealer in accordance
with  the  procedures  and on the  schedule  set  forth  in  clause  (i) of this
sentence.  If the  procedure  in (ii) is  adopted,  subscribers'  funds  are not
required to be in their accounts until the debit date. The Managing  Dealer will
transmit the check to the Escrow Agent by no later than the close of business on
the first business day after the check is received from the Soliciting Dealer.

         Investors,   however,  who  are  residents  of  Florida,  Iowa,  Maine,
Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico,
North  Carolina,  Ohio,  Oregon,  South  Dakota,  Tennessee or  Washington  must
complete and sign the  Subscription  Agreement in order to subscribe  for Shares
and,  therefore,  may not subscribe for Shares by telephone.  Representatives of
Soliciting  Dealers who accept  telephonic  orders will execute the Subscription
Agreement  on behalf of  investors  who place such  orders.  All  investors  who
telephonically  subscribe for Shares will receive,  with  confirmation  of their
subscription, a second copy of the Prospectus.

         Residents  of  California,   Oklahoma,  and  Texas  who  telephonically
subscribe  for Shares will have the right to rescind such  subscriptions  within
ten days from receipt of the  confirmation.  Such  investors  who do not rescind
their subscriptions  within such ten-day period shall be deemed to have assented
to all of the terms and conditions of the Subscription Agreement.

                                 -107-
<PAGE>
         Additional Subscription Procedures. Investors who have questions or who
wish  to  place  orders  for  Shares  by  telephone  or to  participate  in  the
Reinvestment  Plan should contact their Soliciting  Dealer.  Certain  Soliciting
Dealers  do  not  permit  telephonic   subscriptions  or  participation  in  the
Reinvestment Plan. See "Summary of Reinvestment  Plan." The form of Subscription
Agreement  for  certain   Soliciting   Dealers  who  do  not  permit  telephonic
subscriptions or  participation  in the Reinvestment  Plan differs slightly from
the form attached  hereto as Appendix D, primarily in that it will eliminate one
or both of these options.

         Investors  who wish to  establish  an IRA for the purpose of  investing
solely  in Shares  may do so by  completing,  in  addition  to the  Subscription
Agreement,  the special IRA account form attached hereto as a part of Appendix D
appointing  Franklin  Bank,  N.A.,  an  unaffiliated  bank,  to act as their IRA
custodian.  The custodian  will not have the authority to vote any of the Shares
held  in an  IRA  except  in  accordance  with  written  instructions  from  the
beneficiary  of the IRA,  although  it will  hold the  Shares  on  behalf of the
beneficiary and make  distributions  and, at the direction and in the discretion
of the  beneficiary,  investments  in  Shares or in other  securities  issued by
Affiliates of the Advisor.  The custodian will not have authority at any time to
make  investments  through  any such IRA on  behalf  of the  beneficiary  if the
investments do not constitute Shares or other securities issued by Affiliates of
the  Advisor.  The  investors  will not be required to pay any initial or annual
fees in connection with any such IRA. The fees for  establishing and maintaining
all such  IRAs  will be paid by the  Advisor  initially  and  annually  up to an
aggregate amount of $5,000, and by the Company above such amount.

ESCROW ARRANGEMENTS

         The Escrow  Agreement  between the Company and the Bank  provides  that
escrowed funds will be invested by the Bank in an interest-bearing  account with
the power of  investment  in  short-term,  highly  liquid  securities  issued or
guaranteed by the U.S. Government, other investments permitted under Rule 15c2-4
of the  Securities  Exchange Act of 1934, as amended,  or, in other  short-term,
highly  liquid   investments   with  appropriate   safety  of  principal.   Such
subscription funds will be released  periodically (at least once per month) upon
admission of stockholders to the Company.

         The interest,  if any, earned on subscription  proceeds will be payable
only to those  subscribers  whose funds have been held in escrow by the Bank for
at least 20 days. Stockholders will not otherwise be entitled to interest earned
on Company funds or to receive interest on their Invested Capital.

ERISA CONSIDERATIONS

         The following is a summary of material considerations arising under the
Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA") and the
prohibited  transaction  provisions  of  Section  4975 of the  Code  that may be
relevant to prospective investors. This discussion does not purport to deal with
all aspects of ERISA or the Code that may be relevant to particular investors in
light of their particular circumstances.

         A  prospective  investor  that is an employee  benefit  plan subject to
ERISA, a tax-qualified  retirement Plan, an IRA, or a governmental,  church,  or
other Plan that is exempt from ERISA is advised to consult its own legal advisor
regarding the specific  considerations  arising under  applicable  provisions of
ERISA, the Code, and state law with respect to the purchase,  ownership, or sale
of the Shares by such Plan or IRA.

         Fiduciary Duties and Prohibited Transactions. A fiduciary of a pension,
profit-sharing,  retirement or other employee  benefit plan subject to ERISA (an
"ERISA Plan") should consider the fiduciary standards under ERISA in the context
of the ERISA Plan's particular circumstances before authorizing an investment of
any portion of the ERISA Plan's  assets in the Common Stock.  Accordingly,  such
fiduciary   should   consider   (i)  whether  the   investment   satisfies   the
diversification  requirements of Section 404(a)(1)(C) of ERISA; (ii) whether the
investment is in accordance  with the  documents and  instruments  governing the
ERISA Plan as  required  by Section  404(a)(1)(D)  of ERISA;  (iii)  whether the
investment is prudent under Section  404(a)(1)(B) of ERISA; and (iv) whether the
investment  is  solely  in the  interests  of the ERISA  Plan  participants  and
beneficiaries and for the exclusive  purpose of providing  benefits to the ERISA
Plan  participants and  beneficiaries  and defraying  reasonable  administrative
expenses of the ERISA Plan as required by Section 404(a)(1)(A) of ERISA.

                                 -108-

<PAGE>
         In addition to the imposition of fiduciary standards, ERISA and Section
4975 of the Code prohibit a wide range of transactions between an ERISA Plan, an
IRA,  or certain  other  plans  (collectively,  a "Plan")  and  persons who have
certain  specified  relationships  to the Plan ("parties in interest" within the
meaning of ERISA and  "disqualified  persons"  within the  meaning of the Code).
Thus, a Plan  fiduciary or person making an investment  decision for a Plan also
should consider  whether the acquisition or the continued  holding of the Shares
might constitute or give rise to a direct or indirect prohibited transaction.

         Plan Assets.  The  prohibited  transaction  rules of ERISA and the Code
apply  to  transactions  with a Plan  and also to  transactions  with the  "plan
assets" of the Plan. The "plan assets" of a Plan include the Plan's  interest in
an entity in which the Plan invests and, in certain circumstances, the assets of
the entity in which the Plan holds such interest.  The term "plan assets" is not
specifically  defined in ERISA or the Code,  nor, as of the date hereof,  has it
been interpreted definitively by the courts in litigation. On November 13, 1986,
the  United  States  Department  of Labor,  the  governmental  agency  primarily
responsible  for  administering  ERISA,  adopted  a final  regulation  (the "DOL
Regulation")  setting out the standards it will apply in determining  whether an
equity  investment  in an  entity  will  cause  the  assets  of such  entity  to
constitute "plan assets." The DOL Regulation  applies for purposes of both ERISA
and Section 4975 of the Code.

         Under the DOL  Regulation,  if a Plan acquires an equity interest in an
entity,  which equity interest is not a "publicly-offered  security," the Plan's
assets  generally  would  include  both the  equity  interest  and an  undivided
interest in each of the entity's  underlying  assets  unless  certain  specified
exceptions apply. The DOL Regulation  defines a  publicly-offered  security as a
security  that is "widely  held,"  "freely  transferable,"  and either part of a
class of securities  registered  under Section 12(b) or 12(g) of the  Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  or sold pursuant to an
effective   registration  statement  under  the  Securities  Act  (provided  the
securities are  registered  under the Exchange Act within 120 days after the end
of the fiscal year of the issuer during which the offering occurred). The Shares
are being sold in an offering  registered  under the  Securities Act of 1933, as
amended,  and will be  registered  within the relevant time period under Section
12(b) of the Exchange Act.

         The DOL Regulation provides that a security is "widely held" only if it
is  part  of a class  of  securities  that  is  owned  by 100 or more  investors
independent  of the issuer and of one another.  However,  a class of  securities
will not fail to be "widely  held"  solely  because  the  number of  independent
investors  falls below 100 subsequent to the initial public offering as a result
of events  beyond the  issuer's  control.  The Company  expects the Shares to be
"widely held" upon completion of the offering.

         The  DOL  Regulation  provides  that  whether  a  security  is  "freely
transferable"  is a factual  question to be  determined  on the basis of all the
relevant facts and circumstances.  The DOL Regulation further provides that when
a security is part of an offering in which the minimum  investment is $10,000 or
less, as is the case with this offering,  certain  restrictions  ordinarily will
not affect, alone or in combination, the finding that such securities are freely
transferable.  The Company  believes  that the  restrictions  imposed  under the
Articles of  Incorporation  on the  transfer of the Common  Stock are limited to
restrictions  on transfer  generally  permitted under the DOL Regulation and are
not  likely  to  result  in  the  failure  of the  Common  Stock  to be  "freely
transferable."  See  "Summary  of the  Articles of  Incorporation  and Bylaws --
Restriction on Ownership." The DOL Regulation only  establishes a presumption in
favor of a finding of free transferability  and, therefore,  no assurance can be
given that the Department of Labor and the U.S.  Treasury  Department  would not
reach a contrary conclusion with respect to the Common Stock.

         Assuming   that  the  Shares   will  be  "widely   held"  and   "freely
transferable,"  the Company  believes  that the Shares will be  publicly-offered
securities for purposes of the DOL Regulation and that the assets of the Company
will not be deemed to be "plan assets" of any Plan that invests in the Shares.

DETERMINATION OF OFFERING PRICE

         The offering  price per Share was  determined by the Company based upon
the estimated costs of investing in the Properties and the Mortgage  Loans,  the
fees to be paid to the  Advisor  and its  Affiliates,  as well as fees to  third
parties, and the expenses of this offering.

                                 -109-
<PAGE>



                      SUPPLEMENTAL SALES MATERIAL

         Shares are being offered only through this  Prospectus.  In addition to
this Prospectus,  the Company may use certain sales materials in connection with
this  offering,  although only when  accompanied  or preceded by the delivery of
this Prospectus. No sales material may be used unless it has first been approved
in writing by the Company. As of the date of this Prospectus,  it is anticipated
that the following  sales  material will be authorized for use by the Company in
connection  with  this  offering:   (i)  a  brochure  entitled  CNL  Hospitality
Properties,  Inc.,  (ii) a fact sheet  describing  the  general  features of the
Company,  (iii) a cover  letter  transmitting  the  Prospectus,  (iv) a  summary
description  of the offering,  (v) a slide  presentation,  (vi) broker  updates,
(vii) an audio  cassette  presentation,  (viii)  a video  presentation,  (ix) an
electronic  media  presentation,  (x) a cd-rom  presentation,  (xi) a script for
telephonic marketing,  (xii) seminar advertisements and invitations,  and (xiii)
certain third-party articles. All such materials will be used only by registered
broker-dealers  which are members of the NASD.  The Company  also may respond to
specific questions from Soliciting Dealers and prospective investors. Additional
materials  relating to the offering may be made available to Soliciting  Dealers
for their internal use.


                             LEGAL OPINIONS

         The  legality of the Shares being  offered  hereby has been passed upon
for the Company by Shaw Pittman Potts & Trowbridge.  Statements made under "Risk
Factors Tax Risks" and "Federal Income Tax Considerations" have been reviewed by
Shaw  Pittman  Potts &  Trowbridge,  who have  given  their  opinion  that  such
statements  as to matters  of law are  correct in all  material  respects.  Shaw
Pittman Potts & Trowbridge  serves as securities  and tax counsel to the Company
and to the Advisor and certain of their Affiliates.  Certain members of the firm
have invested in prior  programs  sponsored by the  Affiliates of the Company in
aggregate  amounts  which do not exceed one percent of the  amounts  sold by any
such program, and members of the firm also may invest in the Company.


                                EXPERTS

         The audited  balance  sheets of the Company as of December 31, 1997 and
1996,  and the related  statements  of earnings,  stockholders'  equity and cash
flows for the year ended  December  31,  1997,  and for the period June 12, 1996
(date of inception) through December 31, 1996, included in this Prospectus, have
been included  herein in reliance on the report of  PricewaterhouseCoopers  LLP,
independent  accountants,  given on the  authority  of that firm as  experts  in
accounting and auditing.


                         ADDITIONAL INFORMATION

         A  Registration  Statement  has  been  filed  with the  Securities  and
Exchange  Commission  with  respect  to  the  securities  offered  hereby.  This
Prospectus  does not  contain  all  information  set  forth in the  Registration
Statement,  certain parts of which are omitted in accordance  with the rules and
regulations of the Commission. Statements contained in this Prospectus as to the
contents of any document are  necessarily  summaries of such  documents,  and in
each  instance  reference is made to the copy of such  documents  filed with the
Commission,  each  such  statement  being  qualified  in all  respects  by  such
reference.  For  further  information  regarding  the  Company  and the  Shares,
reference is hereby made to the  Registration  Statement and to the exhibits and
schedules filed or incorporated as a part thereof which may be obtained from the
principal office of the Commission in Washington,  D.C., upon payment of the fee
prescribed  by the  Commission,  or  examined  at the  principal  office  of the
Commission  without  charge.  The  Commission  maintains  a Web site  located at
http://www.sec.gov.  that contains information  regarding  registrants that file
electronically with the Commission.

                                 -110-
<PAGE>



                              DEFINITIONS

         "Acquisition  Expenses"  means  any and all  expenses  incurred  by the
Company,  the  Advisor,  or any  Affiliate  of  either  in  connection  with the
selection or  acquisition  of any  Property or the making of any Mortgage  Loan,
whether or not acquired, including, without limitation, legal fees and expenses,
travel and communication  expenses,  costs of appraisals,  nonrefundable  option
payments on property  not  acquired,  accounting  fees and  expenses,  and title
insurance.

         "Acquisition Fees" means any and all fees and commissions, exclusive of
Acquisition Expenses, paid by any person or entity to any other person or entity
(including any fees or commissions paid by or to any Affiliate of the Company or
the Advisor) in  connection  with making or  investing in Mortgage  Loans or the
purchase,   development  or  construction  of  a  Property,  including,  without
limitation, real estate commissions,  acquisition fees, finder's fees, selection
fees,  development  fees,   construction  fees,  nonrecurring  management  fees,
consulting fees, loan fees,  points,  the Secured Equipment Lease Servicing Fee,
or any  other  fees or  commissions  of a  similar  nature.  Excluded  shall  be
development  fees  and  construction  fees  paid to any  person  or  entity  not
affiliated  with the  Advisor  in  connection  with the actual  development  and
construction of any Property.

          "Advisor" means CNL Hospitality Advisors, Inc. (formerly CNL Real
Estate Advisors, Inc.), a Florida corporation, any successor advisor to the
Company, or any person or entity to which CNL Hospitality Advisors, Inc. or any
successor advisors subcontracts substantially all of its functions.

         "Advisory  Agreement" means the Advisory  Agreement between the Company
and the  Advisor,  pursuant to which the Advisor  will act as the advisor to the
Company and provide specified services to the Company.

         "Affiliate"  means  (i) any  person or entity  directly  or  indirectly
through one or more intermediaries  controlling,  controlled by, or under common
control with  another  person or entity;  (ii) any person or entity  directly or
indirectly owning,  controlling, or holding with power to vote ten percent (10%)
or more of the outstanding voting securities of another person or entity;  (iii)
any officer,  director,  partner,  or trustee of such person or entity; (iv) any
person ten percent  (10%) or more of whose  outstanding  voting  securities  are
directly or indirectly  owned,  controlled or held,  with power to vote, by such
other  person;  and (v) if such other person or entity is an officer,  director,
partner,  or trustee of a person or entity,  the person or entity for which such
person or entity acts in any such capacity.

         "Articles of Incorporation" means the Articles of Incorporation, as the
same may be amended from time to time, of the Company.

         "Asset  Management  Fee"  means  the fee  payable  to the  Advisor  for
day-to-day  professional  management services in connection with the Company and
its  investments  in  Properties  and  Mortgage  Loans  pursuant to the Advisory
Agreement.

         "Assets" means Properties, Mortgage Loans and Secured Equipment Leases,
collectively.

         "Average Invested Assets" means, for a specified period, the average of
the  aggregate  book value of the assets of the  Company  invested,  directly or
indirectly,  in equity  interests  in and loans  secured by real  estate  before
reserves  for  depreciation  or bad debts or other  similar  non-cash  reserves,
computed by taking the  average of such  values at the end of each month  during
such period.

         "Bank" means  SouthTrust  Asset  Management  Company of Florida,  N.A.,
escrow agent for the offering.

         "Board of Directors" means the Directors of the Company.

         "Bylaws" means the bylaws of the Company.

         "CNL" means CNL Group,  Inc., the parent company of the Advisor and the
Managing Dealer.

         "Code" means the Internal Revenue Code of 1986, as amended.

                                 -111-

<PAGE>
         "Common Stock" means the common stock, par value $0.01 per share, of
the Company.

         "Competitive  Real Estate  Commission" means a real estate or brokerage
commission for the purchase or sale of property which is reasonable,  customary,
and  competitive in light of the size,  type, and location of the property.  The
total of all real  estate  commissions  paid by the  Company to all  persons and
entities  (including the subordinated real estate disposition fee payable to the
Advisor) in connection with any Sale of one or more of the Company's  Properties
shall not exceed the lesser of (i) a Competitive Real Estate  Commission or (ii)
six percent of the gross sales price of the Property or Properties.

         "Counsel" means tax counsel to the Company.

         "Deferred  Commission Option" means an agreement between a stockholder,
the  participating  Soliciting  Dealer and the  Managing  Dealer to have Selling
Commissions  paid over a seven year period as described in "The Offering -- Plan
of Distribution."

         "Director" means a member of the Board of Directors of the Company.

         "Distributions"  means any  distributions of money or other property by
the Company to owners of shares of Common Stock,  including  distributions  that
may constitute a return of capital for federal income tax purposes.

         "Equipment" means the furniture, fixtures and equipment used at Hotel
Chains.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

         "ERISA  Plan"  means a pension,  profit-sharing,  retirement,  or other
employee benefit plan subject to ERISA.

         "Excess Shares" means the excess shares  exchanged for shares of Common
Stock or  Preferred  Stock,  as the case may be,  transferred  or proposed to be
transferred in excess of the Ownership Limit or which would otherwise jeopardize
the Company's status as a REIT under the Code.

         "Front-End  Fees" means fees and expenses  paid by any person or entity
to any  person  or entity  for any  services  rendered  in  connection  with the
organization  of the Company and  investing in  Properties  and Mortgage  Loans,
including  Selling  Commissions,  marketing  support and due  diligence  expense
reimbursement fees, Offering Expenses, Acquisition Expenses and Acquisition Fees
paid out of Gross  Proceeds,  and any other  similar fees,  however  designated.
During  the term of the  Company,  Front-End  Fees shall not exceed 20% of Gross
Proceeds.

         "Gross Proceeds" means the aggregate  purchase price of all Shares sold
for the  account of the Company  through the  offering,  without  deduction  for
Selling Commissions,  volume discounts,  the marketing support and due diligence
expense  reimbursement  fee or Offering  Expenses.  For the purpose of computing
Gross  Proceeds,  the  purchase  price of any Share for  which  reduced  Selling
Commissions  are paid to the Managing  Dealer or a Soliciting  Dealer (where net
proceeds to the Company are not reduced) shall be deemed to be the full offering
price, currently $10.00.

         "Hotel Chains" means the national and regional hotel chains,  primarily
limited service,  extended stay and full service hotel chains, to be selected by
the  Advisor,  and who  themselves  or their  franchisees  will either (i) lease
Properties purchased by the Company, (ii) become borrowers under Mortgage Loans,
or (iii) become lessees or borrowers under Secured Equipment Leases.

         "Independent  Director" means a Director who is not and within the last
two years has not been  directly or  indirectly  associated  with the Advisor by
virtue of (i)  ownership of an interest in the Advisor or its  Affiliates,  (ii)
employment  by the  Advisor or its  Affiliates,  (iii)  service as an officer or
director of the Advisor or its  Affiliates,  (iv) the  performance  of services,
other than as a Director,  for the Company, (v) service as a director or trustee
of more than three real estate investment trusts advised by the Advisor, or (vi)
maintenance of a material business or professional relationship with the Advisor

                                 -112-

<PAGE>
or any of its Affiliates.  An indirect  relationship shall include circumstances
in  which  a  Director's  spouse,  parents,  children,   siblings,  mothers-  or
fathers-in-law or sons- or  daughters-in-law,  or brothers- or sisters-in-law is
or has been associated with the Advisor, any of its affiliates,  or the Company.
A business or  professional  relationship  is  considered  material if the gross
revenue  derived by the Director from the Advisor and  Affiliates  exceeds 5% of
either the  Director's  annual gross revenue during either of the last two years
or the Director's net worth on a fair market value basis.

         "Independent  Expert" means a person or entity with no material current
or prior business or personal relationship with the Advisor or the Directors and
who is engaged to a  substantial  extent in the business of  rendering  opinions
regarding the value of assets of the type held by the Company.

         "Initial  Offering"  means the initial  offering  of the Company  which
commenced on July 9, 1997 and is expected to  terminate in March 1999,  at which
time this offering will commence.

         "Invested Capital" means the amount calculated by multiplying the total
number of shares of Common Stock  purchased by  stockholders by the issue price,
reduced by the portion of any  Distribution  that is  attributable  to Net Sales
Proceeds and by any amounts paid by the Company to repurchase shares pursuant to
the plan for redemption of shares.

         "IRA" means an Individual Retirement Account.

         "IRS" means the Internal Revenue Service.

         "Joint  Ventures"  means  the  joint  venture  or  general  partnership
arrangements  in which the Company is a co-venturer or general partner which are
established to acquire Properties.

         "Leverage"  means the aggregate  amount of  indebtedness of the Company
for money borrowed  (including purchase money mortgage loans) outstanding at any
time, both secured and unsecured.

         "Line of  Credit"  means one or more  lines of  credit in an  aggregate
amount  up to  $100,000,000,  the  proceeds  of  which  will be used to  acquire
Properties and make Mortgage Loans and Secured  Equipment  Leases and to pay the
Secured  Equipment Lease Servicing Fee. The Line of Credit may be in addition to
any Permanent Financing.

         "Listing"  means the  listing  of the  shares  of  Common  Stock of the
Company on a national securities exchange or over-the-counter market.

         "Managing Dealer" means CNL Securities Corp., an Affiliate of the
Advisor, or such other person or entity selected by the Board of Directors to
act as the managing dealer for the offering. CNL Securities Corp. is a member of
the National Association of Securities Dealers, Inc.

         "Mortgage Loans" means, in connection with mortgage  financing provided
by the Company,  notes or other evidences of  indebtedness or obligations  which
are secured or collateralized by real estate owned by the borrower.

         "Net  Assets"  means  the  total  assets  of the  Company  (other  than
intangibles) at cost before  deducting  depreciation or other non-cash  reserves
less  total  liabilities,  calculated  quarterly  by  the  Company,  on a  basis
consistently applied.

         "Net Income"  means for any period,  the total  revenues  applicable to
such  period,  less the  total  expenses  applicable  to such  period  excluding
additions to reserves for  depreciation,  bad debts,  or other similar  non-cash
reserves;  provided,  however,  Net Income for  purposes  of  calculating  total
allowable Operating Expenses (as defined herein) shall exclude the gain from the
sale of the Company's Assets.

         "Net  Offering   Proceeds"   means  Gross  Proceeds  less  (i)  Selling
Commissions,  (ii) Offering  Expenses,  and (iii) the marketing  support and due
diligence expense reimbursement fee.

                                 -113-

<PAGE>
         "Net Sales Proceeds"  means, in the case of a transaction  described in
clause (i)(A) of the  definition of Sale,  the proceeds of any such  transaction
less the amount of all real estate  commissions  and  closing  costs paid by the
Company.  In the  case of a  transaction  described  in  clause  (i)(B)  of such
definition,  Net Sales Proceeds means the proceeds of any such  transaction less
the amount of any legal and other selling  expenses  incurred in connection with
such  transaction.  In the case of a  transaction  described in clause (i)(C) of
such  definition,  Net Sales Proceeds means the proceeds of any such transaction
actually  distributed  to the Company from the Joint  Venture.  In the case of a
transaction  or  series  of  transactions  described  in  clause  (i)(D)  of the
definition  of  Sale,  Net  Sales  Proceeds  means  the  proceeds  of  any  such
transaction  less the amount of all  commissions  and closing  costs paid by the
Company. In the case of a transaction described in clause (ii) of the definition
of Sale, Net Sales Proceeds means the proceeds of such  transaction or series of
transactions  less all amounts  generated  thereby and reinvested in one or more
Properties  within 180 days  thereafter  and less the amount of any real  estate
commissions,  closing costs, and legal and other selling expenses incurred by or
allocated  to the  Company  in  connection  with such  transaction  or series of
transactions. Net Sales Proceeds shall also include, in the case of any lease of
a Property  consisting  of a building  only,  any  Mortgage  Loan or any Secured
Equipment Lease, any amounts from tenants, borrowers or lessees that the Company
determines,  in its discretion,  to be economically  equivalent to proceeds of a
Sale. Net Sales Proceeds shall not include,  as determined by the Company in its
sole  discretion,  any amounts  reinvested in one or more  Properties,  Mortgage
Loans or Secured  Equipment Leases,  to repay  outstanding  indebtedness,  or to
establish reserves.

         "Offering  Expenses"  means any and all costs and expenses,  other than
Selling  Commissions,  the Soliciting  Dealer  Warrants,  and the 0.5% marketing
support and due diligence  expense  reimbursement  fee, incurred by the Company,
the Advisor or any Affiliate of either in connection with the  qualification and
registration  of the  Company  and the  marketing  and  distribution  of Shares,
including,  without limitation,  the following:  legal,  accounting,  and escrow
fees;  printing,  amending,  supplementing,  mailing,  and  distributing  costs;
filing, registration,  and qualification fees and taxes; telegraph and telephone
costs; and all advertising and marketing  expenses,  including the costs related
to investor and broker-dealer sales meetings.  The Offering Expenses paid by the
Company  in  connection  with the  offering,  together  with  the  7.5%  Selling
Commissions,  the Soliciting Dealer Warrants, and the 0.5% marketing support and
due diligence expense reimbursement fee, incurred by the Company will not exceed
13% of the proceeds raised in connection with this offering.

         "Operating  Expenses"  includes all costs and expenses  incurred by the
Company, as determined under generally accepted accounting principles,  which in
any way are  related to the  operation  of the  Company or to Company  business,
including (a) advisory fees, (b) any soliciting  dealer  servicing fees, (c) the
Asset  Management  Fee,  (d) the  Performance  Fee,  and  (e)  the  Subordinated
Incentive  Fee,  but  excluding  (i) the  expenses  of raising  capital  such as
Offering Expenses, legal, audit, accounting,  underwriting,  brokerage, listing,
registration, and other fees, printing and other such expenses, and tax incurred
in  connection  with the issuance,  distribution,  transfer,  registration,  and
Listing of the Shares,  (ii)  interest  payments,  (iii)  taxes,  (iv)  non-cash
expenditures such as depreciation,  amortization, and bad debt reserves, (v) the
Advisor's  subordinated  10% share of Net Sales Proceeds,  and (vi)  Acquisition
Fees and Acquisition  Expenses,  real estate commissions on the sale of property
and other expenses  connected with the  acquisition and ownership of real estate
interests,  mortgage loans, or other property (such as the costs of foreclosure,
insurance  premiums,  legal services,  maintenance,  repair,  and improvement of
property).

         "Ownership  Limit"  means,  with  respect to shares of Common Stock and
Preferred Stock, the percent  limitation placed on the ownership of Common Stock
and  Preferred  Stock  by  any  one  Person  (as  defined  in  the  Articles  of
Incorporation).  As of the initial date of this Prospectus,  the Ownership Limit
is 9.8% of the outstanding  Common Stock and 9.8% of the  outstanding  Preferred
Stock.

         "Participants" means those stockholders who elect to participate in the
Reinvestment Plan.

         "Performance  Fee" means the fee payable to the Advisor  under  certain
circumstances   if  certain   performance   standards  have  been  met  and  the
Subordinated Incentive Fee has not been paid.

                                 -114-

<PAGE>



         "Permanent  Financing"  means financing (i) to acquire Assets,  (ii) to
pay the Secured Equipment Lease Servicing Fee, (iii) to pay a fee of 4.5% of any
Permanent  Financing,  excluding  amounts to fund Secured  Equipment  Leases, as
Acquisition Fees, and (iv) refinance  outstanding amounts on the Line of Credit.
Permanent  Financing  may be in  addition  to any  borrowing  under  the Line of
Credit.

         "Plan" means ERISA Plans,  IRAs,  Keogh plans,  stock bonus plans,  and
certain other plans.

         "Preferred  Stock" means any class or series of preferred  stock of the
Company  that may be issued in  accordance  with the  terms of the  Articles  of
Incorporation and applicable law.

         "Properties"  means (i) the real  properties,  including  the buildings
located thereon and including Equipment; (ii) the real properties only; or (iii)
the  buildings  only,  including  Equipment,  either  directly or through  joint
venture arrangements or other partnerships.

         "Prospectus"  means  the final  prospectus  included  in the  Company's
Registration  Statement  filed  with the  Securities  and  Exchange  Commission,
pursuant to which the Company will offer  Shares to the public,  as the same may
be amended or  supplemented  from time to time after the effective  date of such
Registration Statement.

         "Qualified Plans" means qualified  pension,  profit-sharing,  and stock
bonus plans, including Keogh plans and IRAs.

         "Real Estate Asset Value" means the amount  actually  paid or allocated
to  the  purchase,  development,  construction  or  improvement  of a  Property,
exclusive of Acquisition Fees and Acquisition Expenses.

         "Reinvestment  Agent" or "Agent"  means the  independent  agent,  which
currently is MMS Securities, Inc., for Participants in the Reinvestment Plan.

         "Reinvestment Plan" means the Reinvestment Plan, in the form attached
hereto as Appendix A.

         "Reinvestment  Proceeds" means net proceeds  available from the sale of
Shares  under  the  Reinvestment   Plan  to  redeem  Shares  or,  under  certain
circumstances, to invest in additional Properties or Mortgage Loans.

         "REIT"  means real  estate  investment  trust,  as defined  pursuant to
Sections 856 through 860 of the Code.

         "Related  Party  Tenant"  means a  related  party  tenant,  as  defined
pursuant to Section 856(d)(2)(B) of the Code.

         "Roll-Up  Entity" means a partnership,  real estate  investment  trust,
corporation,  trust,  or similar  entity that would be created or would  survive
after the successful completion of a proposed Roll-Up Transaction.

         "Roll-Up  Transaction"  means a transaction  involving the acquisition,
merger, conversion, or consolidation, directly or indirectly, of the Company and
the issuance of securities of a Roll-Up Entity. Such term does not include:  (i)
a  transaction  involving  securities  of the Company that have been listed on a
national securities  exchange or the National  Association of Securities Dealers
Automated  Quotation  National  Market System for at least 12 months;  or (ii) a
transaction involving the conversion to corporate, trust, or association form of
only the  Company  if, as a  consequence  of the  transaction,  there will be no
significant  adverse change in stockholder  voting rights, the term of existence
of the Company, compensation to the Advisor, or the investment objectives of the
Company.

         "Sale" (i) means any transaction or series of transactions whereby: (A)
the Company sells, grants, transfers,  conveys, or relinquishes its ownership of
any Property or portion thereof,  including the lease of any Property consisting
of the building only, and including any event with respect to any Property which
gives rise to a significant amount of insurance proceeds or condemnation awards;
(B) the Company sells, grants, transfers, conveys, or relinquishes its ownership
of all or substantially  all of the interest of the Company in any Joint Venture
in which it is a  co-venturer  or  partner;  (C) any Joint  Venture in which the
Company as a  co-venturer  or partner  sells,  grants,  transfers,  conveys,  or
relinquishes  its  ownership of any Property or portion  thereof,  including any

                                 -115-

<PAGE>
event with  respect to any  Property  which  gives rise to  insurance  claims or
condemnation awards; or (D) the Company sells,  grants,  conveys or relinquishes
its interest in any Mortgage Loan or Secured Equipment Lease or portion thereof,
including any event with respect to any Mortgage Loan or Secured Equipment Lease
which  gives  rise to a  significant  amount of  insurance  proceeds  or similar
awards;  but (ii) shall not include any  transaction  or series of  transactions
specified in clause (i)(A), (i)(B) or (i)(C) above in which the proceeds of such
transaction or series of  transactions  are reinvested in one or more Properties
within 180 days thereafter.

         "Secured Equipment Leases" means the Equipment financing made available
by the Company to operators  of Hotel Chains  pursuant to which the Company will
finance, through loans or direct financing leases, the Equipment.

         "Secured  Equipment  Lease  Servicing Fee" means the fee payable to the
Advisor by the  Company out of the  proceeds of the Line of Credit or  Permanent
Financing for negotiating  Secured  Equipment Leases and supervising the Secured
Equipment  Lease  program  equal to 2% of the  purchase  price of the  Equipment
subject to each Secured  Equipment  Lease and paid upon entering into such lease
or loan.

         "Selling   Commissions"  means  any  and  all  commissions  payable  to
underwriters,  managing dealers, or other  broker-dealers in connection with the
sale of Shares as described in the Prospectus,  including,  without  limitation,
commissions payable to CNL Securities Corp.

         "Shares" means the shares of Common Stock of the Company, including the
up to 27,500,000 shares to be sold in this offering.

         "Soliciting Dealers" means those broker-dealers that are members of the
National  Association  of  Securities  Dealers,  Inc.,  or that are exempt  from
broker-dealer  registration,  and that, in either case, enter into participating
broker or other agreements with the Managing Dealer to sell Shares.

         "Soliciting  Dealer  Warrants"  means warrants to purchase one share of
Common Stock of the Company for every 25 Shares sold through the offering, which
are issuable to the Managing  Dealer (all or a portion of which may be reallowed
to  Soliciting  Dealers,  with  prior  written  approval  from,  and in the sole
discretion of, the Managing  Dealer) and are to be exercised during the Exercise
Period, at a price of $12.00 per share.

         "Sponsor"  means any Person  directly  or  indirectly  instrumental  in
organizing,  wholly or in part,  the  Company or any  person  who will  control,
manage or  participate  in the  management of the Company,  and any Affiliate of
such Person. Not included is any Person whose only relationship with the Company
is that of an independent  property  manager of Company  assets,  and whose only
compensation is as such. Sponsor does not include independent third parties such
as attorneys,  accountants,  and  underwriters  whose only  compensation  is for
professional services. A Person may also be deemed a Sponsor of the Company by:

         a.       taking the initiative, directly or indirectly, in
                  founding or organizing the business or enterprise of the 
                  Company, either alone or in conjunction with one or more other
                  Persons;

         b.       receiving a material participation in the Company in
                  connection with the founding or organizing of the business of
                  the Company, in consideration of services or property, or both
                  services and property;

         c.       having a substantial number of relationships and contacts with
                  the Company;

         d.       possessing significant rights to control Company Properties;

         e.       receiving fees for providing services to the Company which are
                  paid on a basis that is not customary in the industry; or

         f.       providing goods or services to the Company on a basis which 
                  was not negotiated at arm's-length with the Company.

                                 -116-

<PAGE>
         "Stockholders'  8%  Return," as of each date,  shall mean an
aggregate amount  equal to an 8%  cumulative,  noncompounded,  annual
return on  Invested Capital.

         "Subscription Agreement" means the Subscription Agreement in one of the
forms attached hereto as Appendix D.

         "Subordinated Incentive Fee" means the fee payable to the Advisor under
certain circumstances if the Shares are listed on a national securities exchange
or over-the-counter market.

         "Termination Date" means the date of termination of the Advisory
Agreement.

         "Total  Proceeds"  means Gross  Proceeds,  loan proceeds from Permanent
Financing and amounts  outstanding on the Line of Credit, if any, at the time of
Listing, but excluding loan proceeds used to finance Secured Equipment Leases.

         "Triple-Net  Lease" means a Property lease pursuant to which the tenant
is responsible for property costs associated with ongoing operations,  including
repairs, maintenance, property taxes, utilities and insurance.

         "Unimproved  Real Property"  means Property in which the Company has an
equity  interest  that is not acquired  for the purpose of  producing  rental or
other operating  income,  that has no development or construction in process and
for which no development or construction is planned,  in good faith, to commence
within one year.


                                     -117-
<PAGE>


                                   APPENDIX A

                                     FORM OF
                                REINVESTMENT PLAN


<PAGE>


                                     FORM OF
                                REINVESTMENT PLAN


         CNL  HOSPITALITY   PROPERTIES,   INC.,  a  Maryland   corporation  (the
"Company"),  pursuant to its Articles of  Incorporation,  adopted a Reinvestment
Plan (the "Reinvestment Plan") on the terms and conditions set forth below.

         1. Reinvestment of Distributions.  MMS Securities, Inc., the agent (the
"Reinvestment  Agent") for participants (the "Participants") in the Reinvestment
Plan,  will receive all cash  distributions  made by the Company with respect to
shares of common stock of the Company (the "Shares")  owned by each  Participant
(collectively,  the  "Distributions").  The  Reinvestment  Agent will apply such
Distributions as follows:

              (a) At any  period  during  which the  Company  is making a public
         offering of Shares, the Reinvestment Agent will invest Distributions in
         Shares acquired from the managing dealer or  participating  brokers for
         the  offering  at the  public  offering  price per Share.  During  such
         period,  commissions  and the  marketing  support and due diligence fee
         equal to 0.5% of the total amount raised from sale of the Shares may be
         reallowed  to the  broker  who made the  initial  sale of Shares to the
         Participant at the same rate as for initial purchases.

<PAGE>



              (b) If no public offering of Shares is ongoing,  the  Reinvestment
         Agent will purchase Shares from any additional shares which the Company
         elects to register with the  Securities  and Exchange  Commission  (the
         "SEC") for the  Reinvestment  Plan,  at a per Share  price equal to the
         fair market value of the Shares  determined by (i) quarterly  appraisal
         updates  performed  by the  Company  based on a review of the  existing
         appraisal and lease of each Property,  focusing on a re-examination  of
         the capitalization rate applied to the rental stream to be derived from
         that Property;  and (ii) a review of the outstanding Mortgage Loans and
         Secured  Equipment  Leases focusing on a determination of present value
         by a re-examination of the capitalization rate applied to the stream of
         payments  due  under  the  terms  of each  Mortgage  Loan  and  Secured
         Equipment Lease. The capitalization  rate used by the Company and, as a
         result,  the price per Share paid by Participants  in the  Reinvestment
         Plan prior to Listing  will be  determined  by the  Advisor in its sole
         discretion.  The factors  that the Advisor  will use to  determine  the
         capitalization rate include (i) its experience in selecting,  acquiring
         and managing properties similar to the Properties;  (ii) an examination
         of the conditions in the market; and (iii)  capitalization rates in use
         by  private  appraisers,  to the  extent  that the  Advisor  deems such
         factors  appropriate,  as well as any other  factors  that the  Advisor
         deems  relevant  or  appropriate  in  making  its  determination.   The
         Company's  internal  accountants  will  then  convert  the most  recent
         quarterly balance sheet of the Company from a "GAAP" balance sheet to a
         "fair market  value"  balance  sheet.  Based on the "fair market value"
         balance sheet, the internal  accountants will then assume a sale of the
         Company's  assets and the liquidation of the Company in accordance with
         its   constitutive   documents  and  applicable  law  and  compute  the
         appropriate  method of distributing the cash available after payment of
         reasonable  liquidation  expenses,  including  closing costs  typically
         associated  with the sale of assets and shared by the buyer and seller,
         and the creation of  reasonable  reserves to provide for the payment of
         any  contingent  liabilities.  Upon listing of the Shares on a national
         securities exchange or over-the-counter  market, the Reinvestment Agent
         may purchase  Shares  either  through such market or directly  from the
         Company   pursuant  to  a  registration   statement   relating  to  the
         Reinvestment  Plan,  in either  case at a per Share  price equal to the
         then-prevailing  market  price on the national  securities  exchange or
         over-the-counter  market on which the  Shares are listed at the date of
         purchase by the Agent.  In the event that,  after Listing  occurs,  the
         Reinvestment Agent purchases Shares on a national  securities  exchange
         or over-the-  counter  market through a registered  broker-dealer,  the
         amount to be reinvested  shall be reduced by any brokerage  commissions
         charged  by such  registered  broker-dealer.  In the  event  that  such
         registered   broker-dealer   charges  reduced  brokerage   commissions,
         additional  funds in the  amount  of any such  reduction  shall be left
         available for the purchase of Shares.

              (c) For each Participant,  the Reinvestment  Agent will maintain a
         record which shall  reflect for each fiscal  quarter the  Distributions
         received by the Reinvestment  Agent on behalf of such Participant.  The
         Reinvestment  Agent will use the aggregate  amount of  Distributions to
         all  Participants  for each fiscal  quarter to purchase  Shares for the
         Participants.  If the aggregate amount of Distributions to Participants
         exceeds the amount  required to purchase all Shares then  available for
         purchase, the Reinvestment Agent will purchase all available Shares and
         will return all remaining  Distributions to the Participants  within 30
         days after the date such  Distributions  are made. The purchased Shares
         will be allocated  among the  Participants  based on the portion of the
         aggregate Distributions received by the Reinvestment Agent on behalf of
         each  Participant,  as  reflected  in  the  records  maintained  by the
         Reinvestment  Agent. The ownership of the Shares purchased  pursuant to
         the Reinvestment Plan shall be reflected on the books of the Company.

<PAGE>


              (d) Distributions  shall be invested by the Reinvestment  Agent in
         Shares  promptly  following  the  payment  date  with  respect  to such
         Distributions to the extent Shares are available.  If sufficient Shares
         are not  available,  Distributions  shall be  invested on behalf of the
         Participants in one or more interest-bearing accounts in Franklin Bank,
         N.A.,  Southfield,  Michigan, or in another commercial bank approved by
         the Company which is located in the  continental  United States and has
         assets  of at  least  $100,000,000,  until  Shares  are  available  for
         purchase,  provided that any Distributions  that have not been invested
         in  Shares  within 30 days  after  such  Distributions  are made by the
         Company shall be returned to Participants.

              (e) The allocation of Shares among  Participants may result in the
         ownership of fractional Shares, computed to four decimal places.

              (f)  Distributions  attributable to Shares  purchased on behalf of
         the Participants  pursuant to the Reinvestment  Plan will be reinvested
         in additional Shares in accordance with the terms hereof.

              (g) No  certificates  will be issued to a  Participant  for Shares
         purchased  on behalf of the  Participant  pursuant to the  Reinvestment
         Plan  except  to  Participants  who  make  a  written  request  to  the
         Reinvestment Agent.  Participants in the Reinvestment Plan will receive
         statements of account in accordance with Paragraph 7 below.

         2. Election to  Participate.  Any  stockholder  who  participates  in a
public  offering  of Shares  and who has  received a copy of the  related  final
prospectus included in the Company's  registration  statement filed with the SEC
may elect to participate in and purchase Shares through the Reinvestment Plan at
any time by  written  notice to the  Company  and  would  not need to  receive a
separate  prospectus  relating  solely to the  Reinvestment  Plan.  A person who
becomes a stockholder  otherwise than by  participating  in a public offering of
Shares may purchase Shares through the Reinvestment Plan only after receipt of a
separate prospectus  relating solely to the Reinvestment Plan.  Participation in
the  Reinvestment  Plan will  commence  with the next  Distribution  made  after
receipt of the Participant's notice,  provided it is received more than ten days
prior to the last day of the  fiscal  month or  quarter,  as the case may be, to
which such Distribution relates.  Subject to the preceding sentence,  regardless
of the date of such  election,  a shareholder  will become a Participant  in the
Reinvestment  Plan  effective  on the first day of the  fiscal  month  (prior to
termination of the offering of Shares) or fiscal  quarter (after  termination of
the offering of Shares) following such election,  and the election will apply to
all  Distributions  attributable to the fiscal quarter or month (as the case may
be) in which the shareholder makes thereafter.  A Participant who has terminated
his  participation  in the  Reinvestment  Plan  pursuant to Paragraph 11 will be
allowed to participate in the Reinvestment  Plan again upon receipt of a current
version of a final prospectus relating to participation in the Reinvestment Plan
which contains, at a minimum, the following:  (i) the minimum investment amount;
(ii) the type or source of  proceeds  which may be  invested;  and (iii) the tax
consequences  of  the  reinvestment  to  the   Participant,   by  notifying  the
Reinvestment Agent and completing any required forms.

         3.  Distribution  of  Funds.  In  making  purchases  for  Participants'
accounts,  the Reinvestment  Agent may commingle  Distributions  attributable to
Shares owned by Participants in the Reinvestment Plan.

<PAGE>


         4.  Proxy  Solicitation.  The  Reinvestment  Agent will  distribute  to
Participants proxy  solicitation  material received by it from the Company which
is attributable to Shares held in the Reinvestment  Plan. The Reinvestment Agent
will  vote  any  Shares  that it  holds  for the  account  of a  Participant  in
accordance with the Participant's written instructions. If a Participant gives a
proxy to person(s)  representing the Company  covering Shares  registered in the
Participant's  name,  such  proxy  will be  deemed to be an  instruction  to the
Reinvestment Agent to vote the full Shares in the Participant's  account in like
manner.  If a Participant does not direct the  Reinvestment  Agent as to how the
Shares should be voted and does not give a proxy to person(s)  representing  the
Company covering these Shares, the Reinvestment Agent will not vote said Shares.

         5. Absence of Liability. Neither the Company nor the Reinvestment Agent
shall have any  responsibility  or  liability  as to the value of the  Company's
Shares,  any change in the value of the Shares  acquired  for the  Participant's
account, or the rate of return earned on, or the value of, the  interest-bearing
accounts,  in which  Distributions  are  invested.  Neither  the Company nor the
Reinvestment  Agent shall be liable for any act done in good  faith,  or for any
good  faith  omission  to act,  including,  without  limitation,  any  claims of
liability  (a)  arising  out  of  the  failure  to  terminate  a   Participant's
participation in the Reinvestment  Plan upon such  Participant's  death prior to
receipt of notice in writing  of such death and the  expiration  of 15 days from
the date of  receipt  of such  notice  and (b) with  respect to the time and the
prices at which Shares are  purchased  for a  Participant.  Notwithstanding  the
foregoing,  liability  under the  federal  securities  laws  cannot  be  waived.
Similarly,  the Company and the Reinvestment Agent have been advised that in the
opinion of  certain  state  securities  commissioners,  indemnification  is also
considered contrary to public policy and therefore unenforceable.

         6.   Suitability.

              (a)  Within  60 days  prior to the end of each  fiscal  year,  CNL
         Securities Corp. ("CSC"), will mail to each Participant a participation
         agreement (the  "Participation  Agreement"),  in which the  Participant
         will be required to represent that there has been no material change in
         the   Participant's   financial   condition   and   confirm   that  the
         representations  made by the Participant in the Subscription  Agreement
         (a form of which shall be attached to the Participation  Agreement) are
         true and correct as of the date of the Participation Agreement,  except
         as  noted  in the  Participation  Agreement  or the  attached  form  of
         Subscription Agreement.

<PAGE>



              (b) Each  Participant  will be  required  to return  the  executed
         Participation  Agreement  to CSC within 30 days after  receipt.  In the
         event  that a  Participant  fails  to  respond  to CSC  or  return  the
         completed Participation Agreement on or before the fifteenth (15th) day
         after  the  beginning  of the  fiscal  year  following  receipt  of the
         Participation Agreement,  the Participant's  Distribution for the first
         fiscal  quarter of that year will be sent  directly to the  Participant
         and no Shares will be purchased on behalf of the  Participant  for that
         fiscal  quarter  and,   subject  to  (c)  below,  any  fiscal  quarters
         thereafter, until CSC receives an executed Participation Agreement from
         the Participant.

              (c) If a  Participant  fails to return the executed  Participation
         Agreement to CSC prior to the end of the second fiscal  quarter for any
         year of the Participant's  participation in the Reinvestment  Plan, the
         Participant's   participation  in  the   Reinvestment   Plan  shall  be
         terminated in accordance with Paragraph 11 below.

              (d) Each  Participant  shall notify CSC in the event that,  at any
         time during his  participation in the  Reinvestment  Plan, there is any
         material change in the Participant's  financial condition or inaccuracy
         of any representation under the Subscription Agreement.

              (e) For  purposes of this  Paragraph  6, a material  change  shall
         include any anticipated or actual decrease in net worth or annual gross
         income  or any other  change  in  circumstances  that  would  cause the
         Participant to fail to meet the suitability  standards set forth in the
         Company's Prospectus.

         7. Reports to Participants. Within 60 days after the end of each fiscal
quarter,  the  Reinvestment  Agent will mail to each  Participant a statement of
account describing,  as to such Participant,  the Distributions  received during
the quarter,  the number of Shares purchased  during the quarter,  the per Share
purchase  price  for  such  Shares,  the  total  administrative  charge  to such
Participant,  and the  total  Shares  purchased  on  behalf  of the  Participant
pursuant  to the  Reinvestment  Plan.  Each  statement  shall  also  advise  the
Participant  that, in accordance  with Paragraph 6(d) hereof,  he is required to
notify CSC in the event that there is any material  inaccurate.  Tax information
for income  earned on Shares  under the  Reinvestment  Plan will be sent to each
participant by the Company or the Reinvestment Agent at least annually.

<PAGE>



         8. Administrative Charges,  Commissions, and Plan Expenses. The Company
shall be responsible for all administrative  charges and expenses charged by the
Reinvestment  Agent.  The  administrative  charge for each  Participant for each
fiscal  quarter  shall be the  lesser  of 5% of the  amount  reinvested  for the
Participant  or $2.50,  with a minimum  charge of $.50.  Any interest  earned on
Distributions  will be paid to the  Company  to  defray  costs  relating  to the
Reinvestment  Plan.  Additionally,  in connection with any Shares purchased from
the Company both prior to and after the  termination of a public offering of the
Shares,  the Company  will pay to CSC selling  commissions  of 7.5%, a marketing
support and due diligence  expense  reimbursement  fee of .5%, and, in the event
that proceeds of the sale of Shares pursuant to the  Reinvestment  Plan are used
to  acquire  Properties  or to  invest  in  Mortgage  Loans,  will  pay  to  CNL
Hospitality Advisors, Inc. acquisition fees of 4.5% of the purchase price of the
Shares sold pursuant to the Reinvestment Plan.

         9. No Drawing.  No  Participant  shall have any right to draw checks or
drafts  against  his  account  or  give  instructions  to  the  Company  or  the
Reinvestment Agent except as expressly provided herein.

         10.  Taxes.   Taxable  Participants  may  incur  a  tax  liability  for
Distributions made with respect to such Participant's  Shares,  even though they
have elected not to receive their Distributions in cash but rather to have their
Distributions held in their account under the Reinvestment Plan.

         11.  Termination.

              (a)  A  Participant  may  terminate  his   participation   in  the
         Reinvestment  Plan at any time by written notice to the Company.  To be
         effective  for any  Distribution,  such  notice must be received by the
         Company at least ten business  days prior to the last day of the fiscal
         month or quarter to which such Distribution relates.

              (b)  The  Company  or  the  Reinvestment  Agent  may  terminate  a
         Participant's  individual  participation in the Reinvestment  Plan, and
         the Company may terminate the  Reinvestment  Plan itself at any time by
         ten days'  prior  written  notice  mailed to a  Participant,  or to all
         Participants,  as the case may be, at the address or addresses shown on
         their account or such more recent address as a Participant  may furnish
         to the Company in writing.

              (c) After termination of the Reinvestment Plan or termination of a
         Participant's  participation in the Reinvestment Plan, the Reinvestment
         Agent  will send to each  Participant  (i) a  statement  of  account in
         accordance with Paragraph 7 hereof, and (ii) a check for (a) the amount
         of any  Distributions in the  Participant's  account that have not been
         reinvested  in  Shares,  and (b) the  value  of any  fractional  Shares
         standing to the credit of a  Participant's  account based on the market
         price of the Shares. The record books of the Company will be revised to
         reflect the  ownership of record of the  Participant's  full Shares and
         any  future   Distributions  made  after  the  effective  date  of  the
         termination will be sent directly to the former Participant.


<PAGE>


         12. Notice. Any notice or other communication  required or permitted to
be given by any  provision  of this  Reinvestment  Plan shall be in writing  and
addressed to Investor Services Department,  CNL Securities Corp., 400 East South
Street, Orlando,  Florida 32801, if to the Company, or to MMS Securities,  Inc.,
1845 Maxwell,  Suite 101,  Troy,  Michigan  48084-4510,  if to the  Reinvestment
Agent,  or such other  addresses as may be  specified  by written  notice to all
Participants.  Notices to a Participant may be given by letter  addressed to the
Participant at the Participant's  last address of record with the Company.  Each
Participant  shall  notify  the  Company  promptly  in  writing of any change of
address.

         13.  Amendment.  The terms and conditions of this Reinvestment Plan may
be amended or supplemented by an agreement  between the  Reinvestment  Agent and
the  Company  at any time,  including  but not  limited to an  amendment  to the
Reinvestment Plan to add a voluntary cash contribution  feature or to substitute
a new Reinvestment Agent to act as agent for the Participants or to increase the
administrative   charge  payable  to  the  Reinvestment  Agent,  by  mailing  an
appropriate  notice at least 30 days prior to the effective date thereof to each
Participant  at his last address of record;  provided,  that any such  amendment
must be approved by a majority of the Independent Directors of the Company. Such
amendment  or  supplement  shall  be  deemed   conclusively   accepted  by  each
Participant  except those  Participants  from whom the Company  receives written
notice of termination prior to the effective date thereof.

         14. Governing Law. THIS REINVESTMENT PLAN AND A PARTICIPANT'S  ELECTION
TO  PARTICIPATE  IN THE  REINVESTMENT  PLAN SHALL BE GOVERNED BY THE LAWS OF THE
STATE OF FLORIDA;  PROVIDED,  HOWEVER,  THAT CAUSES OF ACTION FOR  VIOLATIONS OF
FEDERAL OR STATE SECURITIES LAWS SHALL NOT BE GOVERNED BY THIS SECTION 14.

<PAGE>






                                   APPENDIX B

                              FINANCIAL INFORMATION





<PAGE>



                         INDEX TO FINANCIAL STATEMENTS



                       CNL HOSPITALITY PROPERTIES, INC.
                               AND SUBSIDIARIES
                   (formerly CNL American Realty Fund, Inc.)
                                                                        Page
                                                                        ----
Pro Forma Consolidated Financial Information (unaudited):

      Pro Forma Consolidated Balance Sheet as of September 30, 1998     B-2

      Pro Forma Consolidated Statement of Earnings for the nine
          months ended September 30, 1998                               B-3

      Pro Forma Consolidated Statement of Earnings for the year 
          ended December 31, 1997                                       B-4

      Notes to Pro Forma Consolidated Financial Statements 
          for the nine months ended September 30, 1998 and the 
          year ended December 31, 1997                                  B-5

Updated Unaudited Condensed Consolidated Financial Statements:

      Condensed Consolidated Balance Sheets as of September 30, 1998 
          and December 31, 1997                                         B-7

      Condensed Consolidated Statements of Earnings for the
          nine months ended September 30, 1998 and 1997                 B-8

      Condensed Consolidated Statements of Stockholders' Equity 
         for the nine months ended September 30, 1998 and the 
         year ended December 31, 1997                                   B-9

      Condensed Consolidated Statements of Cash Flows for 
         the nine months ended September 30, 1998 and 1997              B-10

      Notes to Condensed Consolidated Financial Statements
         for the nine months ended September 30, 1998 and 1997          B-12

Audited Financial Statements:

      Report of Independent Accountants                                 B-21

      Balance Sheets as of December 31, 1997 and 1996                   B-22

      Statements of Earnings for the year ended December 31, 1997 
         and the period June 12, 1996 (date of inception)
         through December 31, 1996                                      B-23

      Consolidated Statements of Stockholders' Equity for the year ended
         December 31, 1997 and the period June 12, 1996 (date of inception)
         through December 31, 1996                                      B-24

      Consolidated Statements of Cash Flows for the year ended 
         December 31, 1997 and the period June 12, 1996 
         (date of inception) through December 31, 1996                 B-25

      Notes to Consolidated Financial Statements for the year ended 
         December 31, 1997 and the period June 12, 1996 
         (date of inception) through December 31, 1996                 B-27


<PAGE>



                        PRO FORMA FINANCIAL INFORMATION


      The following Pro Forma Consolidated Balance Sheet of CNL Hospitality
Properties, Inc. and subsidiaries (the "Company") gives effect to (i) the
receipt of $28,458,720 in gross offering proceeds from the sale of 2,845,872
shares of common stock pursuant to a registration statement on Form S-11 under
the Securities Act of 1933, as amended, effective July 9, 1997, for the period
from inception through September 30, 1998 (ii) $8,600,000 from borrowings on the
line of credit, from inception through September 30, 1998, and (iii) the
application of such funds to purchase two properties, and to pay offering
expenses, acquisition fees and miscellaneous acquisition expenses. The Pro Forma
Consolidated Balance Sheet as of September 30, 1998, includes the transactions
described in (i), (ii) and (iii) above, from its historical balance sheet.

      The Pro Forma Consolidated Statements of Earnings for the nine months
ended September 30, 1998 and the year ended December 31, 1997, include the
historical operating results of the properties described in (iii) above that
were acquired by the Company during the nine months ended September 30, 1998,
from the later of (1) the date the property became operational or (2) October
15, 1997, the date the Company became operational, to the end of the pro forma
period presented.

      This pro forma financial information is presented for informational
purposes only and does not purport to be indicative of the Company's financial
results or condition if the various events and transactions reflected therein
had occurred on the dates, or been in effect during the periods, indicated. This
pro forma financial information should not be viewed as predictive of the
Company's financial results or conditions in the future.

                                     B-1

<PAGE>



                       CNL HOSPITALITY PROPERTIES, INC.
                               AND SUBSIDIARIES
                   (formerly CNL American Realty Fund, Inc.)
                UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                              SEPTEMBER 30, 1998



                                    Pro Forma
          ASSETS                    Historical     Adjustments     Pro Forma
          ------                    ----------     -----------     --------- 

Land, building and equipment on
  operating leases, less
  accumulated depreciation         $28,598,883   $        -       $28,598,883
Cash and cash equivalents            2,012,110            -         2,012,110
Certificates of deposit              5,015,822            -         5,015,822
Receivables                             41,099            -            41,099
Prepaid expenses                         1,893            -             1,893
Organization costs, less
   accumulated amortization
   of $3,971                            21,000            -            21,000
Accrued rental income                   28,255            -            28,255
Loan costs, less accumulated
   amortization of $3,700               87,562            -            87,562
Other assets                           580,606            -           580,606
                                   -----------   -----------      -----------

                                   $36,387,230   $        -       $36,387,230
                                   ===========   ===========      ===========

      LIABILITIES AND
   STOCKHOLDERS' EQUITY

Line of credit                     $ 9,600,000   $        -       $ 9,600,000
Accounts payable and accrued
  expenses                              28,513            -            28,513
Due to related parties                 705,117            -           705,117
Security deposits                    1,417,500            -         1,417,500
Other payables                          68,445            -            68,445
                                   -----------   -----------      -----------
    Total liabilities               11,819,575            -        11,819,575
                                   -----------   -----------      -----------


   STOCKHOLDERS' EQUITY

Preferred stock, without par
  value.  Authorized and
  unissued 3,000,000 shares                 -             -                -
Excess shares, $.01 par value
  per share.  Authorized and
  unissued 63,000,000 shares                -             -                -
Common stock, $.01 par value
  per share.  Authorized
  60,000,000 shares; issued
  and outstanding 2,865,872
  shares                                28,659            -            28,659
Capital in excess of par value      24,581,209            -        24,581,209
Accumulated distributions in
  excess of net earnings               (42,213)           -           (42,213)
                                   -----------   -----------      -----------

    Total stockholders' equity      24,567,655            -        24,567,655
                                   -----------   -----------      -----------

                                   $36,387,230   $        -       $36,387,230
                                   ===========   ===========      ===========



See accompanying notes to unaudited pro forma consolidated financial statements.

                                       B-2

<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                    (formerly CNL American Realty Fund, Inc.)
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
<TABLE>
<CAPTION>


                                    Pro Forma
                                     Historical     Adjustments            Pro Forma
                                     ----------     -----------            --------- 
<S>                                <C>            <C>                      <C>
Revenues:
  Rental income from
    operating leases                 $  487,400     $1,706,732 (1)        $2,194,132
  FF&E reserve income                    41,099        140,000 (2)           181,099
  Interest income                       498,241       (464,377)(3)            33,864
                                     ----------     ----------             ----------
                                      1,026,740      1,382,355             2,409,095
                                     ----------    ----------              ----------

Expenses:
  Interest expense                      139,416        441,467 (4)           580,883
  General operating and
    administrative                      212,165             -                212,165
  Asset management fees
    to related party                     27,246         95,359 (5)           122,605
  Reimbursement of operating
    expenses                            (92,733)            -                (92,733)
  Depreciation and amortization         156,804        545,376 (6)           702,180
                                     ----------     ----------            ----------
                                        442,898      1,082,202             1,525,100
                                     ----------     ----------            ----------

Net Earnings                         $  583,842     $  300,153            $  883,995
                                     ==========     ==========            ==========

Earnings Per Share of
  Common Stock (Basic
  and Diluted) (7)                   $     0.28                            $    0.38
                                     ==========                           ==========

Weighted Average Number of
  Shares of Common Stock
  Outstanding (7)                     2,082,845                            2,298,377
                                     ==========                           ==========



</TABLE>



See accompanying notes to unaudited pro forma consolidated financial statements.

                                       B-3

<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                    (formerly CNL American Realty Fund, Inc.)
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>


                                       Pro Forma
                                      Historical    Adjustments             Pro Forma 
                                      ----------    -----------             --------- 
<S>                                <C>            <C>                      <C>
Revenues:
  Rental income from
    operating leases                  $       -     $  623,899 (1)           $  623,899
  FF&E Reserve Income                         -         50,000 (2)               50,000
  Interest income                         46,071       (46,071)(3)                   - 
                                      ----------    ----------               ----------
                                          46,071       627,828                  673,899
                                      ----------    ----------               ----------

Expenses:
  General operating and
    administrative                        22,386            -                    22,386
  Interest expense                            -        157,667 (4)              157,667
  Asset and mortgage management
    fees to related party                     -         27,245 (5)               27,245
  Depreciation and amortization              833       194,777 (6)              195,610
                                      ----------    ----------               ----------
                                          23,219       379,689                  402,908
                                      ----------   ----------                ----------

Net Earnings                          $   22,852    $  248,139               $  270,991
                                      ==========    ==========               ==========

Earnings Per Share of
  Common Stock (Basic
  and Diluted) (7)                    $     0.03                             $     0.13
                                      ==========                             ==========

Weighted Average Number of
  Shares of Common Stock
  Outstanding (7)                        686,063                              2,115,004
                                      ==========                             ==========

</TABLE>




See accompanying notes to unaudited pro forma consolidated financial statements.

                                       B-4

<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                               AND SUBSIDIARIES
                   (formerly CNL American Realty Fund, Inc.)
        NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND
                       THE YEAR ENDED DECEMBER 31, 1997

Pro Forma Consolidated Statements of Earnings:

(1)   Represents rental income from operating leases for the properties acquired
      as of September 30, 1998, which were operational prior to the acquisition
      of the property by the Company (the "Pro Forma Properties"), for the
      period commencing the later of (i) the date the Pro Forma Property became
      operational by the previous owner or (ii) October 15, 1997, the date the
      Company became operational, to the end of the pro forma period presented.
      The following presents the actual date the Pro Forma Properties were
      acquired or placed in service by the Company as compared to the date the
      Pro Forma Properties were treated as becoming operational as a rental
      property for purposes of the Pro Forma Consolidated Statement of Earnings.

                                                             Date Pro Forma
                                           Date Placed       Property Became
                                           in Service        Operational as
                                         By the Company      Rental Property
                                         --------------      ---------------

          Residence Inn Buckhead (Lenox
            Park) in Atlanta, GA          July 31, 1998     October 15, 1997
          Residence Inn Gwinnett Place
            in Duluth, GA                 July 31, 1998     October 15, 1997

      Generally, the leases provide for the payment of percentage rent in
      addition to base rental income. However, due to the fact that no
      percentage rent was due under the leases for the Pro Forma Properties
      during the portion of 1997 and 1998 that the previous owners held the
      properties, no pro forma adjustment was made for percentage rental income
      for the nine months ended September 30, 1998 and year ended December 31,
      1997.

(2)   Represents capital expenditure reserve funds which will be used for the
      replacement and renewal of furniture, fixtures and equipment relating to
      the Pro Forma Properties (the "FF&E Reserve"). The funds in the FF&E
      Reserve and all property purchased with funds from the FF&E Reserve will
      be paid, granted and assigned to the Company as additional rent. In
      connection therewith, FF&E Reserve income was earned at approximately
      $10,000 per month, per Pro Forma Property, respectively.

(3)   Represents adjustment to interest income due to the decrease in the amount
      of cash available for investment in interest bearing accounts during the
      periods commencing the later of (i) the dates the Pro Forma Properties
      became operational by the previous owners or (ii) October 15, 1997, the
      date the Company became operational, through the end of the pro forma
      period presented, as described in Note (1) above. The estimated pro forma
      adjustment is based upon the fact that (i) all of the net offering
      proceeds received during the year ended December 31, 1997 and invested in
      interest bearing accounts for historical purposes were considered invested
      in Pro Forma Properties for pro forma purposes and (ii) interest income
      from interest bearing accounts was earned at a rate of approximately four
      percent per annum by the Company during the nine months ended September
      30, 1998.

(4)   Represents interest expense incurred at a rate of 8.8% per annum in
      connection with the assumed borrowings from the line of credit of
      $8,600,000 on October 15, 1997.





                                     B-5

<PAGE>



                       CNL HOSPITALITY PROPERTIES, INC.
                               AND SUBSIDIARIES
                   (formerly CNL American Realty Fund, Inc.)
              NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                            STATEMENTS - CONTINUED
                FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND
                       THE YEAR ENDED DECEMBER 31, 1997

Pro Forma Consolidated Statements of Earnings - Continued:

(5)   Represents asset management fees relating to the Pro Forma Properties for
      the period commencing the later of (i) the date the Pro Forma Properties
      became operational by the previous owners or (ii) October 15, 1997, the
      date the Company became operational, through the end of the pro forma
      period presented, as described in Note (1) above. Asset management fees
      are equal to 0.60% of the Company's Real Estate Asset Value (estimated to
      be approximately $27,245,539 for the Pro Forma Properties for the nine
      months ended September 30, 1998 and the year ended December 31, 1997), as
      defined in the Company's prospectus.

(6)   Represents depreciation expense of the building and the furniture, fixture
      and equipment ("FF&E") portions of the Pro Forma Properties accounted for
      as operating leases using the straight-line method. The buildings and FF&E
      are depreciated over useful lives of 40 and seven years, respectively.
      Also represents amortization of the loan origination fee of $43,000 (.5%
      on the $8,600,000 from borrowings on the line of credit) and $19,149 of
      other miscellaneous closing costs, amortized under the straight-line
      method over a period of five years.

(7)   Historical earnings per share were calculated based upon the weighted
      average number of shares of common stock outstanding during the period the
      Company was operational, October 15, 1997 (the date following when the
      Company received the minimum offering proceeds and funds were released
      from escrow) through December 31, 1997 and the nine months ended September
      30, 1998.

      As a result of the two Pro Forma Properties being treated in the Pro Forma
      Consolidated Statement of Earnings as placed in service on October 15,
      1997 (the date the Company became operational), the Company assumed
      approximately 2,095,004 shares of common stock were sold, and the net
      offering proceeds were available for investment, on October 15, 1997. Due
      to the fact that approximately 1,817,546 of these shares of common stock
      were actually sold subsequently, during the period October 15, 1997
      through May 1, 1998, the weighted average number of shares outstanding for
      the pro forma period was adjusted. Pro forma earnings per share were
      calculated based upon the weighted average number of shares of common
      stock outstanding, as adjusted, during the period the Company was
      operational, October 15, 1997 through September 30, 1998.

                                     B-6


<PAGE>

                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                      CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                             September 30,      December 31,
                                                                 1998               1997
                                                              -----------         ----------
<S>                                                         <C>                 <C>
                   ASSETS

Land,  building  and  equipment  on operating                                               
   leases, less accumulated depreciation                    $28,598,883             $   --  

Cash and cash equivalents                                     2,012,110          8,869,838

Certificate of deposit                                        5,015,822                 --  
Receivables                                                      41,099                 --

Due from related party                                               --              7,500  
Prepaid expenses                                                  1,893             11,179
Organization    costs,    less    accumulated                                               
amortization of                                                                             
   $3,971 and $833, respectively                                 21,000             19,167
Loan costs, less accumulated  amortization of                                               
   $3,700                                                        87,562                 --  
Accrued rental income                                            28,255                 --
Other assets                                                    580,606            535,792
                                                            -----------         ----------

                                                            $36,387,230         $9,443,476 
                                                            ===========         ==========

            LIABILITIES AND STOCKHOLDERS' EQUITY

Line of credit                                               $9,600,000             $   --
Accounts payable and accrued expenses                            28,513             16,305
Due to related parties                                          705,117            193,254
Security deposits                                             1,417,500                 --
Other payables                                                   68,445                 --
                                                             -----------         ----------
      Total liabilities                                      11,819,575            209,559

Commitments (Note 11)

Stockholders' equity:
   Preferred stock, without par value.                                                      
      Authorized   and   unissued   3,000,000                                               
shares                                                               --                 --  
   Excess shares, $.01 par value per share.                                                 
      Authorized   and  unissued   63,000,000                                               
shares                                                               --                 --  
   Common stock, $.01 par value per share.                                                  
      Authorized 60,000,000 shares, issued                                                  
      and outstanding 2,865,872 and
      1,152,540 shares, respectively                             28,659             11,525
   Capital in excess of par value                            24,581,209          9,229,316
   Accumulated  distributions  in  excess  of
      net earnings                                              (42,213)            (6,924)
                                                            -----------         ----------
         Total stockholders' equity                          24,567,655          9,233,917
                                                            -----------         ----------

                                                            $36,387,230         $9,443,476
                                                            ===========         ==========
</TABLE>



                See accompanying notes to condensed consolidated
                              financial statements.

                                      B-7
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>

                                              Quarter Ended                  Nine Months Ended
                                              September 30,                    September 30,
                                          1998             1997            1998             1997
                                        ----------       ---------      -----------      -----------
<S>                                     <C>            <C>                 <C>            <C>
Revenues:
   Rental income from                                                                                
      operating leases                 $ 487,400          $   --       $  487,400          $    --   
   FF&E Reserve Income                    41,099              --           41,099               --
   Interest income                       127,082              --          498,241               --
                                       ----------      ----------     ------------     ------------
                                         655,581              --        1,026,740               --
                                       ----------      ----------     ------------     ------------

Expenses:
   Interest Expense                      139,416              --          139,416               --
   General operating and                                                                             
      administrative                      44,979              --          212,165               --   
   Asset management fees to                                                                          
      related party                       27,246              --           27,246               --   
   Reimbursement of operating
      expenses                           (92,733)             --          (92,733)             --   
   Depreciation and amortization         154,804              --          156,804               --   
                                       ----------      ----------     ------------     ------------
                                         273,712              --          442,898               --
                                       ----------      ----------     ------------     ------------

                                                                                                    
Net Earnings                           $ 381,869          $   --       $  583,842          $    --
                                       ==========      ==========     ============     ============

Earnings Per Share of Common                                                                         
   Stock (Basic and Diluted)            $   0.15          $   --        $    0.28          $    --   
                                       ==========      ==========     ============     ============

Weighted Average Number of                                                                           
   Shares of Common Stock                                                                            
   Outstanding                         2,599,251              --        2,082,845               --   
                                       ==========      ==========     ============     ============


</TABLE>


                See accompanying notes to condensed consolidated
                              financial statements.

                                        B-8
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
      Nine Months Ended September 30, 1998 and Year Ended December 31, 1997
<TABLE>
<CAPTION>


                                                      
                                   Common stock                       Accumulated  
                                --------------------                  distributions
                                 Number                 Capital in     in excess   
                                   of         Par       excess of       of net                                                    
                                 Shares      value     par value      earnings        Total     
                                ---------    -------   -----------   ------------   ----------
<S>                                <C>       <C>       <C>            <C>            <C>
Balance at                                                                                      
   December 31, 1996              20,000      $ 200      $ 199,800      $    --     $ 200,000  

Subscriptions                                                                                   
   received for common stock 
   through public offering and 
   distribution reinvestment 
   plan                        1,132,540     11,325     11,314,077           --    11,325,402  

Stock issuance costs                  --         --     (2,284,561)         --     (2,284,561)

Net earnings                          --         --             --       22,852        22,852

Distributions                                                                       
   declared and paid                                                                
   ($.05 per share)                   --         --             --      (29,776)      (29,776)
                               ---------    -------    -----------  -----------    ----------

Balance at                                                                                      
   December 31, 1997           1,152,540     11,525      9,229,316       (6,924)    9,233,917

Subscriptions                                                                                   
   received for common stock 
   through public offering 
   and distribution                                                                                 
   reinvestment plan           1,713,332     17,134     17,116,185           --    17,133,319

Stock issuance costs                  --         --     (1,764,292)          --    (1,764,292)

Net earnings                          --         --             --      583,842       583,842

Distributions                                                                       
   declared and paid                                                                
   ($.29 per share)                   --         --             --     (619,131)     (619,131)
                               ---------    -------    -----------  -----------    -----------

Balance at
   September 30, 1998          2,865,872    $28,659    $24,581,209   $  (42,213)  $24,567,655 
                               =========    =======    ===========  ===========   ===========
</TABLE>


                See accompanying notes to condensed consolidated
                              financial statements.

                                       B-9

<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                               Nine Months Ended
                                                                 September 30,
                                                           1998                1997
                                                        ------------        ------------
<S>                                                      <C>                    <C>       

Increase (Decrease) in Cash and Cash                                                     
  Equivalents:                                                                           


     Net Cash Provided by Operating                                                     
        Activities                                       $ 2,047,046            $     --  
                                                        ------------        ------------

     Cash Flows from Investing Activities:
        Additions  to  land,  buildings  and                                             
          equipment on operating leases                  (27,245,538)                 --  

        Investment in certificate of deposit              (5,000,000)                 --  
        Increase in other assets                            (983,305)                 --
        Other                                                     --                 (68)
                                                        ------------        ------------
             Net cash used in investing                                     
                activities                               (33,228,843)                (68)
                                                        ------------        ------------

     Cash Flows from Financing Activities:
        Reimbursement of acquisition and
          stock issuance costs paid by
          related parties on behalf of the                                               
          Company                                           (168,369)                 --  
        Proceeds from borrowing on                                                       
          line of credit                                   9,600,000                  --  
        Subscriptions received from                                                      
          stockholders                                    17,133,319                  --  
        Distributions to stockholders                       (619,131)                 --
        Payment of stock issuance costs                   (1,634,250)                 --
        Other                                                 12,500                  --
                                                        ============        ============
             Net cash provided by                                                        
                financing activities                      24,324,069                  --  
                                                        ------------        ------------

Net Decrease in Cash and Cash Equivalents                 (6,857,728)                (68)

Cash and Cash Equivalents at Beginning                                                   
  of Period                                                8,869,838               2,084
                                                        ------------        ------------


Cash and Cash Equivalents at End of                
  Period                                                 $ 2,012,110          $    2,016  
                                                        ============        ============

</TABLE>




                See accompanying notes to condensed consolidated
                              financial statements.

                                    B-10
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>

                                                                     Nine Months Ended
                                                                       September 30,
                                                                 1998                1997
                                                              ------------        ------------
<S>                                                              <C>            <C>
Supplemental Schedule of Non-Cash
   Investing and Financing Activities:                                                           

      Related parties paid certain 
          acquisition and stock issuance 
          costs on behalf of the Company as follows:


           Acquisition costs                                 $   220,575        $         --

           Stock issuance costs                                  158,184              916,478
                                                            -------------        -------------

                                                             $   378,759          $   916,478
                                                            =============        =============

</TABLE>





                See accompanying notes to condensed consolidated
                              financial statements.

                                   B-11
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


1.      Organization and Nature of Business:

        CNL Hospitality Properties, Inc., formerly known as CNL American Realty
        Fund, Inc., was organized in Maryland on June 12, 1996. CNL Hospitality
        GP Corp. and CNL Hospitality LP Corp. are wholly owned subsidiaries of
        CNL Hospitality Properties, Inc., organized in Delaware in June 1998.
        CNL Hospitality Partners, LP is a Delaware limited partnership formed in
        June 1998. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are the
        general and limited partners, respectively, of CNL Hospitality Partners,
        LP. The term "Company" includes, unless the context otherwise requires,
        CNL Hospitality Properties, Inc., CNL Hospitality Partners, LP, CNL
        Hospitality GP Corp. and CNL Hospitality LP Corp.

        The Company was formed primarily to acquire properties (the
        "Properties") located across the United States to be leased on a
        long-term, triple-net basis. The Company intends to invest the proceeds
        from its public offering, after deducting offering expenses, in hotel
        Properties to be leased to operators of national and regional limited
        service, extended stay and full service hotel chains (the "Hotel
        Chains") and in restaurant properties to be leased to operators of
        selected national and regional fast-food, family-style and casual dining
        restaurant chains (the "Restaurant Chains"). The Company may also
        provide mortgage financing (the "Mortgage Loans"). The Company also
        intends to offer furniture, fixture and equipment financing ("Secured
        Equipment Leases") to operators of Hotel Chains and Restaurant Chains.

2.      Basis of Presentation:

        The accompanying unaudited condensed consolidated financial statements
        have been prepared in accordance with the instructions to Form 10-Q and
        do not include all of the information and note disclosures required by
        generally accepted accounting principles. The financial statements
        reflect all adjustments, consisting of normal recurring adjustments,
        which are, in the opinion of management, necessary to a fair statement
        of the results for the interim period presented. Operating results for
        the quarter and nine months ended September 30, 1998, may not be
        indicative of the results that may be expected for the year ending
        December 31, 1998. Amounts as of December 31, 1997, included in the
        financial statements, have been derived from audited financial
        statements as of that date.


                                B-12

<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


2.      Basis of Presentation - Continued:

        These unaudited financial statements should be read in conjunction with
        the financial statements and notes thereto included in the Company's
        Form 10-K for the year ended December 31, 1997.

        The accompanying unaudited condensed consolidated financial statements
        include the accounts of the Company, CNL Hospitality Properties, Inc.,
        and its wholly owned subsidiaries, CNL Hospitality GP Corp. and CNL
        Hospitality LP Corp., as well as the accounts of CNL Hospitality
        Partners, LP. All significant intercompany balances and transactions
        have been eliminated.

        The Company was a development stage enterprise from June 12, 1996
        through October 15, 1997. Since operations had not begun, activities
        through October 15, 1997 were devoted to organization of the Company.

        Effective January 1, 1998, the Company adopted Statement of Financial
        Accounting Standards No. 130, "Reporting Comprehensive Income." This
        Statement requires the reporting of net earnings and all other changes
        to equity during the period, except those resulting from investments by
        owners and distributions to owners, in a separate statement that begins
        with net earnings. Currently, the Company's only component of
        comprehensive income is net earnings.

        In March 1998, the Emerging Issues Task Force of the Financial
        Accounting Standards Board ("FASB") reached a consensus in EITF 97-11,
        entitled "Accounting for Internal Costs Relating to Real Estate Property
        Acquisitions." EITF 97-11 provides that internal costs of identifying
        and acquiring Property should be expensed as incurred. Due to the fact
        that the Company does not have an internal acquisitions function and
        instead, contracts these services from an external advisor, the
        effectiveness of EITF 97-11 had no material effect on the Company's
        financial position or results of operations.

        In April 1998, the American Institute of Certified Public Accountants
        issued Statement of Position (SOP) 98-5, "Reporting on the Costs of
        Start-Up Activities," which will be effective for the Company as of
        January 1, 1999. This SOP requires start-up and organization costs to be
        expensed as incurred and also requires previously deferred start-up
        costs to be recognized as a cumulative effect adjustment in the
        statement of earnings. Management of the Company does not believe that
        adoption of this SOP will have a material effect on the Company's
        financial position or results of operations.

                                B-13

<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


2.      Basis of Presentation - Continued:

        In May 1998, the Emerging Issues Task Force of the FASB reached a
        consensus in EITF 98-9, entitled "Accounting for Contingent Rent in the
        Interim Financial Periods." Management of the Company does not expect
        that the consensus will have a material effect on the Company's
        financial position or results of operations.

3.      Leases:

        The Company leases its land, buildings and equipment to an operator of a
        national limited service extended stay hotel chain. The leases are
        accounted for under the provisions of Statement of Financial Accounting
        Standards No. 13, "Accounting for Leases," and have been classified as
        operating leases. The leases are for 19 years, provide for minimum and
        contingent rentals and require the tenant to pay executory costs. In
        addition, the tenant pays all property taxes and assessments and carries
        insurance coverage for public liability, property damage, fire and
        extended coverage. The lease options allow the tenants to renew the
        lease for three successive five-year periods subject to the same terms
        and conditions of the initial lease.

4.      Land, Buildings and Equipment on Operating Leases:

        Land, buildings and equipment on operating leases consisted of the
        following at:
<TABLE>
<CAPTION>

                                                        September 30,      December 31,
                                                            1998              1997
                                                        -------------      ------------
<S>                                               <C>                 <C>
                Land                                      $2,926,976             $  --
                Buildings                                 23,476,442                --
                Equipment                                  2,349,131                --
                                                       --------------      ------------
                                                          28,752,549                --

                Less accumulated depreciation               (153,666)               --
                                                       ==============      ============
                                                         $28,598,883             $  --
                                                       ==============      ============
</TABLE>



                                  B-14
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


4.      Land, Building and Equipment on Operating Leases - Continued:

        The leases provide for automatic increases in the minimum annual rent at
        predetermined intervals during the term of the lease. Such amounts are
        recognized on a straight-line basis over the terms of the leases
        commencing on the date the Property is placed in service. For the
        quarter and nine months ended September 30, 1998, the Company recognized
        $28,255 of such rental income.

        The following is a schedule of future minimum lease payments to be
        received on the noncancellable operating leases at September 30, 1998:



                                1998                            $ 715,195
                                1999                            2,889,162
                                2000                            2,928,895
                                2001                            2,928,895
                                2002                            2,928,895
                                Thereafter                     42,957,127
                                                             -------------
                                                              $55,348,169
                                                             =============

        Since leases are renewable at the option of the tenant, the above table
        only presents future minimum lease payments due during the initial lease
        terms. In addition, this table does not include any amounts for future
        contingent rents which may be received on the leases based on a
        percentage of the tenant's gross sales.

5.      Other Assets:

        Other assets consisted of the following at:
<TABLE>
<CAPTION>


                                                            September 30,      December 31,
                                                                 1998               1997
                                                             -------------      -------------
<S>                                                         <C>       <C>
              Acquisition fees and miscellaneous                                               
                  acquisition expenses to be                                                   
                  allocated to future properties               $ 555,606          $ 535,792    
              Deposits on properties                              25,000                 --
                                                             ------------       ------------
                                                               $ 580,606          $ 535,792
                                                             ============       ============
</TABLE>


                               B-15

<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                NOTES TO CONDENSED FINANCIAL STATEMENTS Quarters
                and Nine Months Ended September 30, 1998 and 1997


6.      Line of Credit:

        On July 31, 1998, the Company entered into an initial revolving line of
        credit and security agreement with a bank to be used by the Company to
        acquire hotel Properties. The line of credit provides that the Company
        may receive advances of up to $30,000,000 until July 30, 2003, with an
        annual review to be performed by the bank to indicate that there has
        been no substantial deterioration, in the bank's reasonable discretion,
        of the credit quality. Interest expense on each advance shall be payable
        monthly, with all unpaid interest and principal due no later than five
        years from the date of the advance. Advances under the line of credit
        will bear interest at either (i) a rate per annum equal to 318 basis
        points above the London Interbank Offered Rate (LIBOR) or (ii) a rate
        per annum equal to 30 basis points above the bank's base rate, whichever
        the Company selects at the time advances are made. In addition, a fee of
        .5% per advance will be due and payable to the bank on funds as
        advanced. Each advance made under the line of credit will be secured by
        the assignment of rents and leases. In addition, the line of credit
        provides that the Company will not be able to further encumber the
        applicable hotel Property during the term of the advance without the
        bank's consent. The Company will be required, at each closing, to pay
        all costs, fees and expenses arising in connection with the line of
        credit. The Company must also pay the bank's attorneys fees, subject to
        a maximum cap, incurred in connection with the line of credit and each
        advance.

        On July 31, 1998, the Company obtained two advances totalling $8,600,000
        relating to the line of credit. In connection with the line of credit,
        the Company incurred a commitment fee, legal fees and closing costs of
        $62,149. The proceeds were used in connection with the purchase of two
        hotel Properties. In addition, on September 9, 1998, the Company
        obtained an advance totalling $1,000,000 in connection with the
        agreement to acquire the three hotel Properties (see Note 11). In
        connection with this advance, the Company incurred legal fees and
        closing costs of $6,613. The interest rate of the line of credit at
        September 30, 1998 was 8.55%.

7.      Stock Issuance Costs:

        The Company has incurred certain expenses of its offering of shares,
        including commissions, marketing support and due diligence expense
        reimbursement fees, filing fees, legal, accounting, printing and escrow
        fees, which have been deducted from the gross proceeds of the offering.
        Preliminary costs incurred prior to raising capital were advanced by an
        affiliate of the Company, CNL Hospitality Advisors, Inc., (formerly
        known as CNL Real Estate Advisors, Inc.) (the "Advisor"). The Advisor
        has agreed to pay all organizational and offering expenses (excluding
        commissions and marketing support and due diligence expense
        reimbursement fees) which exceed three percent of the gross offering
        proceeds received from the sale of shares of the Company in connection
        with the offering.

                                B-16
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


7.      Stock Issuance Costs - Continued:

        During the nine months ended September 30, 1998 and the year ended
        December 31, 1997, the Company incurred $1,769,263 and $2,304,561,
        respectively, in organizational and offering costs, including $1,370,665
        and $906,032, respectively, in commissions and marketing support and due
        diligence expense reimbursement fees (see Note 9). Of these amounts
        $1,764,292 and $2,284,561, respectively, have been treated as stock
        issuance costs and $4,971 and $20,000, respectively, have been treated
        as organization costs. The stock issuance costs have been charged to
        stockholders' equity subject to the three percent cap described above.

8.      Distributions:

        For the nine months ended September 30, 1998, approximately 94 percent
        of the distributions paid to stockholders were considered ordinary
        income and approximately six percent were considered a return of capital
        to stockholders for federal income tax purposes. No amounts distributed
        to the stockholders for the nine months ended September 30, 1998 are
        required to be or have been treated by the Company as a return of
        capital for purposes of calculating the stockholders' return on their
        invested capital. The characterization for tax purposes of distributions
        declared for the nine months ended September 30, 1998 may not be
        indicative of the results that may be expected for the year ending
        December 31, 1998.

9.      Related Party Transactions:

        During the nine months ended September 30, 1998 and 1997, the Company
        incurred $1,284,999 and $86,873, respectively, in selling commissions
        due to CNL Securities Corp. for services in connection with the offering
        of shares. A substantial portion of these amounts ($1,199,289 and
        $81,081, respectively) were or will be paid by CNL Securities Corp. as
        commissions to other broker.

        In addition, CNL Securities Corp. is entitled to receive a marketing
        support and due diligence expense reimbursement fee equal to 0.5% of the
        total amount raised from the sale of shares, a portion of which may be
        reallowed to other broker-dealers. During the nine months ended
        September 30, 1998 and 1997, the Company incurred $85,667 and $5,792,
        respectively, of such fees, the majority of which were reallowed to
        other broker-dealers and from which all bona fide due diligence expenses
        were paid.


                                 B-17
<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


9.      Related Party Transactions - Continued:

        The Advisor is entitled to receive acquisition fees for services in
        finding, negotiating the leases of and acquiring Properties on behalf of
        the Company equal to 4.5% of gross proceeds, loan proceeds from
        permanent financing and amounts outstanding on the line of credit, if
        any, at the time of listing, but excluding that portion of the permanent
        financing used to finance Secured Equipment Leases. During the nine
        months ended September 30, 1998 and 1997, the Company incurred $770,999
        and $52,124, respectively, of such fees. Such fees are included in land,
        buildings and equipment on operating leases and other assets at
        September 30, 1998.

        The Company and the Advisor have entered into an advisory agreement
        pursuant to which the Advisor will receive a monthly asset management
        fee of one-twelfth of 0.60% of the Company's real estate asset value and
        the outstanding principal balance of any Mortgage Loans as of the end of
        the preceding month. The management fee, which will not exceed fees
        which are competitive for similar services in the same geographic area,
        may or may not be taken, in whole or in part as to any year, in the sole
        discretion of the Advisor. All or any portion of the management fee not
        taken as to any fiscal year shall be deferred without interest and may
        be taken in such other fiscal year as the Advisor shall determine.
        During the nine months ended September 30, 1998, the Company incurred
        $27,246 of such fees.

        The Company has incurred operating expenses which, in general, are those
        expenses relating to administration of the Company on an ongoing basis.
        Pursuant to the advisory agreement, the Advisor is required to reimburse
        the Company the amount by which the total operating expenses paid or
        incurred by the Company exceed in any four consecutive fiscal quarters
        (the "Expense Year"), the greater of two percent of average invested
        assets or 25 percent of net income (the "Expense Cap"). During the four
        quarters ended September 30, 1998, the Company's operating expenses
        exceeded the Expense Cap by $92,733; therefore the Advisor reimbursed
        the Company such amount in accordance with the advisory agreement.



                                   B-18


<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


9.      Related Party Transactions - Continued:

        The Advisor and its affiliates provide various administrative services
        to the Company, including services related to accounting; financial, tax
        and regulatory compliance reporting; stockholder distributions and
        reporting; due diligence and marketing; and investor relations
        (including administrative services in connection with the offering of
        shares), on a day-to-day basis. The expenses incurred for these services
        were classified as follows for the nine months ended September 30:

                                                 1998             1997
                                              -----------      -----------

               Deferred offering costs             $  --          $92,657
               Stock issuance costs              236,942               --
               General operating and
                   administrative expenses        95,441               --
                                              ===========      ===========
                                                $332,383          $92,657
                                              ===========      ===========

        As of September 30, 1998, the Company has reversed the amounts above
        classified as general operating and administrative expenses which exceed
        the Expense Cap.

        The amounts due to related parties consisted of the following at:

                                                September 30,     December 31,
                                                    1998              1997
                                                 ------------      -----------
               Due to CNL Securities Corp.:
                   Commissions                       $57,790         $100,709
                   Marketing support and due
                      diligence expense reim-
                      bursement fee                    4,884            7,268
                                                 ------------      -----------
                                                      62,674          107,977
                                                 ------------      -----------

               Due to Advisor:
                      Expenditures incurred on
                        behalf of the Company
                        and accounting and
                        administrative services      155,792           39,105
                      Acquisition fees               486,651           46,172
                                                 ------------      -----------
                                                     642,443           85,277
                                                 ============      ===========
                                                    $705,117         $193,254
                                                 ============      ===========

                                    B-19

<PAGE>



                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


10.    Concentration of Credit Risk:

        All of the Company's rental income for the nine months ended September
        30, 1998 was earned from one lessee, STC Leasing Associates, LLC, which
        operates each property as Residence Inn by Marriott.

        Although the Company intends to acquire Properties located in various
        states and regions and to carefully screen its tenants in order to
        reduce risks of default, failure of any one hotel chain or lessee that
        contributes more than ten percent of the Company's rental income could
        significantly impact the results of operations of the Company. However,
        management believes that the risk of such a default is reduced due to
        the essential or important nature of these Properties for the ongoing
        operations of the lessee.

        It is expected that the percentage of total rental income contributed by
        this lessee will decrease as additional Properties are acquired and
        leased in 1998 and subsequent years.

11.     Commitments:

        In July 1998, the Company entered into agreements to acquire three hotel
        Properties. In connection with these agreements, the Company was
        required to obtain a letter of credit, to be used by the seller of the
        Properties, secured by a $5,000,000 certificate of deposit. In
        connection with the letter of credit, the Company incurred $22,500 in
        closing costs.

12.     Subsequent Events:

        During the period October 1, 1998 through November 2, 1998, the Company
        received subscription proceeds for an additional 280,993 shares
        ($2,809,932) of common stock.

        On October 1, 1998 and November 1, 1998, the Company declared
        distributions totalling $167,846 and $183,405, respectively, or $.0583
        per share of common stock, payable in December 1998, to stockholders of
        record on October 1, 1998 and November 1, 1998, respectively.



                                    B-20


<PAGE>




                        Report of Independent Accountants



To the Board of Directors
CNL American Realty Fund, Inc.


We have audited the  accompanying  balance  sheets of CNL American  Realty Fund,
Inc. (a Maryland  corporation) as of December 31, 1997 and 1996, and the related
statements of earnings,  stockholders' equity, and cash flows for the year ended
December 31, 1997 and for the period June 12, 1996 (date of  inception)  through
December 31, 1996.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and per-form the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits pro-vide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of CNL American Realty Fund, Inc.
as of December 31, 1997 and 1996, and the results of its operations and its cash
flows for the year ended December 31, 1997 and the period June 12, 1996 (date of
inception)  through  December 31, 1996, in conformity  with  generally  accepted
accounting principles.



/s/Coopers & Lybrand L.L.P.
Coopers & Lybrand L.L.P.

Orlando, Florida
January 22, 1998

                                      B-21

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                                 BALANCE SHEETS
                                 --------------

<TABLE>
<CAPTION>



                                                        December 31,
               ASSETS                           1997                   1996
                                            ------------           --------
<S> <C>
Cash and cash equivalents                   $8,869,838             $    2,084
Due from related party                           7,500                     -
Prepaid expenses                                11,179                     -
Organization costs, less accumulated
  amortization of $833 in 1997                  19,167                     -
Deferred offering costs                             -                 596,106
Other assets                                   535,792                     -
                                             ----------             ---------
                                            $9,443,476             $  598,190
                                            ==========             ==========

  LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued expenses       $   16,305             $   11,629
Due to related parties                         193,254                386,561
                                            ----------             ----------
      Total liabilities                        209,559                398,190
                                            ----------             ----------


Stockholders' equity:
  Preferred stock, without par value.
    Authorized and unissued 3,000,000
    shares in 1997                                 -                      -
  Excess shares, $.01 par value per
    share.  Authorized and unissued
    63,000,000 shares in 1997                      -                      -
  Common stock, $.01 par value per
    share.  Authorized 60,000,000
    shares and 100,000 shares,
    respectively, issued and
    outstanding 1,152,540 and 20,000,
    respectively                                11,525                    200
  Capital in excess of par value             9,229,316                199,800
  Accumulated distributions in excess
    of net earnings                             (6,924)                   -
                                           ----------              ----------
      Total stockholders' equity             9,233,917                200,000
                                           ----------              ----------
                                            $9,443,476             $  598,190
                                           ==========              ==========
</TABLE>




                 See accompanying notes to financial statements.

                                      B-22

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                             STATEMENTS OF EARNINGS


<TABLE>
<CAPTION>

                                                                 June 12, 1996
                                                               (Date of Inception)
                                             Year Ended            through
                                            December 31,         December 31,
                                                1997                 1996
                                            ------------         ---------
<S> <C>
Interest income                             $   46,071           $       -
                                            ----------           ---------

Expenses:
  General operating and
    administrative                              22,386                   -
  Amortization                                     833                   -
                                            ----------           ---------
                                                23,219                   -
                                            ----------           ---------

Net Earnings                                $   22,852           $       -
                                            ==========           =========

Earnings Per Share of Common
  Stock (Basic and Diluted)                 $     0.03           $       -
                                            ==========           =========

Weighted Average Number of
  Shares of Common Stock
  Outstanding                                  686,063                   -
                                            ==========           =========
</TABLE>





                 See accompanying notes to financial statements.

                                      B-23

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                       STATEMENTS OF STOCKHOLDERS' EQUITY
                       ----------------------------------

                      Year Ended December 31, 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996

<TABLE>
<CAPTION>

                                                                                Accumulated
                                                                               distributions
                                      Common stock              Capital in      in excess
                                   Number            Par         excess of        of net
                                 of shares          value        par value       earnings          Total
                                 ---------          -----        ---------       --------          -----
<S> <C>
Balance at June 12, 1996                --     $       --     $       --      $       --      $       --

Sale of common stock
  to related party                    20,000            200        199,800            --           200,000
                                ------------   ------------   ------------    ------------    ------------

Balance at December 31, 1996          20,000            200        199,800            --           200,000

Subscriptions received for
  common stock through public
  offering and distribution
  reinvestment plan                1,132,540         11,325     11,314,077            --        11,325,402

Stock issuance costs                    --             --       (2,284,561)           --        (2,284,561)

Net earnings                            --             --             --            22,852          22,852

Distributions declared
   ($0.05 per share)                    --             --             --           (29,776)        (29,776)
                                ------------   ------------   ------------    ------------    ------------

Balance at December 31, 1997       1,152,540   $     11,525   $  9,229,316    $     (6,924)   $  9,233,917
                                ============   ============   ============    ============    ============
</TABLE>



                 See accompanying notes to financial statements.


                                      B-24

<PAGE>




                         CNL AMERICAN REALTY FUND, INC.

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                   June 12, 1996
                                                                                 (Date of Inception)
                                                           Year Ended                 through
                                                          December 31,              December 31,
                                                              1997                      1996
                                                          ------------             ----------------
<S> <C>
Increase (Decrease) in Cash and Cash
  Equivalents:

    Cash Flows From Operating Activities:
      Interest received                                   $     46,071              $         -
      Cash paid for expenses                                   (23,602)                       -
                                                          ------------              -----------
          Net cash provided by operating
            activities                                          22,469                        -
                                                          ------------              -----------

    Cash Flows From Investing Activities:
       Increase in other assets                               (463,470)                       -
                                                          ------------              -----------
          Net cash used in investing
            activities                                        (463,470)                       -
                                                          ------------              -----------
    Cash Flows From Financing Activities:
      Reimbursement of acquisition, organi-
        zation and stock issuance costs paid
        by related parties on behalf of the
        Company                                             (1,003,031)                 (197,916)
      Sale of common stock to related party                         -                    200,000
      Subscriptions received from stock-
        holders                                             11,327,900                        -
      Distributions to stockholders                            (29,776)                       -
      Payment of stock issuance costs                         (986,338)                       -
                                                          ------------              -----------
          Net cash provided by financing
            activities                                       9,308,755                     2,084
                                                          ------------              ------------

Net Increase in Cash and Cash Equivalents                    8,867,754                     2,084

Cash and Cash Equivalents at Beginning of
  Period                                                         2,084                        -
                                                          ------------              ------------

Cash and Cash Equivalents at End of Period                $  8,869,838              $      2,084
                                                          ============              ============


</TABLE>




                 See accompanying notes to financial statements.

                                      B-25

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                      STATEMENTS OF CASH FLOWS - CONTINUED
                      ------------------------------------

<TABLE>
<CAPTION>

                                                                                         June 12, 1996
                                                                                      (Date of Inception)
                                                                Year Ended                 through
                                                               December 31,              December 31,
                                                                   1997                      1996
                                                               ------------             --------------
<S> <C>
Reconciliation of Net Earnings to Net Cash
  Provided by Operating Activities:

    Net earnings                                               $     22,852              $         -
                                                               ------------              -----------
    Adjustments to reconcile net earnings
      to net cash provided by operating
      activities:
        Amortization                                                    833                        -
        Increase in prepaid expenses                                (11,179)                       -
        Increase in accounts payable and
          accrued expenses                                            6,141                        -
        Increase in due to related parties,
          excluding reimbursement of acqui-
          sition, organization and stock
          issuance costs paid on behalf
          of the Company                                              3,822                        -
                                                               ------------              -----------
            Total adjustments                                          (383)                       -
                                                               ------------              -----------

Net Cash Provided by Operating Activities                      $     22,469              $         -
                                                               ============              ===========


Supplemental Schedule of Non-Cash
  Investing and Financing Activities:

    Related parties paid certain  acquisition,
      organization  and stock issuance
      costs on behalf of the Company as follows:
        Acquisition costs                                      $     26,149              $         -
        Organization costs                                               -                     20,000
        Deferred offering costs                                          -                    535,812
        Stock issuance costs                                        638,274                        -
                                                               ------------              ------------
 
                                                               $    664,423              $    555,812
                                                               ============              ============
</TABLE>



                 See accompanying notes to financial statements.

                                      B-26

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


1.       Significant Accounting Policies:

         Organization  and Nature of Business - CNL American  Realty Fund,  Inc.
         (the "Company") was organized in Maryland on June 12, 1996 primarily to
         acquire properties  ("Properties")  located across the United States to
         be leased on a  long-term  triple-net  basis.  The  Company  intends to
         invest the proceeds from its public offering,  after deducting offering
         expenses, in hotel Properties to be leased to operators of national and
         regional limited  service,  extended stay and full service hotel chains
         (the  "Hotel  Chains")  and in  restaurant  Properties  to be leased to
         operators of selected national and regional fast-food, family-style and
         casual dining restaurant chains (the "Restaurant Chains").  The Company
         may also  provide  mortgage  financing  ( the  "Mortgage  Loans").  The
         Company  also  intends  to  offer  furniture,   fixture  and  equipment
         financing (the "Secured Equipment Leases") to operators of Hotel Chains
         and Restaurant Chains.

         The  Company  was a  development  stage  enterprise  from June 12, 1996
         through October 15, 1997.  Since  operations had not begun,  activities
         through October 15, 1997 were devoted to organization of the Company.

         Cash and Cash  Equivalents  - The Company  considers  all highly liquid
         investments  with a maturity of three months or less when  purchased to
         be cash  equivalents.  Cash  and cash  equivalents  consist  of  demand
         deposits at commercial  banks and money market funds (some of which are
         backed by government  securities).  Cash equivalents are stated at cost
         plus accrued interest, which approximates market value.

         Cash accounts maintained on behalf of the Company in demand deposits at
         commercial  banks and money market funds may exceed  federally  insured
         levels;  however,  the Company has not  experienced  any losses in such
         accounts.  The Company limits  investment of temporary cash investments
         to  financial  institutions  with  high  credit  standing;   therefore,
         management believes it is not exposed to any significant credit risk on
         cash and cash equivalents.

         Organization  Costs - Organization  costs are amortized over five years
         using the straight-line method.

                                      B-27

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996

1.       Significant Accounting Policies - Continued:

         Income Taxes - The Company intends to make an election to be taxed as a
         real estate investment trust ("REIT") under Sections 856 through 860 of
         the Internal  Revenue  Code of 1986,  as amended,  commencing  with its
         taxable  year ended  December 31, 1997.  If the Company  qualifies  for
         taxation  as a REIT,  the  Company  generally  will not be  subject  to
         federal  corporate  income taxes to the extent it distributes  its REIT
         taxable income to its stockholders,  so long as it distributes at least
         95  percent  of  its  REIT  taxable  income  and  meets  certain  other
         requirements  for qualifying as a REIT.  Accordingly,  no provision for
         federal income taxes has been made in the financial statements. Even if
         the Company  qualifies  for  taxation  as a REIT,  it may be subject to
         certain state and local taxes on its income and  property,  and federal
         income and excise taxes on its undistributed income.

         Earnings Per Share - Basic earnings per share are calculated based upon
         net earnings (income available to common  stockholders)  divided by the
         weighted  average number of shares of common stock  outstanding  during
         the reporting period.  The Company does not have any dilutive potential
         common shares.

         Use of  Estimates  -  Management  of the  Company  has made a number of
         estimates  and  assumptions  relating  to the  reporting  of assets and
         liabilities and the disclosure of contingent  assets and liabilities to
         prepare  these  financial   statements  in  conformity  with  generally
         accepted accounting principles.  Actual results could differ from those
         estimates.

         New Accounting  Standard - In February  1997, the Financial  Accounting
         Standards Board issued Statement of Financial  Accounting Standards No.
         129,   "Disclosure  of  Information   about  Capital   Structure."  The
         Statement,  which is effective  for fiscal years ending after  December
         15, 1997,  provides for disclosure of the Company's capital  structure.
         At this time,  the Company's  Board of Directors has not determined the
         relative rights, preferences, and privileges of each class or series of
         preferred stock authorized.  Since the Company has not issued preferred
         shares, the disclosures to this Statement are not applicable.


                                      B-28

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


1.       Significant  Accounting  Policies  -  Continued:

         In June 1997, the Financial Accounting Standards Board issued Statement
         of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive
         Income." The Statement,  which is effective for fiscal years  beginning
         after December 15, 1997, requires the reporting of net earnings and all
         other changes to equity during the period,  except those resulting from
         investments  by owners  and  distributions  to  owners,  in a  separate
         statement that begins with net earnings.  Currently, the Company's only
         component of comprehensive income is its net earnings. The Company does
         not believe that adoption of this Statement will have a material effect
         on the Company's financial position or results of operations.

2.       Public Offering:

         The Company has filed a currently effective  registration  statement on
         Form S-11 with the Securities and Exchange Commission.

         A maximum of 16,500,000 shares  ($165,000,000)  may be sold,  including
         1,500,000 shares  ($15,000,000) which is available only to stockholders
         who  elect to  participate  in the  Company's  reinvestment  plan.  The
         Company has adopted a reinvestment plan pursuant to which  stockholders
         may elect to have the full amount of their cash  distributions from the
         Company reinvested in additional shares of common stock of the Company.
         As of December 31, 1997, the Company had received subscription proceeds
         of  $11,325,402  (1,132,540  shares),  including  $1,056  (106  shares)
         through the reinvestment plan.

3.       Other Assets:

         Other assets at December 31, 1997,  consisted of  acquisition  fees and
         miscellaneous  acquisition  expenses  which will be allocated to future
         Properties.



                                      B-29

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


4.       Stock Issuance Costs:

         The Company has  incurred  certain  expenses of its offering of shares,
         including  commissions,  marketing  support and due  diligence  expense
         reimbursement fees, filing fees, legal, accounting, printing and escrow
         fees, which have been deducted from the gross proceeds of the offering.
         Preliminary costs incurred prior to raising capital were advanced by an
         affiliate  of  the  Company,  CNL  Real  Estate  Advisors,   Inc.  (the
         "Advisor").  The  Advisor  has  agreed  to pay all  organizational  and
         offering

                                      B-30

<PAGE>



         expenses (excluding commissions and marketing support and due diligence
         expense  reimbursement  fees) which exceed  three  percent of the gross
         offering proceeds received from the sale of shares of the Company.

         As of  December  31,  1997,  the  Company had  incurred  $2,304,561  in
         organizational  and offering costs,  including  $906,032 in commissions
         and marketing support and due diligence expense reimbursement fees (see
         Note 6). Of this amount  $2,284,561  has been treated as stock issuance
         costs and $20,000 has been  treated as  organization  costs.  The stock
         issuance costs have been charged to stockholders' equity subject to the
         three percent cap described above.

5.       Distributions:

         For the year ended December 31, 1997, 100 percent of the  distributions
         were  considered to be ordinary income for federal income tax purposes.
         No amounts  distributed to stockholders for the year ended December 31,
         1997,  are  required  to be or have been  treated  by the  Company as a
         return of capital for purposes of calculating the stockholders'  return
         on their invested capital.

6.       Related Party Transactions:

         Certain affiliates of the Company will receive fees and compensation in
         connection with the offering, and the acquisition, management, and sale
         of the assets of the Company.

         On  June  12,  1996  (date  of  inception),  CNL  Fund  Advisors,  Inc.
         contributed  $200,000  in cash  to the  Company  and  became  its  sole
         stockholder.  In February  1997,  the Advisor  purchased  the Company's
         outstanding  common stock from CNL Fund  Advisors,  Inc. and became the
         sole stockholder of the Company.

                                      B-31

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


6.       Related Party Transactions - Continued:

         CNL Securities  Corp. is entitled to receive  commissions  amounting to
         7.5% of the total amount raised from the sale of shares for services in
         connection  with the offering of the shares,  a substantial  portion of
         which has been or will be paid as commissions to other  broker-dealers.
         During the year ended December 31, 1997, the Company incurred  $849,405
         of such fees of which  $792,832 were or will be paid by CNL  Securities
         Corp. as commissions to other broker-dealers.

         In addition,  CNL  Securities  Corp. is entitled to receive a marketing
         support and due diligence  expense  reimbursement  fee equal to 0.5% of
         the total amount raised from the sale of shares, a portion of which may
         be reallowed to other  broker-dealers.  During the year ended  December
         31,  1997,  the Company  incurred  $56,627 of such fee, the majority of
         which were  reallowed to other  broker-dealers  and from which all bona
         fide due diligence expenses were paid.

         CNL Securities  Corp. will also receive a soliciting  dealer  servicing
         fee payable  annually by the  Company  beginning  on December 31 of the
         year  following  the year in which the  offering  is  completed  in the
         amount of 0.20% of the stockholders'  investment in the Company.  As of
         December 31, 1997, no such fees had been incurred.

         The  Advisor is entitled to receive  acquisition  fees for  services in
         finding,  negotiating the leases of and acquiring  properties on behalf
         of the Company  equal to 4.5% of gross  proceeds,  loan  proceeds  from
         permanent  financing and amounts  outstanding on the line of credit, if
         any,  at the  time  of  Listing,  but  excluding  that  portion  of the
         permanent  financing used to finance Secured Equipment  Leases.  During
         the year ended December 31, 1997, the Company incurred $509,643 of such
         fees. Such fees are included in other assets at December 31, 1997.


                                      B-32

<PAGE>



                          CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


6.       Related Party Transactions - Continued:

         The due to related parties consisted of the following at December 31:

 
                                                      1997             1996
                                                   ----------       ---------

           Due to CNL Securities Corp.:
             Commissions                            $100,709         $     -
             Marketing support and due
               diligence expense reim-
               bursement fee                           7,268               -
                                                    --------         -------
                                                     107,977               -
                                                    --------         -------

           Due to CNL Real Estate Advisors,
             Inc.:
            Expenditures incurred for
              organizational and offering
              expenses on behalf of the Company       21,729          357,896
            Accounting and administrative
              services                                17,376           28,665
            Acquisition fees                          46,172               -
                                                    --------         -------
                                                      85,277          386,561
                                                    --------         --------

                                                    $193,254         $386,561
                                                    ========         ========




                                      B-33

<PAGE>



                         CNL AMERICAN REALTY FUND, INC.

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1997 and the Period
                    June 12, 1996 (Date of Inception) through
                                December 31, 1996


6.       Related Party Transactions - Continued:

         The Advisor and its affiliates  provide  accounting and  administrative
         services  to  the  Company  (including  accounting  and  administrative
         services in  connection  with the  offering of shares) on a  day-to-day
         basis.  For the year ended  December  31,  1997 and the period June 12,
         1996 (date of  inception)  through  December  31,  1996,  the  expenses
         incurred for these services were classified as follows:

                                                             June 12, 1996
                                                           (Date of Inception)
                                          Year Ended            through
                                         December 31,         December 31,
                                             1997                 1996
                                         ------------        ----------------

            Deferred offering costs       $     -              $ 28,665
            Stock issuance costs           185,335                   -
            General operating and
              administrative expenses        6,889                   -
                                          --------              -------

                                          $192,224             $ 28,665
                                          ========             ========

7.       Subsequent Events:

         During the period January 1, 1998 through January 22, 1998, the Company
         received subscription proceeds of 130,262 shares ($1,302,620) of common
         stock.

         On January 1, 1998, the Company  declared  distributions  of $28,814 or
         $0.025  per  share  of  common   stock,   payable  in  March  1998,  to
         stockholders of record on January 1, 1998.

         On January 16, 1998, the Company  declared  distributions of $0.025 per
         share of common  stock to  stockholders  of record on February 1, 1998,
         also payable in March 1998.

                                      B-34

<PAGE>


                       INDEX TO OTHER FINANCIAL STATEMENTS


The following financial information is provided in connection with the Company's
acquisition of the Buckhead (Lenox Park) and the Gwinnett Place Properties.  Due
to the fact  that the  tenant  of the  Company  is a newly  formed  entity,  the
information  presented  represents the historical  financial  performance of the
hotel  businesses.  The Buckhead  (Lenox Park)  Property and the Gwinnett  Place
Property became  operational on August 7, 1997 and July 29, 1997,  respectively.
This information was obtained from the seller of the Properties. The Company has
acquired  the  hotel  Properties  and does  not own any  interest  in the  hotel
businesses.  For  information on the  Properties  and the long-term,  triple-net
leases  in  which  the  Company  has   entered,   see   "Business   --  Property
Acquisitions."

BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.

<TABLE>
<CAPTION>

<S> <C>

   Updated Financial Statements (unaudited):

      Balance Sheet as of June 30, 1998                                              B-35
      Statement of Loss for the six months ended June 30, 1998                       B-36

   Audited Financial Statements:

      Report of Independent Public Accountants                                       B-37
      Balance Sheet as of December 31, 1997                                          B-38
      Statement of Loss for the year ended December 31, 1997                         B-39
      Statement of Member's Equity for the year ended December 31, 1997              B-40
      Statement of Cash Flows for the year ended December 31, 1997                   B-41
      Notes to Financial Statement for the year ended December 31, 1997              B-42

GWINNETT RESIDENCE ASSOCIATES, L.L.C.

   Updated Financial Statements (unaudited):

      Balance Sheet as of June 30, 1998                                              B-47
      Statement of Loss for the six months ended June 30, 1998                       B-48

   Audited Financial Statements:

      Report of Independent Public Accountants                                       B-49
      Balance Sheet as of December 31, 1997                                          B-50
      Statement of Loss for the year ended December 31, 1997                         B-51
      Statement of Member's Deficit for the year ended December 31, 1997             B-52
      Statement of Cash Flows for the year ended December 31,
        1997                                                                         B-53
      Notes to Financial Statement for the year ended December 31, 1997              B-54

</TABLE>


                                      B-35

<PAGE>




                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                                  BALANCE SHEET

                                  JUNE 30, 1998

<TABLE>
<CAPTION>


                      ASSETS                                                    LIABILITIES AND MEMBERS' EQUITY
                      ------                                                    -------------------------------
<S> <C>
CURRENT ASSETS:                                                 CURRENT LIABILITIES:
   Cash                                     $  1,229,955             Accounts payable                             $   711,974
   Accounts receivable, net                      173,287             Accrued liabilities                              427,306 
   Prepaid expenses                               18,080                                                          -----------
                                            ------------                   Total current liabilities                1,139,280
         Total current assets                  1,421,322
                                            ------------
PROPERTY, at cost:                                              FIRST MORTGAGE LOAN                                10,634,958
   Land                                        1,505,591
   Buildings                                   8,842,642
   Furniture, fixtures, and equipment          1,470,899        MEZZANINE LOAN                                      1,601,152
                                            ------------                                                          -----------
                                              11,819,132                   Total liabilities                       13,375,390
   Less accumulated depreciation                (467,063)
                                            ------------
         Net property                         11,352,069
                                            ------------
LOAN COSTS, net of accumulated                                  MEMBERS' EQUITY                                        62,078
   amortization of $109,395                      377,910                                                          -----------
                                            ------------
ORGANIZATION COSTS, net of                                                 Total liabilities and members'
   accumulated amortization of                                               equity                               $13,437,468
   $38,269                                        43,272                                                          ===========
                                            ------------
FRANCHISE COSTS, net of
   accumulated amortization of
   $2,750                                         57,250
                                            ------------
DEVELOPMENT IN PROGRESS                          185,645
                                            ------------
         Total assets                       $ 13,437,468
                                            ============

</TABLE>





                                      B-36

<PAGE>



                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                                STATEMENT OF LOSS

                     FOR THE SIX MONTHS ENDED JUNE 30, 1998


REVENUES:
     Rooms                                                   $  2,007,424
     Telephone                                                     79,188
     Other                                                         50,203
                                                            -------------
         Total revenues                                         2,136,815
                                                            -------------
EXPENSES:
     Rooms                                                        453,769
     Telephone                                                     18,730
     Other operating departments                                    9,368
     Administrative and general                                   158,036
     Credit card commissions                                       44,111
     Franchise fees                                                80,337
     Advertising, marketing, and promotion                        141,041
     Repairs and maintenance                                       66,750
     Utilities                                                     52,275
     Property insurance and taxes                                 117,165
     Management fees                                               64,098
     Other                                                          5,134
     Interest                                                     604,186
     Depreciation and amortization                                337,891
                                                            -------------
         Total expenses                                         2,152,891
                                                            -------------
NET LOSS                                                    $     (16,076)
                                                            =============


                                      B-37

<PAGE>







                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Members of
Buckhead Residence Associates, L.L.C.:

We have audited the accompanying balance sheet of BUCKHEAD RESIDENCE ASSOCIATES,
L.L.C.  as of  December  31, 1997 and the related  statement  of loss,  members'
equity, and cash flows for the year then ended.  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Buckhead Residence Associates,
L.L.C.  as of December 31, 1997 and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.



/s/ Arthur Andersen LLP
- -----------------------
Arthur Andersen LLP

Atlanta, Georgia
February 27, 1998

                                      B-38


<PAGE>






                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                                  BALANCE SHEET

                                DECEMBER 31, 1997

<TABLE>
<CAPTION>


                                 ASSETS                                             LIABILITIES AND MEMBERS' EQUITY
                                 ------                                             -------------------------------
<S> <C>
CURRENT ASSETS:                                                          CURRENT LIABILITIES:
   Cash and short-term investments, including                              Accounts payable                          $   285,134
     restricted cash of $18,387                         $    225,703       Accrued liabilities                           140,911
   Accounts receivable, net of allowance for doubtful                      Current portion of mortgage loan               38,522
     accounts of $1,973                                      114,685                                                 -----------
   Prepaid expenses                                           12,398            Total current liabilities                464,567
                                                        ------------
         Total current assets                                352,786
                                                        ------------
PROPERTY, at cost:                                                       DEFERRED DEVELOPMENT FEE                        619,000
   Land                                                    1,505,591
   Buildings                                               8,969,838
   Furniture, fixtures, and equipment                      1,470,899     FIRST MORTGAGE LOAN, less current portion     9,949,319
                                                        ------------       (Note 2)                                
                                                          11,946,328
   Less accumulated depreciation                            (211,216)
         Net property                                     11,735,112     MEZZANINE LOAN (Note 2)                       1,533,202
                                                        ------------                                                 -----------
LOAN COSTS, net of accumulated amortization of $49,725       437,580            Total liabilities                     12,566,088
                                                        ------------
ORGANIZATION COSTS, net of accumulated amortization 
   of $17,395                                                 64,146     COMMITMENTS AND CONTINGENCIES (Note 2)
                                                        ------------                                          
FRANCHISE COSTS, net of accumulated amortization 
   of $1,250                                                  58,750     MEMBERS' EQUITY                                 82,286
                                                        ------------                                                -----------
         Total assets                                   $ 12,648,374            Total liabilities and members'
                                                        ============              equity                            $12,648,374
                                                                                                                    ===========
</TABLE>



                 The accompanying notes are an integral part of
                              this balance sheet.

                                      B-39

<PAGE>



                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                                STATEMENT OF LOSS

                      FOR THE YEAR ENDED DECEMBER 31, 1997


REVENUES:
     Rooms                                                  $  862,815
     Telephone                                                  40,832
     Other                                                      15,684
                                                            ----------
         Total revenues                                        919,331
                                                            ----------
EXPENSES:
     Rooms                                                     280,204
     Telephone                                                   8,603
     Other operating departments                                 2,725
     Administrative and general                                103,471
     Credit card commissions                                    19,124
     Franchise fees                                             34,513
     Advertising, marketing, and promotion                      88,954
     Repairs and maintenance                                    46,188
     Utilities                                                  37,097
     Property insurance and taxes                               18,758
     Management fees                                            27,580
     Other                                                      34,541
     Interest                                                  447,026
     Depreciation and amortization                             279,586
                                                            ----------
         Total expenses                                      1,428,370
                                                            ----------

NET LOSS                                                    $ (509,039)
                                                            ==========






         The accompanying notes are an integral part of this statement.

                                      B-40

<PAGE>



                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                          STATEMENT OF MEMBERS' EQUITY

                      FOR THE YEAR ENDED DECEMBER 31, 1997










                                Stormont
                                 Trice
                              Development       RI           HWE
                              Corporation    Partners         IV       Total
                              -----------    --------        ---       -----


BALANCE, December 31, 1996    $ 193,800    $ 193,800     $ 203,725   $ 591,325
 
   Net loss                    (193,800)    (193,800)     (121,439)   (509,039)
                              ----------   ----------    ---------   --------- 
BALANCE, December 31, 1997    $       0    $       0     $  82,286   $  82,286
                              ==========   ==========    =========   =========





         The accompanying notes are an integral part of this statement.

                                      B-41

<PAGE>



                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                             STATEMENT OF CASH FLOWS

                      FOR THE YEAR ENDED DECEMBER 31, 1997


CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                    $  (509,039)
     Adjustments to reconcile net loss to net cash provided
       by operating activities:
         Depreciation and amortization                               279,586
         Changes in assets and liabilities:
              Accounts receivable, net                              (114,685)
              Prepaid expenses                                       (12,398)
              Accounts payable                                       285,134
              Accrued liabilities                                    130,196
                                                                 -----------
                  Total adjustments                                  567,833
                                                                 -----------
                  Net cash provided by operating activities           58,794
                                                                 -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                         (8,627,218)
     Organization costs                                               (7,361)
                                                                 -----------
                  Net cash used in investing  activities          (8,634,579)
                                                                 -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal received from loans payable                         8,715,244
     Loan costs                                                       (7,362)
                                                                 -----------
                  Net cash provided by financing activities        8,707,882
                                                                 -----------
NET INCREASE IN CASH AND CASH EQUIVALENTS                            132,097
                                                                 -----------
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                        93,606
                                                                 -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR                         $   225,703
                                                                 ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid for interest during the year                      $        0
                                                                 ===========




         The accompanying notes are an integral part of this statement.

                                      B-42

<PAGE>



                      BUCKHEAD RESIDENCE ASSOCIATES, L.L.C.



                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Operations

     Buckhead Residence Associates,  L.L.C. (the "Company") is a Georgia limited
     liability  company  that was  organized  for the  purpose of  constructing,
     operating,  and  owning  the  Residence  Inn Lenox  Park (the  "Hotel")  in
     Atlanta,  Georgia.  The  Hotel  is  comprised  of  150  suites  and  became
     operational on August 7, 1997.

     The members of the Company (the"Members"), their ownership percentages, and
     their initial capital contributions are as follows:

                                                                       Initial
                                                     Ownership         Capital
                                                     Percentage     Contribution
                                                     ----------     ------------

     Members:
         Stormont Trice Development
            Corporation ("STDC" or the "Manager")      40.74%         $212,000
         RI Partners ("RI")                            40.74           212,000
         HWE IV                                        18.52           212,000

     The operating  agreement  provides for allocation of profits,  losses,  and
     cash distributions, as follows:

         Profits

         o    To  the  Members  in  proportion  to  their  respective  ownership
              percentage interests, as defined in the agreement

         Losses

         o    First, to the Members in proportion to their respective  ownership
              percentage interests until any Member's capital account is reduced
              to zero

         o    Second,  to the  Member,  if any,  to the extent of its  remaining
              positive capital account balance (as adjusted to reflect any prior
              allocation of loss)

                                      B-43

<PAGE>




         o    Third, to the partners in proportion to their respective ownership
              percentage interests

         Notwithstanding  the  above  loss  allocations,  to the  extent  losses
         allocated to a Member would cause a Member to have an adjusted  capital
         account deficit,  such losses shall not be allocated to such Member but
         instead shall be allocated to other  Members in  proportion  to, and to
         the extent  that,  the amounts in which  losses may be allocated to the
         other  Members  without  causing the other  Members to have an adjusted
         capital  account deficit and then to the Members in proportion to their
         respective contribution percentage interests.

         Cash Distributions

         o    First,   to  the   repayment  or   prepayment  of  such  debts  or
              liabilities,  other  than any debts of the  Company  to any of the
              Members, as the Manager shall determine to be in the best interest
              of the Company

         o    Second, to the establishment of such reserves as the Manager deems
              appropriate

         o    Third,  to the repayment or prepayment  of any back-up  loans,  as
              defined in the agreement

         o    Fourth, to the repayment or prepayment of any Member loans

         o    Fifth,  to the Members in equal  shares until such time as $63,600
              has been distributed to the Members

         o    Sixth,  in equal  amounts to the Manager and RI until such time as
              $50,871 has been distributed to the Members

         o    Seventh,  the balance  available to the Members in  proportion  to
              their respective ownership percentage interests

     Allocation  of profits,  losses,  and cash  distributions  from the sale or
     refinancing of the property are allocated in a different manner and will be
     affected by the terms of notes payable agreements discussed in Note 2.

     Cash and Cash Equivalents

     For purposes of reporting cash flows,  the Company  considers cash on hand,
     deposits in banks, and short-term  investments with original  maturities of
     90 days or less to be cash and cash equivalents.

     The first mortgage,  mezzanine loan, and management  agreements require the
     Hotel to  establish  a  furniture,  fixtures,  and  equipment  reserve,  as
     follows: 0% in year one, 2% in year two, 3% in year three, 4% in year four,
     and 5% in year five of gross revenues, as defined in the loan agreement. As
     of December 31, 1997,  $18,387 of cash and cash  equivalents was designated
     as the furniture, fixtures, and equipment reserve.

                                      B-44

<PAGE>




     Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial  statements  and the  reported  amounts of revenues  and expenses
     during  the  reporting  period.  Actual  results  could  differ  from those
     estimates.

     Franchise and Organization Expenses

     A franchise  application  fee has been  capitalized  and is being amortized
     over the 20-year life of the franchise  agreement.  Organization costs have
     been capitalized and are being amortized over 5 years.

     Property

     Property  is  recorded  at cost,  including  capitalized  interest,  and is
     depreciated using the straight-line  method over the estimated useful lives
     of the  assets,  which  are 30 years  for  buildings  and 3 to 7 years  for
     furniture,  fixtures,  and equipment.  Expenditures  for  replacements  and
     betterments are capitalized, while expenditures for maintenance and repairs
     are expensed as incurred.

     Income Taxes

     No  provisions  for  income  taxes  have been made in the  accounts  of the
     Company, since the Members report their respective shares of taxable income
     and loss in their individual tax returns.

2.   NOTES PAYABLE

     First Mortgage Loan

     On August 29, 1996,  the Company  entered into a loan  agreement with Ocwen
     Federal Bank FSB ("Ocwen"), formerly Berkeley Federal Bank & Trust FSB, for
     a total  available  amount of  $11,262,500  to fund costs of developing and
     operating the Hotel. The note bears 10.25% interest until its maturity date
     of August 31, 2001. The loan is collateralized by the Company's interest in
     the Hotel. Interest accrues monthly and is added to the outstanding balance
     until the  budgeted  interest  reserve is  depleted or  September  1, 1998,
     whichever is earlier. Beginning October 1, 1998, interest and principal are
     due monthly,  with all remaining repaid principal and interest being due on
     August  31,  2001.  The  principal  outstanding  at  December  31,  1997 is
     repayable as follows:

                   1998                    $    38,522
                   1999                        164,304
                   2000                        181,960
                   2001                      9,603,055
                                           -----------
                                           $ 9,987,841
                                           ===========

                                      B-45

<PAGE>




     In addition, Ocwen receives noncumulative participating interest based on a
     percentage  of the  Company's  excess  cash  flow,  as  defined in the loan
     agreement.  These  percentages  are as follows:  22.5% in year one,  25% in
     years two and  three,  and 30% in years  four and  five.  No  amounts  were
     payable in 1997.

     In the event the Company sells the Hotel or refinances  the loan, an amount
     shall be due to Ocwen as follows:  in year one,  the greater of $525,000 or
     22.5% of the greater of the net proceeds or net economic  value, as defined
     in the loan;  in years two or three,  the greater of $525,000 or 25% of the
     greater of the net  proceeds  or net  economic  value;  in year  four,  the
     greater  of  $800,000  or 30% of the  greater  of the net  proceeds  or net
     economic  value;  in year five,  the  greater of  $1,300,000  or 30% of the
     greater of the net proceeds or net economic value.

     Mezzanine Loan

     On August 29, 1996,  the Company  entered into a loan agreement with Heller
     Financial,  Inc. ("Heller") for a total available amount of $1,621,800.  At
     December 31, 1997, $1,533,202 is outstanding, including $181,702 of accrued
     interest. The note bears an interest rate of 10% and is interest only until
     its maturity date of August 31, 2001.  Interest is due monthly,  commencing
     when  the  accrued  interest  exceeds  $270,300  or 20% of the  outstanding
     principal amount of the loan or when  distributable  cash flow, as defined,
     is  available.  In  addition,  Heller  receives  quarterly,  as  additional
     consideration,  the excess of the  percentage of the Company's  excess cash
     flow, as defined in the loan agreement, over the amount of interest accrued
     during the previous quarter.  These percentages are as follows:  42.625% in
     year one,  41.25% in years two and three,  and 38.5% in years four and five
     (effectively,  this  equals  55% of the  cash  flow  after  paying  Ocwen's
     participating interest).

     Through August 31, 2006, upon the occurrence of any participation event, as
     defined in the loan agreement,  Heller will receive an amount calculated as
     follows:  in year one,  the greater of $800,000 or 55% of the net  adjusted
     proceeds, as defined in the loan agreement, less $250,000 and the Company's
     equity (the "Participation Amount"); in year two, the greater of $1,100,000
     or  55% of  the  Participation  Amount;  in  year  three,  the  greater  of
     $1,200,000 or 55% of the Participation Amount; in year four, the greater of
     $1,400,000 or 55% of the Participation Amount; in year five and thereafter,
     the greater of $1,500,000 or 55% of the  Participation  Amount. In no event
     may  Heller's  participation  exceed  49.9%  of  the  total  profit  of the
     participation event.

3.   FRANCHISE AND MANAGEMENT AGREEMENTS

     The  Hotel  is  operated   under  a  franchise   agreement   with  Marriott
     International,  Inc.  ("Marriott").  The term of the  agreement is 20 years
     unless  otherwise  extended or  terminated.  The Company  paid  Marriott an
     application fee of $60,000. This has been capitalized as franchise costs in
     the accompanying  balance sheet.  Amortization  began when the Hotel became
     operational, and the cost is being amortized over the life of the franchise
     agreement.  The agreement  provides for the Hotel to reimburse Marriott for
     certain  common  expenses,  including,  but  not  limited  to,  the  use of
     Marriott's  national  reservation  system.  The Hotel  also  pays  Marriott
     certain fees, as follows:

                                      B-46

<PAGE>




         o    Royalty  Fee.  Percent  of the  gross  sales,  as  defined  in the
              agreement.  Royalty fees for the year ended December 31, 1997 were
              $34,513.

         o    Marketing  Fund Fee.  Percent of gross sales.  Marketing fund fees
              for the year ended December 31, 1997 were $21,571 and are included
              in  advertising,   marketing,   and  promotion   expenses  in  the
              accompanying statement of loss.

     The Hotel is operated  under a management  agreement  with  Stormont  Trice
     Management  Corporation  ("STMC"),  an affiliate  of STDC.  The term of the
     management  agreement is ten years.  Under the terms of the agreement,  the
     Company pays STMC 3% of gross  revenues,  as defined in the  agreement.  At
     December  31,  1997,  $6,907  in  management  fees  were  payable  to STMC.
     Management fee expense for 1997 was $27,580.

4.   RELATED-PARTY TRANSACTIONS

     In  addition  to  the  management   agreement   (Note  3),  Stormont  Trice
     Corporation,  an affiliate of STDC, provides workers'  compensation,  group
     insurance,  and  certain  employee  benefits to all of the  Stormont  Trice
     Corporation group of hotels,  and a pro rata portion of the total insurance
     and certain  employee  benefits  expense is  allocated  to each hotel.  The
     amount  allocated  to the Company for the year ended  December 31, 1997 was
     $11,493.

     Stormont Trice Corporation also provides property,  umbrella,  and casualty
     insurance to all of the Stormont Trice Corporation  group of hotels,  and a
     pro rata portion of the total insurance expense is allocated to each hotel.
     The amount  allocated  to the Company for the year ended  December 31, 1997
     was $15,925.

     STDC   provided   development   management   services  to  the  Company  in
     construction  of the  Hotel.  The  costs for  these  services  in 1997 were
     $619,000 and are included in buildings in the  accompanying  balance sheet.
     Amounts due to STDC for these  services  are $619,000 at December 31, 1997.
     In accordance with the terms of the agreement,  the fee will not be payable
     until the Company repays all of the Ocwen loan  obligation and a portion of
     the Heller loan obligation, as defined.

     STDC also  provided the director of design and  development  for the Hotel.
     The  cost for  these  services  in 1997  was  $34,082  and is  included  in
     buildings in the accompanying  balance sheet. Amounts due to STDC for these
     services were  approximately  $14,000 at December 31, 1997 and are included
     in accounts payable in the accompanying balance sheet.

                                      B-47

<PAGE>




                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                                  BALANCE SHEET

                                  JUNE 30, 1998

<TABLE>
<CAPTION>



                       ASSETS                                              LIABILITIES AND MEMBERS' DEFICIT
                       ------                                              --------------------------------
<S> <C>
CURRENT ASSETS:                                               CURRENT LIABILITIES:
   Cash                                  $   768,261               Accounts payable                         $   459,653  
   Accounts receivable, net                  106,194               Accrued liabilities                          292,461    
   Prepaid expenses                           18,985                                                        -----------  
                                         -----------                     Total current liabilities              752,114
         Total current assets                893,440
                                         -----------
PROPERTY, at cost:                                            FIRST MORTGAGE LOAN                             7,691,138
   Land                                      800,000
   Buildings                               6,509,423
   Furniture, fixtures, and equipment      1,311,137          MEZZANINE LOAN                                  1,204,270
                                         -----------                                                        -----------
                                           8,620,560                     Total liabilities                    9,647,522
   Less accumulated depreciation            (369,063)
                                         -----------
         Net property                      8,251,497
                                         -----------
LOAN COSTS, net of accumulated                                MEMBERS' DEFICIT                                  (75,739)
  amortization of $86,686                    299,461                                                        -----------
                                         -----------
ORGANIZATION COSTS, net of                                               Total liabilities and members'
  accumulated amortization of                                              deficit                          $ 9,571,783
  $39,585                                     44,664                                                        ===========
                                         -----------
FRANCHISE COSTS, net of
  accumulated amortization of
  $2,420                                      50,380
                                         -----------
DEVELOPMENT IN PROGRESS                       32,341
                                         -----------
         Total assets                    $ 9,571,783
                                         ===========


</TABLE>




                                      B-48

<PAGE>



                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                                STATEMENT OF LOSS

                     FOR THE SIX MONTHS ENDED JUNE 30, 1998


REVENUES:
     Rooms                                                  $ 1,454,846
     Telephone                                                   66,129
     Other                                                       44,609
                                                           ------------
         Total revenues                                       1,565,584
                                                           ------------
EXPENSES:
     Rooms                                                      290,519
     Telephone                                                   10,900
     Other operating departments                                 14,259
     Administrative and general                                 134,926
     Credit card commissions                                     33,083
     Franchise fees                                              58,194
     Advertising, marketing, and promotion                      120,237
     Repairs and maintenance                                     64,418
     Utilities                                                   62,361
     Property insurance and taxes                                66,783
     Management fees                                             62,623
     Other                                                        4,010
     Interest                                                   439,034
     Depreciation and amortization                              272,287
                                                           ------------
         Total expenses                                       1,633,634
                                                           ------------

NET LOSS                                                   $    (68,050)
                                                           ============



                                      B-49

<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Members of
Gwinnett Residence Associates, L.L.C.:

We have audited the accompanying balance sheet of GWINNETT RESIDENCE ASSOCIATES,
L.L.C.  as of  December  31, 1997 and the related  statement  of loss,  members'
deficit,  and cash flows for the year then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Gwinnett Residence Associates,
L.L.C.  as of December 31, 1997 and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.



/s/ Arthur Andersen LLP
- -----------------------
Arthur Andersen LLP

Atlanta, Georgia
February 27, 1998

                                      B-50

<PAGE>




                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                                  BALANCE SHEET

                                DECEMBER 31, 1997


<TABLE>
<CAPTION>

                            ASSETS                                                   LIABILITIES AND MEMBERS' DEFICIT
                            ------                                                   --------------------------------
<S> <C>
CURRENT ASSETS:                                                         CURRENT LIABILITIES:
   Cash and short-term investments, including                             Accounts payable                             $  311,598
     restricted cash of $15,483                         $    212,745      Accrued liabilities                             105,740
   Accounts receivable, net of allowance for                              Current portion of mortgage loan                 27,736
     doubtful accounts of $744                                51,372                                                   ----------
   Prepaid expenses                                           24,414        Total current liabilities                     445,074
                                                        ------------
         Total current assets                                288,531
                                                        ------------
PROPERTY, at cost:                                                      DEFERRED DEVELOPMENT FEE                          451,000
   Land                                                      800,000
   Buildings                                               6,509,423
   Furniture, fixtures, and equipment                      1,311,137    FIRST MORTGAGE LOAN, less current portion       7,163,684
                                                        ------------      (Note 2)                                  
                                                           8,620,560
   Less accumulated depreciation                            (166,971)
                                                        ------------
         Net property                                      8,453,589    MEZZANINE LOAN (Note 2)                         1,153,163
                                                        -------------                                                  ----------
LOAN COSTS, net of accumulated amortization                                 Total liabilities                           9,212,921
   of $39,403                                                346,744
                                                        ------------
ORGANIZATION COSTS, net of accumulated
   amortization of $17,993                                    66,256    COMMITMENTS AND CONTINGENCIES (Note 2)
                                                        ------------                                      
FRANCHISE COSTS, net of accumulated amortization of
   $1,100                                                     51,700    MEMBERS' DEFICIT                                   (6,101)
                                                        ------------                                                   ----------
         Total assets                                    $ 9,206,820        Total liabilities and members' deficit     $9,206,820
                                                        ============                                                   ==========

</TABLE>


       The accompanying notes are an integral part of this balance sheet.

                                      B-51

<PAGE>



                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                                STATEMENT OF LOSS

                      FOR THE YEAR ENDED DECEMBER 31, 1997


REVENUES:
     Rooms                                                    $ 691,864
     Telephone                                                   32,821
     Other                                                       19,473
                                                             ----------
         Total revenues                                         744,158
                                                             ----------
EXPENSES:
     Rooms                                                      226,612
     Telephone                                                    4,079
     Other operating departments                                  3,257
     Administrative and general                                 100,206
     Credit card commissions                                     15,073
     Franchise fees                                              27,675
     Advertising, marketing, and promotion                       62,531
     Repairs and maintenance                                     46,072
     Utilities                                                   46,892
     Property insurance and taxes                                17,298
     Management fees                                             29,759
     Other                                                        9,030
     Interest                                                   328,707
     Depreciation and amortization                              225,467
                                                              ---------
         Total expenses                                       1,142,658
                                                              ---------

NET LOSS                                                      $(398,500)
                                                              =========




         The accompanying notes are an integral part of this statement.

                                      B-52

<PAGE>



                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                          STATEMENT OF MEMBERS' DEFICIT

                      FOR THE YEAR ENDED DECEMBER 31, 1997






                               Stormont
                                 Trice
                              Development       RI          HWE
                              Corporation    Partners        IV         Total
                              -----------    --------       ---         -----


BALANCE, December 31, 1996    $ 128,197     $ 128,197    $ 136,005    $ 392,399

   Net loss                    (130,703)     (130,703)    (137,094)    (398,500)
                              ---------     ---------    ---------    --------- 
BALANCE, December 31, 1997    $  (2,506)    $  (2,506)   $  (1,089)   $  (6,101)
                              =========     =========    =========    ========= 








         The accompanying notes are an integral part of this statement.

                                      B-53

<PAGE>



                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                             STATEMENT OF CASH FLOWS

                      FOR THE YEAR ENDED DECEMBER 31, 1997


CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                    $  (398,500)
                                                                 -----------
     Adjustments to reconcile net loss to net cash provided
       by operating activities:
         Depreciation and amortization                               225,467
         Changes in assets and liabilities:
              Accounts receivable, net                               (51,372)
              Prepaid expenses                                       (24,414)
              Accounts payable                                       311,598
              Accrued liabilities                                     97,282
                                                                 -----------
                  Total adjustments                                  558,561
                                                                 -----------
                  Net cash provided by operating activities          160,061
                                                                 -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                         (6,086,029)
     Start-up costs                                                   (7,129)
                                                                 -----------
                  Net cash used in investing  activities          (6,093,158)
                                                                 -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal received from loans payable                         6,142,121
     Loan costs                                                       (7,129)
                                                                 -----------
                  Net cash provided by financing activities        6,134,992
                                                                 -----------
NET INCREASE IN CASH AND CASH EQUIVALENTS                            201,895

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                        10,850
                                                                 -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR                         $   212,745
                                                                 ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid for interest during the year                      $        0
                                                                 ===========





         The accompanying notes are an integral part of this statement.

                                      B-54

<PAGE>



                      GWINNETT RESIDENCE ASSOCIATES, L.L.C.



                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Operations

     Gwinnett Residence Associates,  L.L.C. (the "Company") is a Georgia limited
     liability  company  that was  organized  for the  purpose of  constructing,
     operating,  and owning the Gwinnett Residence Inn (the "Hotel") in Atlanta,
     Georgia.  The Hotel is  comprised of 132 suites and became  operational  on
     July 29, 1997.

     The members of the Company (the"Members"), their ownership percentages, and
     their initial capital contributions are as follows:

                                                                      Initial
                                                      Ownership       Capital
                                                      Percentage    Contribution
                                                      ----------    ------------

     Members:
         Stormont Trice Development
            Corporation ("STDC" or the "Manager ")       41.08%        $142,000
         RI Partners ( "RI ")                            41.08          142,000
         HWE IV                                          17.84          142,000

     The operating  agreement  provides for allocation of profits,  losses,  and
     cash distributions, as follows:

         Profits

         o    To  the  Members  in  proportion  to  their  respective  ownership
              percentage interests, as defined in the agreement

         Losses

         o    First, to the Members in proportion to their respective  ownership
              percentage interests until any Member's capital account is reduced
              to zero

         o    Second,  to the  Member,  if any,  to the extent of its  remaining
              positive capital account balance (as adjusted to reflect any prior
              allocation of loss)

                                      B-55

<PAGE>




         o    Third, to the partners in proportion to their respective ownership
              percentage interests

         Notwithstanding  the  above  loss  allocations,  to the  extent  losses
         allocated to a Member would cause a Member to have an adjusted  capital
         account deficit,  such losses shall not be allocated to such Member but
         instead shall be allocated to other  Members in  proportion  to, and to
         the extent  that,  the amounts in which  losses may be allocated to the
         other  Members  without  causing the other  Members to have an adjusted
         capital  account deficit and then to the Members in proportion to their
         respective ownership percentage interests.

         Cash Distributions

         o    First,   to  the   repayment  or   prepayment  of  such  debts  or
              liabilities,  other  than any debts of the  Company  to any of the
              Members, as the Manager shall determine to be in the best interest
              of the Company

         o    Second, to the establishment of such reserves as the Manager deems
              appropriate

         o    Third,  to the repayment or prepayment  of any back-up  loans,  as
              defined in the agreement

         o    Fourth, to the repayment or prepayment of any Member loans

         o    Fifth,  to the Members in equal  shares until such time as $42,600
              has been distributed to the Members

         o    Sixth,  in equal  amounts to the Manager and RI until such time as
              $36,996 has been distributed to the Members

         o    Seventh,  the balance  available to the Members in  proportion  to
              their respective ownership percentage interests

     Allocation  of profits,  losses,  and cash  distributions  from the sale or
     refinancing of the property are allocated in a different manner and will be
     affected by the terms of notes payable agreements discussed in Note 2.

     Cash and Cash Equivalents

     For purposes of reporting cash flows,  the Company  considers cash on hand,
     deposits in banks, and short-term  investments with original  maturities of
     90 days or less to be cash and cash equivalents.

     The first mortgage,  mezzanine loan, and management  agreements require the
     Hotel to  establish  a  furniture,  fixtures,  and  equipment  reserve,  as
     follows: 0% in year one, 2% in year two, 3% in year three, 4% in year four,
     and 5% in year five of gross revenues, as defined in the loan agreement. As
     of December 31, 1997,  $15,483 of cash and cash  equivalents was designated
     as the furniture, fixtures, and equipment reserve.


                                      B-56

<PAGE>



     Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial  statements  and the  reported  amounts of revenues  and expenses
     during  the  reporting  period.  Actual  results  could  differ  from those
     estimates.

     Franchise and Organization Expenses

     A franchise  application  fee has been  capitalized  and is being amortized
     over the 20-year life of the franchise  agreement.  Organization costs have
     been capitalized and are being amortized over 5 years.

     Property

     Property  is  recorded  at cost,  including  capitalized  interest,  and is
     depreciated using the straight-line  method over the estimated useful lives
     of the  assets,  which  are 30 years  for  buildings  and 3 to 7 years  for
     furniture,  fixtures,  and equipment.  Expenditures  for  replacements  and
     betterments are capitalized, while expenditures for maintenance and repairs
     are expensed as incurred.

     Income Taxes

     No  provisions  for  income  taxes  have been made in the  accounts  of the
     Company since the Members report their respective  shares of taxable income
     and loss in their individual tax returns.

2.   NOTES PAYABLE

     First Mortgage Loan

     On August 29, 1996,  the Company  entered into a loan  agreement with Ocwen
     Federal Bank FSB ("Ocwen"), formerly Berkeley Federal Bank & Trust FSB, for
     a total  available  amount of $8,174,500  to fund costs of  developing  and
     operating the Hotel. The note bears 10.25% interest until its maturity date
     of August 31, 2001. The loan is collateralized by the Company's interest in
     the Hotel. Interest accrues monthly and is added to the outstanding balance
     until the  budgeted  interest  reserve is  depleted or  September  1, 1998,
     whichever is earlier. Beginning October 1, 1998, interest and principal are
     due monthly,  with all remaining repaid principal and interest being due on
     August  31,  2001.  The  principal  outstanding  at  December  31,  1997 is
     repayable as follows:

                      1998                        $   27,736
                      1999                           118,301
                      2000                           131,014
                      2001                         6,914,369
                                                  ----------
                                                  $7,191,420
                                                  ==========

                                      B-57

<PAGE>




     In addition, Ocwen receives noncumulative participating interest based on a
     percentage  of the  Company's  excess  cash  flow,  as  defined in the loan
     agreement.  These  percentages  are as follows:  22.5% in year one,  25% in
     years two and  three,  and 30% in years  four and  five.  No  amounts  were
     payable in 1997.

     In the event the Company sells the Hotel or refinances  the loan, an amount
     shall be due to Ocwen as follows:  in year one,  the greater of $400,000 or
     22.5% of the greater of the net proceeds or net economic  value, as defined
     in the loan;  in years two or three,  the greater of $400,000 or 25% of the
     greater of the net  proceeds  or net  economic  value;  in year  four,  the
     greater  of  $700,000  or 30% of the  greater  of the net  proceeds  or net
     economic  value;  in year five,  the  greater of  $1,000,000  or 30% of the
     greater of the net proceeds or net economic value.

     Mezzanine Loan

     On August 29, 1996,  the Company  entered into a loan agreement with Heller
     Financial,  Inc. ("Heller") for a total available amount of $1,219,800.  At
     December 31, 1997, $1,153,163 is outstanding, including $136,663 of accrued
     interest. The note bears an interest rate of 10% and is interest only until
     its maturity date of August 31, 2001.  Interest is due monthly,  commencing
     when  the  accrued  interest  exceeds  $203,300  or 20% of the  outstanding
     principal amount of the loan or when  distributable  cash flow, as defined,
     is  available.  In  addition,  Heller  receives  quarterly,  as  additional
     consideration,  the excess of the  percentage of the Company's  excess cash
     flow, as defined in the loan agreement, over the amount of interest accrued
     during the previous quarter.  These percentages are as follows:  44.175% in
     year one,  42.75% in years two and three,  and 39.9% in years four and five
     (effectively,  this  equals  57% of the  cash  flow  after  paying  Ocwen's
     participating interest).

     Through August 31, 2006, upon the occurrence of any participation event, as
     defined in the loan agreement,  Heller will receive an amount calculated as
     follows:  in year one,  the greater of $700,000 or 57% of the net  adjusted
     proceeds, as defined in the loan agreement, less $451,000 and the Company's
     equity (the "Participation Amount"); in year two, the greater of $1,000,000
     or  57% of  the  Participation  Amount;  in  year  three,  the  greater  of
     $1,100,000 or 57% of the Participation Amount; in year four, the greater of
     $1,200,000 or 57% of the Participation Amount; in year five and thereafter,
     the greater of $1,300,000 or 57% of the  Participation  Amount. In no event
     may  Heller's  participation  exceed  49.9%  of  the  total  profit  of the
     participation event.

3.   FRANCHISE AND MANAGEMENT AGREEMENTS

     The  Hotel  is  operated   under  a  franchise   agreement   with  Marriott
     International,  Inc.  ("Marriott").  The term of the  agreement is 20 years
     unless  otherwise  extended or  terminated.  The Company  paid  Marriott an
     application fee of $52,800. This has been capitalized as franchise costs in
     the accompanying  balance sheet.  Amortization  began when the Hotel became
     operational, and the cost is being amortized over the life of the franchise
     agreement.  The agreement  provides for the Hotel to reimburse Marriott for
     certain  common  expenses,  including,  but  not  limited  to,  the  use of
     Marriott's  national  reservation  system.  The Hotel  also  pays  Marriott
     certain fees, as follows:

                                      B-58

<PAGE>



         o    Royalty  Fee.  Percent  of the  gross  sales,  as  defined  in the
              agreement.  Royalty fees for the year ended December 31, 1997 were
              $27,675.

         o    Marketing  Fund Fee.  Percent of gross sales.  Marketing fund fees
              for the year ended December 31, 1997 were $17,296 and are included
              in  advertising,   marketing,   and  promotion   expenses  in  the
              accompanying statement of loss.

     The Hotel is operated  under a management  agreement  with  Stormont  Trice
     Management  Corporation  ("STMC"),  an affiliate  of STDC.  The term of the
     management  agreement is ten years.  Under the terms of the agreement,  the
     Company pays STMC 4% of gross  revenues,  as defined in the  agreement.  At
     December  31,  1997,  $6,622  in  management  fees  were  payable  to STMC.
     Management fee expense for 1997 was $29,759.

4.   RELATED-PARTY TRANSACTIONS

     Julian LeCraw & Co, Inc. ("LeCraw"), which is related to one of the Members
     through common  ownership,  provided  general  contracting  services to the
     Company in construction of the Hotel.  The costs for these services in 1997
     were  approximately  $3,682,183  and  are  included  in  buildings  in  the
     accompanying  balance  sheet.  Amounts due to LeCraw for these services are
     approximately  $20,000 at December  31,  1997 and are  included in accounts
     payable in the accompanying balance sheet.

     In  addition  to  the  management   agreement   (Note  3),  Stormont  Trice
     Corporation,  an affiliate of STDC, provides workers'  compensation,  group
     insurance,  and  certain  employee  benefits to all of the  Stormont  Trice
     Corporation group of hotels,  and a pro rata portion of the total insurance
     and certain  employee  benefits  expense is  allocated  to each hotel.  The
     amount  allocated  to the Company for the year ended  December 31, 1997 was
     $9,388.

     Stormont Trice Corporation also provides property,  umbrella,  and casualty
     insurance to all of the Stormont Trice Corporation  group of hotels,  and a
     pro rata portion of the total insurance expense is allocated to each hotel.
     The amount  allocated  to the Company for the year ended  December 31, 1997
     was $14,379.

     STDC   provided   development   management   services  to  the  Company  in
     construction  of the  Hotel.  The  costs for  these  services  in 1997 were
     $451,000 and are included in buildings in the  accompanying  balance sheet.
     Amounts  due to STDC for  these  services  are  approximately  $451,000  at
     December 31, 1997. In accordance  with the terms of the agreement,  the fee
     will  not be  payable  until  the  Company  repays  all of the  Ocwen  loan
     obligation and a portion of the Heller loan obligation, as defined.

     STDC also  provided the director of design and  development  for the Hotel.
     The  cost for  these  services  in 1997  was  $40,982  and is  included  in
     buildings in the accompanying  balance sheet. Amounts due to STDC for these
     services  were  $20,900 at December  31, 1997 and are  included in accounts
     payable in the accompanying balance sheet.

                                      B-59
<PAGE>

  


                                    APPENDIX C

                            PRIOR PERFORMANCE TABLES


<PAGE>


                                    APPENDIX C

                            PRIOR PERFORMANCE TABLES

         The information in this Appendix C contains  certain  relevant  summary
information  concerning  certain prior public  programs  sponsored by two of the
Company's  principals (who also serve as the Chairman of the Board and President
of the Company) and their  Affiliates (the "Prior Public  Programs")  which were
formed to invest  in  restaurant  properties  leased  on a  triple-net  basis to
operators of national and regional fast-food and family-style  restaurant chains
similar to those in which the  Company  may  invest.  No Prior  Public  Programs
sponsored by the Company's  Affiliates have invested in hotel properties  leased
on a triple-net  basis to  operators  of national and regional  limited-service,
extended-stay and full-service hotel chains.

         A more detailed description of the acquisitions by the Prior Public
Programs is set forth in Part II of the registration statement filed with the
Securities and Exchange Commission for this Offering and is available from the
Company upon request, without charge. In addition, upon request to the Company,
the Company will provide, without charge, a copy of the most recent Annual
Report on Form 10-K filed with the Securities and Exchange Commission for CNL
Income Fund, Ltd., CNL Income Fund II, Ltd., CNL Income Fund III, Ltd., CNL
Income Fund IV, Ltd., CNL Income Fund V, Ltd., CNL Income Fund VI, Ltd., CNL
Income Fund VII, Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund IX, Ltd., CNL
Income Fund X, Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL
Income Fund XIII, Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL
Income Fund XVI, Ltd., CNL Income Fund XVII, Ltd., CNL Income Fund XVIII, Ltd.,
and CNL American Properties Fund, Inc., as well as a copy, for a reasonable fee,
of the exhibits filed with such reports.

         The investment objectives of the Prior Public Programs generally
include preservation and protection of capital, the potential for increased
income and protection against inflation, and potential for capital appreciation,
all through investment in restaurant properties. In addition, the investment
objectives of the Prior Public Programs included making partially tax-sheltered
distributions.

         STOCKHOLDERS SHOULD NOT CONSTRUE INCLUSION OF THE FOLLOWING TABLES AS
IMPLYING THAT THE COMPANY WILL HAVE RESULTS COMPARABLE TO THOSE REFLECTED IN
SUCH TABLES. DISTRIBUTABLE CASH FLOW, FEDERAL INCOME TAX DEDUCTIONS, OR OTHER
FACTORS COULD BE SUBSTANTIALLY DIFFERENT. STOCKHOLDERS SHOULD NOTE THAT, BY
ACQUIRING SHARES IN THE COMPANY, THEY WILL NOT BE ACQUIRING ANY INTEREST IN ANY
PRIOR PUBLIC PROGRAMS.

Description of Tables

         The following Tables are included herein:

                  Table I - Experience in Raising and Investing Funds

                  Table II - Compensation to Sponsor

                  Table III - Operating Results of Prior Programs

                  Table V - Sales or Disposal of Properties

         Unless otherwise indicated in the Tables, all information contained in
the Tables is as of June 30, 1998. The following is a brief description of the
Tables:

         Table I - Experience in Raising and Investing Funds

         Table I presents information on a percentage basis showing the
experience of two of the principals of the Company and their Affiliates in
raising and investing funds for the Prior Public Programs, the offerings of
which became fully subscribed between July 1993 and June 1998.

                                       C-1

<PAGE>


         The Table sets forth information on the offering expenses incurred and
amounts available for investment expressed as a percentage of total dollars
raised. The Table also shows the percentage of property acquisition cost
leveraged, the date the offering commenced, and the time required to raise funds
for investment.

         Table II - Compensation to Sponsor

         Table II provides information, on a total dollar basis, regarding
amounts and types of compensation paid to the general partners of the Prior
Public Programs.

         The Table indicates the total offering proceeds and the portion of such
offering proceeds paid or to be paid to two of the principals of the Company and
their Affiliates in connection with the Prior Public Programs, the offerings of
which became fully subscribed between July 1993 and June 1998. The Table also
shows the amounts paid to two of the principals of the Company and their
Affiliates from cash generated from operations and from cash generated from
sales or refinancing by each of the Prior Public Programs on a cumulative basis
commencing with inception and ending June 30, 1998.

         Table III - Operating Results of Prior Programs

         Table III presents a summary of operating results for the period from
inception through June 30, 1998, of the Prior Public Programs, the offerings of
which became fully subscribed between July 1993 and June 1998.

         The Table includes a summary of income or loss of the Prior Public
Programs, which are presented on the basis of generally accepted accounting
principles ("GAAP"). The Table also shows cash generated from operations, which
represents the cash generated from operations of the properties of the Prior
Public Programs, as distinguished from cash generated from other sources
(special items). The section of the Table entitled "Special Items" provides
information relating to cash generated from or used by items which are not
directly related to the operations of the properties of the Prior Public
Programs, but rather are related to items of a partnership nature. These items
include proceeds from capital contributions of limited partners and
disbursements made from these sources of funds, such as syndication and
organizational costs, acquisition of the properties and other costs which are
related more to the organization of the partnership and the acquisition of
properties than to the actual operations of the partnerships.

         The Table also presents information pertaining to investment income,
returns of capital on a GAAP basis, cash distributions from operations, sales
and refinancing proceeds expressed in total dollar amounts as well as
distributions and tax results on a per $1,000 investment basis.

         Table IV - Results of Completed Programs

         Table IV is omitted from this Appendix C because none of the directors
of the Company or their Affiliates has been involved in completed programs which
made investments similar to those of the Company.

         Table V - Sales or Disposal of Properties

         Table V provides information regarding the sale or disposal of
properties owned by the Prior Public Programs between July 1993 and June 1998.

         The Table includes the selling price of the property, the cost of the
property, the date acquired and the date of sale.

                                       C-2


<PAGE>






                                     TABLE I
                    EXPERIENCE IN RAISING AND INVESTING FUNDS



<TABLE>
<CAPTION>


                                      CNL Income      CNL Income      CNL Income     CNL Income
                                      Fund XIII,       Fund XIV,       Fund XV,       Fund XVI,
                                         Ltd.            Ltd.            Ltd.           Ltd.
                                     -----------     -----------     -----------    ----------- 
<S> <C>
                                    

Dollar amount offered                $40,000,000     $45,000,000     $40,000,000    $45,000,000
                                     ===========     ===========     ===========    ===========


Dollar amount raised                       100.0%          100.0%          100.0%         100.0%
                                     -----------     -----------     -----------    -----------
Less offering expenses:

  Selling commissions
    and discounts                           (8.5)           (8.5)           (8.5)          (8.5)
  Organizational expenses                   (3.0)           (3.0)           (3.0)          (3.0)
  Marketing support and due 
    diligence expense 
    reimbursement fees
    (includes amounts 
    reallowed to 
    unaffiliated entities)                  (0.5)           (0.5)           (0.5)          (0.5)
                                     -----------     -----------     -----------    -----------
                                           (12.0)          (12.0)          (12.0)         (12.0)
                                     -----------     -----------     -----------    -----------
Reserve for operations                       --              --              --             --
                                     -----------     -----------     -----------    -----------

Percent available for
  investment                                88.0%           88.0%           88.0%          88.0%
                                     ===========     ===========     ===========    ============


Acquisition costs:

  Cash down payment                         82.5%           82.5%           82.5%          82.5%
  Acquisition fees paid
    to affiliates                            5.5             5.5             5.5            5.5
  Loan costs                                 --              --              --             --
                                     -----------     -----------     -----------    ------------


Total acquisition costs                     88.0%           88.0%           88.0%          88.0%
                                     ===========     ===========     ===========    ============


Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                         --              --              --             --

Date offering began                      3/31/93         8/27/93         2/23/94        9/02/94

Length of offering (in
  months)                                      5               6               6              9

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                       10              11              10             11

</TABLE>



Note 1:   Pursuant to a Registration Statement on Form S-11 under the Securities
          Act of 1933, as amended, effective March 29, 1995, CNL American
          Properties Fund, Inc. ("APF") registered for sale $165,000,000 of
          shares of common stock (the "Initial Offering"), including $15,000,000
          available only to stockholders participating in the company's
          reinvestment plan. The Initial Offering of APF commenced April 19,
          1995, and upon completion of the Initial Offering on February 6, 1997,
          had received subscription proceeds of $150,591,765 (15,059,177
          shares), including $591,765 (59,177 shares) issued pursuant to the
          reinvestment plan. Pursuant to a Registration Statement on Form S-11
          under the Securities Act of 1933, as amended, effective January 31,
          1997, APF registered for sale $275,000,000 of shares of common stock
          (the "1997 Offering"), including $25,000,000 available only to
          stockholders participating in the company's reinvestment plan. The
          1997 Offering of APF commenced following the completion of the Initial
          Offering on February 6, 1997, and upon completion of the 1997 Offering
          on March 2, 1998, had received subscription proceeds of $251,872,648
          (25,187,265 shares), including $1,872,648 (187,265 shares) issued
          pursuant to the reinvestment plan. Pursuant to a Registration
          Statement on Form S-11 under the Securities Act of 1933, as amended,
          effective May 12, 1998, APF registered for sale $345,000,000 of shares
          of common stock (the "1998 Offering"), including $20,000,000 available
          only to stockholders participating in the company's reinvestment plan.
          The 1998 Offering of APF commenced following the completion of the
          1997 Offering on March 2, 1998. As of June 30, 1998, APF had received
          subscriptions totalling $111,835,687 from the 1998 Offering, including
          $1,823,518 issued pursuant to the company's reinvestment plan.


                                       C-3

<PAGE>


<TABLE>
<CAPTION>

                                   CNL American         CNL Income      CNL Income       
                                  Properties Fund,      Fund XVII,      Fund XVIII,      
                                      Inc.                Ltd.            Ltd.         
                                    (Note 1)                                           
                                  ------------       -----------     -----------       
 <S> <C>                                                   

Dollar amount offered              $400,000,000       $30,000,000     $35,000,000
                                   ============       ===========     ===========
                              
                              
Dollar amount raised                      100.0%            100.0%          100.0%
                                   ------------       -----------     -----------
                              
Less offering expenses:       
                              
  Selling commissions         
    and discounts                          (7.5)             (8.5)           (8.5)
  Organizational expenses                  (3.0)             (3.0)           (3.0)
  Marketing support and       
    due diligence expense     
    reimbursement fees        
    (includes amounts         
    reallowed to              
    unaffiliated              
    entities)                              (0.5)             (0.5)           (0.5)
                                   ------------       -----------     -----------
                                          (11.0)            (12.0)          (12.0)
                                   ------------       -----------     -----------
Reserve for operations                      --                --              --
                                   ------------       -----------     ----------
                              
Percent available for  
  investment                               89.0%             88.0%           88.0%
                                   ============       ===========     ===========
                              
                              
Acquisition costs:            
                              
  Cash down payment                        84.5%             83.5%           83.5%
  Acquisition fees paid       
    to affiliates                           4.5               4.5             4.5
  Loan costs                                --                --              --
                                   ------------       -----------     ----------
                              
                              
Total acquisition costs                    89.0%             88.0%           88.0%
                                   ============       ===========     ===========
                              
                              
Percent leveraged             
  (mortgage financing         
  divided by total            
  acquisition costs)                        --                --              --
                              
Date offering began                  4/19/95 and          9/02/95         9/20/96
                                         2/06/97
Length of offering (in        
  months)                             22 and 13                12              17
                              
Months to invest 90% of       
  amount available for        
  investment measured         
  from date of offering               23 and 16                15              17

</TABLE>


                                       C-4


<PAGE>



                                    TABLE II
                             COMPENSATION TO SPONSOR



<TABLE>
<CAPTION>


                                             CNL Income    CNL Income    CNL Income    CNL Income
                                             Fund XIII,     Fund XIV,     Fund XV,      Fund XVI,
                                                Ltd.          Ltd.          Ltd.          Ltd.
                                             -----------   -----------   -----------   -----------   
<S> <C>
                                             
Date offering commenced                         3/31/93       8/27/93       2/23/94       9/02/94
Dollar amount raised                        $40,000,000   $45,000,000   $40,000,000   $45,000,000
Amount paid to sponsor from                  ===========   ===========   ===========   ===========
  proceeds of offering:        
    Selling commissions and    
      discounts                               3,400,000     3,825,000     3,400,000     3,825,000    
    Real estate commissions                          -             -             -             -    
    Acquisition fees                          2,200,000     2,475,000     2,200,000     2,475,000   
    Marketing support and                                                                           
      due diligence expense                                                                         
      reimbursement fees                                                                            
      (includes amounts                                                                             
      reallowed to                                                                                  
      unaffiliated entities)                    200,000       225,000       200,000       225,000   
                                              ----------   -----------   -----------   -----------  
Total amount paid to sponsor                  5,800,000     6,525,000     5,800,000     6,525,000   
                                              ===========   ===========   ===========   =========== 
                                              
Dollar amount of cash generated
  from operations before
  deducting payments to
  sponsor:
    1998 (6 months)                           1,782,788     1,898,767     1,755,734     1,969,826
    1997                                      3,395,200     3,734,726     3,419,967     3,909,781
    1996                                      3,494,528     3,841,163     3,557,073     3,911,609
    1995                                      3,482,461     3,823,939     3,361,477     2,619,840
    1994                                      3,232,046     2,897,432     1,154,454       212,171
    1993                                      1,148,550       329,957            -             -
Amount paid to sponsor from 
  operations (administrative, 
  accounting and
  management fees):
    1998 (6 months)                              48,887        53,039        44,829        47,605
    1997                                        121,643       128,536       113,372       129,357
    1996                                        126,947       134,867       122,391       157,883
    1995                                        103,083       114,095       122,107       138,445
    1994                                         83,046        84,801        37,620         7,023
    1993                                         27,003         8,220            -             -
Dollar amount of property 
  sales and refinancing 
  before deducting payments 
  to sponsor:
    Cash (Note 3)                             1,769,260     4,770,015     3,312,297     1,385,384
    Notes                                            -             -             -             -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                          -             -             -             -
    Incentive fees                                   -             -             -             -
    Other (Note 2)                                   -             -             -             -

</TABLE>



Note 1:   Pursuant to a Registration Statement on Form S-11 under the Securities
          Act of 1933, as amended, effective March 29, 1995, CNL American
          Properties Fund, Inc. ("APF") registered for sale $165,000,000 of
          shares of common stock (the "Initial Offering"), including $15,000,000
          available only to stockholders participating in the company's
          reinvestment plan. The Initial Offering of APF commenced April 19,
          1995, and upon completion of the Initial Offering on February 6, 1997,
          had received subscription proceeds of $150,591,765 (15,059,177
          shares), including $591,765 (59,177 shares) issued pursuant to the
          reinvestment plan. Pursuant to a Registration Statement on Form S-11
          under the Securities Act of 1933, as amended, effective January 31,
          1997, APF registered for sale $275,000,000 of shares of common stock
          (the "1997 Offering"), including $25,000,000 available only to
          stockholders participating in the company's reinvestment plan. The
          1997 Offering of APF commenced following the completion of the Initial
          Offering on February 6, 1997, and upon completion of the 1997 Offering
          on March 2, 1998, had received subscription proceeds of $251,872,648
          (25,187,265 shares), including $1,872,648 (187,265 shares) issued
          pursuant to the reinvestment plan. Pursuant to a Registration
          Statement on Form S-11 under the Securities Act of 1933, as amended,
          effective May 12, 1998, APF registered for sale $345,000,000 of shares
          of common stock (the "1998 Offering"), including $20,000,000 available
          only to stockholders participating in the company's reinvestment plan.
          The 1998 Offering of APF commenced following the completion of the
          1997 Offering on March 2, 1998. As of June 30, 1998, APF had received
          subscriptions totalling $111,835,687 from the 1998 Offering, including
          $1,823,518 issued pursuant to the company's reinvestment plan. The
          amounts shown represent the combined results of the Initial Offering,
          the 1997 Offering and the 1998 Offering as of June 30, 1998, including
          shares issued pursuant to the company's reinvestment plans.
Note 2:   For negotiating secured equipment leases and supervising the secured 
          equipment lease program, APF is entitled to receive a one-time secured
          equipment lease servicing fee of two percent of the purchase price of
          the equipment that is the subject of a secured equipment lease. During
          the six months ended June 30, 1998 and the years ended December 31,
          1997 and 1996, APF incurred $36,899, $366,865 and $70,070,
          respectively, in secured equipment lease servicing fees.
Note 3:   Excludes properties sold and substituted with replacement properties, 
          as permitted under the terms of the lease agreements.



                                       C-5
<PAGE>




<TABLE>
<CAPTION>




                                     CNL American            CNL Income   CNL Income           
                                    Properties Fund,        Fund XVII,   Fund XVIII,          
                                         Inc.                   Ltd.        Ltd.             
                                     ------------          -----------   -----------          
                                     (Note 1)                                                  
                                    
<S> <C>

Date offering commenced             4/19/95 and 2/06/97      9/02/95       9/20/96                      
Dollar amount raised                $514,300,100           $30,000,000   $35,000,000             
                                    ============           ===========   ===========   
Amount paid to sponsor from                                                                      
  proceeds of offering:                                                                          
    Selling commissions and                                                                      
      discounts                       38,572,508             2,550,000     2,975,000                                                
    Real estate commissions                   -                     -             -              
    Acquisition fees                  23,143,505             1,350,000     1,575,000             
    Marketing support and                        
      due diligence expense                                                                      
      reimbursement fees                                                                         
      (includes amounts                                                                          
      reallowed to                                                                               
      unaffiliated entities)           2,571,501               150,000       175,000                                                
                                    ------------           -----------   -----------                                                
Total amount paid to sponsor          64,287,514             4,050,000     4,725,000            
                                    ============           ===========   ===========            
                                              
Dollar amount of cash generated               
  from operations before                                                                         
  deducting payments to                                                                          
  sponsor:                                                                                       
    1998 (6 months)                   17,846,454             1,315,440     1,517,300                                                
    1997                              18,514,122             2,611,191     1,459,963                                                
    1996                               6,096,045             1,340,159        30,126              
    1995                                 594,425                11,671           -               
    1994                                     -                     -             -               
    1993                                     -                     -             -               
Amount paid to sponsor from                 
  operations (administrative,               
  accounting and                                                                                 
  management fees):                                                                              
    1998 (6 months)                    1,245,501                41,356        58,088                                                
    1997                               1,437,908               116,077        98,207                                                
    1996                                 613,505               107,211         2,980              
    1995                                  95,966                 2,659           -               
    1994                                     -                     -             -               
    1993                                     -                     -             -               
Dollar amount of property                         
  sales and refinancing                           
  before deducting payments                                                                      
  to sponsor:                                                                                    
    Cash (Note 3)                      7,894,390                   -             -                                                  
    Notes                                    -                     -             -                                                  
Amount paid to sponsors                                                                          
  from property sales and                                                                        
  refinancing:                                                                                   
    Real estate commissions                  -                     -             -              
    Incentive fees                           -                     -             -              
    Other (Note 2)                           -                     -             -              
                                            
                                                                            
</TABLE>
                                                   
    
                                       C-6

<PAGE>



                                    TABLE III
                     Operating Results of Prior Programs CNL
                             INCOME FUND XIII, LTD.

<TABLE>
<CAPTION>




                                                             1992
                                                          (Note 1)         1993            1994            1995
                                                        ------------  ------------    ------------    -------------
<S> <C>

Gross revenue                                        $          0    $    966,564    $  3,558,447    $  3,806,944
Equity in earnings of joint ventures                            0           1,305          43,386          98,520
Profit (loss) from sale of properties
  (Notes 4, 5 and 6)                                            0               0               0         (29,560)
Interest income                                                 0         181,568          77,379          51,410
Less: Operating expenses                                        0         (59,390)       (183,311)       (214,705)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0        (148,170)       (378,269)       (393,435)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                         0         941,877       3,117,632       3,319,174
                                                     ============     ============    ============    ============
                                        
Taxable income

  - from operations                                             0         978,535       2,703,252       2,920,859
                                                     ============    ============    ============    ============
  - from gain (loss) on sale                                    0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0       1,121,547       3,149,000       3,379,378
Cash generated from sales (Notes 4, 5 and 6)                    0               0               0         286,411
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0       1,121,547       3,149,000       3,665,789
Less: Cash distributions to investors
  (Note 7)
    - from operating cash flow                                  0        (528,364)     (2,800,004)     (3,350,014)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after
  cash distributions                                            0         593,183         348,996         315,775
Special items (not including sales
  and refinancing):
    Limited partners' capital
      contributions                                             0      40,000,000               0               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Syndication costs                                           0      (3,932,017)           (181)              0
    Acquisition of land and buildings                           0     (19,691,630)     (5,764,308)       (336,116)
    Investment in direct financing leases                       0      (6,760,624)     (1,365,075)              0
    Investment in joint ventures                                0        (314,998)       (545,139)       (140,052)
    Increase (decrease) in restricted cash                      0               0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIII, Ltd. by related parties                             0        (799,980)        (25,036)         (3,074)
    Increase in other assets                                    0        (454,909)          9,226               0
    Loan to tenant                                              0               0               0               0
    Collections on loan to tenant                               0               0               0               0
    Other                                                       0               0               0             954
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000       8,639,025      (7,341,517)       (162,513)
                                                     ============    ============    ============    ============

TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                             0              33              67              72
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Notes 4, 5 and 6)                          0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>
                                       C-7



<PAGE>




<TABLE>
<CAPTION>
                                                                                               
                                                                                 6 months      
                                                  1996              1997           1998        
                                              ------------     ------------   --------------   
<S> <C>                                              
Gross revenue                                 $  3,685,280    $  3,654,128   $  1,488,274
Equity in earnings of joint ventures                60,654         150,417        121,482
Profit (loss) from sale of properties        
  (Notes 4, 5 and 6)                                82,855         (48,538)             0
Interest income                                     49,820          27,925         22,448
Less: Operating expenses                          (253,360)       (354,206)      (122,065)
      Interest expense                                   0               0              0
      Depreciation and amortization               (393,434)       (394,099)      (196,413)
                                              ------------    ------------   ------------
Net income - GAAP basis                          3,231,815       3,035,627      1,313,726
                                              ============    ============   ============
Taxable income                                              
  - from operations                              2,972,159       2,470,268      1,512,381
                                              ============    ============   ============
  - from gain (loss) on sale                             0          (9,715)             0
                                              ============    ============   ============
             
                                             
                                              
Cash generated from operations                
  (Notes 2 and 3)                                3,367,581       3,273,557      1,733,901 
Cash generated from sales (Notes 4, 5 and 6)       550,000         932,849              0 
Cash generated from refinancing                          0               0              0 
                                              ------------    ------------   ------------ 
Cash generated from operations, sales                                                     
  and refinancing                                3,917,581       4,206,406      1,733,901 
Less: Cash distributions to investors                                                     
  (Note 7)                                                                                
    - from operating cash flow                  (3,367,581)     (3,273,557)    (1,700,004)
    - from sale of properties                            0               0              0 
    - from cash flow from prior period             (32,427)       (126,451)             0 
                                              ------------    ------------   ------------ 
Cash generated (deficiency) after                                                         
  cash distributions                               517,573         806,398         33,897 
Special items (not including sales                                                        
  and refinancing):                                                                       
    Limited partners' capital                                                             
      contributions                                      0               0              0 
    General partners' capital                                                             
      contributions                                      0               0              0 
    Syndication costs                                    0               0              0 
    Acquisition of land and buildings                    0               0              0 
    Investment in direct financing leases                0               0              0 
    Investment in joint ventures                         0      (1,482,849)             0 
    Increase (decrease) in restricted cash        (550,000)        550,000              0 
    Reimbursement of organization,                                                        
      syndication and acquisition costs                                                   
      paid on behalf of CNL Income Fund                                                   
      XIII, Ltd. by related parties                      0               0              0 
    Increase in other assets                             0               0              0 
    Loan to tenant                                       0        (196,980)             0 
    Collections on loan to tenant                        0         127,843              0 
    Other                                                0               0              0 
Cash generated (deficiency) after cash        ------------    ------------   ------------ 
    distributions and special items                (32,427)       (195,588)        33,897 
                                              ============    ============   ============ 

TAX AND DISTRIBUTION DATA PER                                                             
  $1,000 INVESTED                                                                         
Federal income tax results:                                                               
Ordinary income (loss)                                              
  - from operations                                     74              61             37                                           
                                              ============    ============   ============                                           
  - from recapture                                       0               0              0       
                                              ============    ============   ============                                        
Capital gain (loss) (Notes 4, 5 and 6)                   0               0              0       
                                              ============    ============   ============  
</TABLE>

                                       C-8
<PAGE>
                                  

TABLE III - CNL INCOME FUND XIII, LTD. (continued)


<TABLE>
<CAPTION>



                                                           1992
                                                         (Note 1)          1993            1994            1995
                                                      ------------    ------------    ------------    -------------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              18              70              82
  - from capital gain                                           0               0               0               0
  - from investment income from prior
      period                                                    0               0               0               2
  - from return of capital                                      0               0               0               0
                                                     ------------     ------------    ------------    ------------

Total distributions on GAAP basis (Note 7)                      0              18              70              84
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0              18              70              84
  - from cash flow from prior period                            0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 7)                      0              18              70              84
                                                     ============    ============    ============    ============

Total cash distributions as a percentage  
  of original $1,000 investment (Note 8)                     0.00%           5.33%           7.56%           8.44%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              18              88             172
Amount (in percentage terms) remaining
  invested in program properties at the end 
  of each year (period) presented (original 
  total acquisition cost of properties 
  retained, divided by original total 
  acquisition cost of all properties
  in program) (Notes 4, 5 and 6)                              N/A             100%            100%            100%

</TABLE>




Note 1:       The registration statement relating to the offering of Units by
              CNL Income Fund XIII, Ltd. became effective on March 17, 1993.
              Activities through April 15, 1993, were devoted to organization of
              the partnership and operations had not begun.
Note 2:       Cash generated from operations includes cash received from
              tenants, plus distributions from joint ventures, less cash paid
              for expenses, plus interest received.
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL Income Fund XIII, Ltd.
Note 4:       During 1995, the partnership sold one of its properties to a
              tenant for its original purchase price, excluding acquisition fees
              and miscellaneous acquisition expenses. The net sales proceeds
              were used to acquire an additional property. As a result of this
              transaction, the partnership recognized a loss for financial
              reporting purposes of $29,560 primarily due to acquisition fees
              and miscellaneous acquisition expenses the partnership had
              allocated to the property and due to the accrued rental income
              relating to future scheduled rent increases that the partnership
              had recorded and reversed at the time of sale.
Note 5:       In November 1996, CNL Income Fund XIII, Ltd. sold one of its
              properties and received net sales proceeds of $550,000, resulting
              in a gain of $82,855 for financial reporting purposes. In January
              1997, the partnership reinvested the net sales proceeds in an
              additional property as tenants-in-common with an affiliate of the
              general partners.
Note 6:       In October 1997, the partnership sold one of its properties and
              received net sales proceeds of $932,849, resulting in a loss of
              $48,538 for financial reporting purposes. In December 1997, the
              partnership reinvested the net sales proceeds in an additional
              property as tenants-in-common with affiliates of the general
              partners.
Note 7:       As a result of the partnership's change in investor services
              agents in 1993, distributions are now declared at the end of each
              quarter and paid in the following quarter. Since this table
              generally presents distributions on a cash basis (rather than
              amounts declared), distributions on a cash basis for 1993 only
              reflect payments for three quarters. Distributions declared for
              the quarters ended December 31, 1993, 1994, 1995, 1996 and 1997,
              are reflected in the 1994, 1995, 1996, 1997 and 1998 columns,
              respectively, for distributions on a cash basis due to the
              payment of such distributions in January 1994, 1995, 1996, 1997
              and 1998, respectively. As a result of 1994, 1995, 1996, 1997 and
              1998 distributions being presented on a cash basis, distributions
              declared and unpaid as of December 31, 1994, 1995, 1996, 1997 and
              June 30, 1998, are not included in the 1994, 1995, 1996, 1997 and
              1998 totals, respectively.
Note 8:       Total cash distributions as a percentage of original $1,000 
              investment are calculated based on actual distributions declared 
              for the period.  (See Note 7 above)
Note 9:       Certain data for columns representing less than 12 months have 
              been annualized.


                                       C-9

<PAGE>




<TABLE>
<CAPTION>

                                                                                                    
                                                                                         6 months   
                                                          1996            1997             1998     
                                                      ------------    ------------   -------------  
<S> <C>                                     
Cash distributions to investors                    
  Source (on GAAP basis)                                                                                        
  - from investment income                                  78              75             33  
  - from capital gain                                        2               0              0          
  - from investment income from prior                                                                 
      period                                                 5              10              4          
  - from return of capital                                   0               0              6          
                                                  ------------    ------------   ------------                                       
                                                       
Total distributions on GAAP basis (Note 7)                  85              85             43        
                                                  ============    ============   ============                                       
  Source (on cash basis)                                                                             
  - from sales                                               0               0              0        
  - from refinancing                                         0               0              0        
  - from operations                                         84              82             43        
  - from cash flow from prior period                         1               3              0        
                                                  ------------    ------------   ------------        
Total distributions on cash basis (Note 7)                  85              85             43        
                                                  ============    ============   ============        
Total cash distributions as a percentage                                                             
  of original $1,000 investment (Note 8)                  8.50%           8.50%          8.50%                                      
Total cumulative cash distributions per                                                              
  $1,000 investment from inception                         257             342            385        
Amount (in percentage terms) remaining                                                               
  invested in program properties at the end                                                          
  of each year (period) presented (original                                                          
  total acquisition cost of properties                                                               
  retained, divided by original total                                                                
  acquisition cost of all properties                                                                 
  in program) (Notes 4, 5 and 6)                           100%             99%           100%       
                                                    
</TABLE>  

                                                       
                                                       
                                      C-10

<PAGE>



                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XIV, LTD.

<TABLE>
<CAPTION>




                                                             1992
                                                          (Note 1)        1993            1994            1995
                                                        ------------ ------------    ------------    ------------
<S> <C>

Gross revenue                                        $          0    $    256,234    $  3,135,716    $  4,017,266
Equity in earnings of joint ventures                            0           1,305          35,480         338,717
Profit (Loss) from sale of properties
  (Notes 4, 5, 6 and 7)                                         0               0               0         (66,518)
Interest income                                                 0          27,874         200,499          50,724
Less: Operating expenses                                        0         (14,049)       (181,980)       (248,840)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0         (28,918)       (257,640)       (340,112)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                         0         242,446       2,932,075       3,751,237
                                                     ============    ============    ============    ============

Taxable income
  - from operations                                             0         278,845       2,482,240       3,162,165
                                                     ============    ============    ============    ============
  - from gain (loss) on sale                                    0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0         321,737       2,812,631       3,709,844
Cash generated from sales (Notes 4, 6,
  7 and 8)                                                      0               0               0         696,012
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         321,737       2,812,631       4,405,856
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0          (9,050)     (2,229,952)     (3,543,751)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         312,687         582,679         862,105
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0      28,785,100      16,214,900               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Syndication costs                                           0      (2,771,892)     (1,618,477)              0
    Acquisition of land and buildings                           0     (13,758,004)    (11,859,237)       (964,073)
    Investment in direct financing leases                       0      (4,187,268)     (5,561,748)        (75,352)
    Investment in joint ventures                                0        (315,209)     (1,561,988)     (1,087,218)
    Return of capital from joint venture                        0               0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIV, Ltd. by related parties                              0        (706,215)       (376,738)           (577)
    Increase in other assets                                    0        (444,267)              0               0
    Increase in restricted cash                                 0               0               0               0
    Other                                                       0               0               0           5,530
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000       6,914,932      (4,180,609)     (1,259,585)
                                                     ============    ============    ============    ============

TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              16              56              70
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Notes 4, 6, 7 and 8)                       0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>


                                      C-11

<PAGE>
<TABLE>
<CAPTION>

                                                                                  6 months          
                                                    1996            1997             1998          
                                                ------------    ------------   -------------       
                                                 

<S> <C>                                         
                                                
Gross revenue                                    $  3,999,813    $  3,918,582   $  1,626,212
Equity in earnings of joint ventures                  459,137         309,879        164,631
Profit (Loss) from sale of properties           
  (Notes 4, 5, 6 and 7)                                     0               0        112,206
Interest income                                        44,089          40,232         42,434
Less: Operating expenses                             (246,621)       (262,592)      (140,356)
      Interest expense                                      0               0              0
      Depreciation and amortization                  (340,089)       (340,161)      (170,106)
                                                 ------------    ------------   ------------
Net income - GAAP basis                             3,916,329       3,665,940      1,635,021
                                                 ============    ============   ============
                                                
Taxable income                                   
  - from operations                                 3,236,329       3,048,675      1,742,143   
                                                 ============    ============   ============   
  - from gain (loss) on sale                                0          47,256         33,783   
                                                 ============    ============   ============   
                                                 
Cash generated from operations                   
  (Notes 2 and 3)                                   3,706,296       3,606,190      1,845,728                            
Cash generated from sales (Notes 4, 6,                                                        
  7 and 8)                                                  0               0      1,250,140  
Cash generated from refinancing                             0               0              0  
                                                 ------------    ------------   ------------  
Cash generated from operations, sales                                                         
  and refinancing                                   3,706,296       3,606,190      3,095,868  
Less: Cash distributions to investors                                                         
  (Note 5)                                                                                    
    - from operating cash flow                     (3,706,296)     (3,606,190)    (1,845,728) 
    - from sale of properties                               0               0              0  
    - from cash flow from prior period                 (6,226)       (106,330)       (10,532) 
                                                 ------------    ------------   ------------  
Cash generated (deficiency) after cash                                                        
  distributions                                        (6,226)       (106,330)     1,239,608  
Special items (not including sales and                                                        
  refinancing):                                                                               
    Limited partners' capital                                                                 
      contributions                                         0               0              0  
    General partners' capital                                                                 
      contributions                                         0               0              0  
    Syndication costs                                       0               0              0  
    Acquisition of land and buildings                       0               0              0  
    Investment in direct financing leases                   0               0              0  
    Investment in joint ventures                       (7,500)       (121,855)      (310,097) 
    Return of capital from joint venture                    0          51,950              0  
    Reimbursement of organization,                                                            
      syndication and acquisition costs                                                       
      paid on behalf of CNL Income Fund                                                       
      XIV, Ltd. by related parties                          0               0              0  
    Increase in other assets                                0               0              0  
    Increase in restricted cash                             0               0       (193,654) 
    Other                                                   0               0              0  
                                                 ------------    ------------   ------------  
Cash generated (deficiency) after cash                                                        
  distributions and special items                     (13,726)       (176,235)       735,857  
                                                 ============    ============   ============  
TAX AND DISTRIBUTION DATA PER                                                                 
  $1,000 INVESTED                                                                             
Federal income tax results:                                                                   
Ordinary income (loss)                                                                        
  - from operations                                        71              67             38  
                                                 ============    ============   ============  
  - from recapture                                          0               0              0  
                                                 ============    ============   ============  
Capital gain (loss) (Notes 4, 6, 7 and 8)                   0               1              1  
                                                 ============    ============   ============  
</TABLE>                                         
                                                 
                                      C-12

<PAGE>



TABLE III - CNL INCOME FUND XIV, LTD. (continued)


<TABLE>
<CAPTION>



                                                         1992
                                                       (Note 1)          1993            1994             1995
                                                     ------------    ------------    ------------    -------------
<S> <C>

Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               1              51              79
  - from capital gain                                           0               0               0               0
  - from return of capital                                      0               0               0               0
  - from investment income from prior
      period                                                    0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 5)                      0               1              51              79
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from operations                                             0               1              51              79
  - from cash flow from prior period                            0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 5)                      0               1              51              79
                                                     ============    ============    ============    ============
Total cash distributions as a percentage of
  original $1,000 investment (Note 9)                        0.00%           4.50%           6.50%           8.06%
Total cumulative cash distributions
  per $1,000 investment from inception                          0               1              52             131
Amount (in percentage terms) remaining invest-
  ed in program properties at the end of each 
  year (period) presented (original total 
  acquisition cost of properties retained, 
  divided by original total acquisition 
  cost of all properties in program) 
  (Notes 4, 6, 7 and 8)                                       N/A             100%            100%            100%


</TABLE>

Note 1:       Pursuant to a registration statement on Form S-11 under the 
              Securities Act of 1933, as amended, CNL Income Fund XIV, Ltd. 
              ("CNL XIV") and CNL Income Fund XIII, Ltd. each registered for 
              sale $40,000,000 units of limited partnership interests ("Units").
              The offering of Units of CNL Income Fund XIII, Ltd. commenced
              March 17, 1993. Pursuant to the registration statement, CNL XIV
              could not commence until the offering of Units of CNL Income Fund
              XIII, Ltd. was terminated. CNL Income Fund XIII, Ltd. terminated
              its offering of Units on August 26, 1993, at which time the
              maximum offering proceeds of $40,000,000 had been received. Upon
              the termination of the offering of Units of CNL Income Fund XIII,
              Ltd., CNL XIV commenced its offering of Units. Activities through
              September 13, 1993, were devoted to organization of the
              partnership and operations had not begun.
Note 2:       Cash generated from operations includes cash received from
              tenants, plus distributions from joint ventures, less cash paid
              for expenses, plus interest received.
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL Income Fund XIV, Ltd.
Note 4:       During 1995, the partnership sold two of its properties to a
              tenant for its original purchase price, excluding acquisition fees
              and miscellaneous acquisition expenses. The net sales proceeds
              were used to acquire two additional properties. As a result of
              these transactions, the partnership recognized a loss for
              financial reporting purposes of $66,518 primarily due to
              acquisition fees and miscellaneous acquisition expenses the
              partnership had allocated to the property and due to the accrued
              rental income relating to future scheduled rent increases that the
              partnership had recorded and reversed at the time of sale. In
              addition, during 1996, Wood-Ridge Real Estate Joint Venture, in
              which the partnership owns a 50% interest, sold its two properties
              to the tenant and recognized a gain of approximately $261,100 for
              financial reporting purposes. As a result, the partnership's pro
              rata share of such gain of approximately $130,550 is included in
              equity in earnings of unconsolidated joint ventures for 1996.
Note 5:       As a result of the partnership's change in investor services
              agents in 1993, distributions are now declared at the end of each
              quarter and paid in the following quarter. Since this table
              generally presents distributions on a cash basis (rather than
              amounts declared), distributions on a cash basis for 1993 only
              reflect payments for three quarters. Distributions declared for
              the quarters ended December 31, 1993, 1994, 1995, 1996 and 1997,
              are reflected in the 1994, 1995, 1996, 1997 and 1998 columns,
              respectively, for distributions on a cash basis due to the payment
              of such distributions in January 1994, 1995, 1996, 1997 and 1998,
              respectively. As a result of 1994, 1995, 1996, 1997 and 1998
              distributions being presented on a cash basis, distributions
              declared and unpaid as of December 31, 1994, 1995, 1996, 1997 and
              June 30, 1998 are not included in the 1994, 1995, 1996, 1997 and
              1998 totals, respectively.
Note 6:       In January 1998, the partnership sold its property in Madison, 
              Alabama, to a third party for $740,000 and received net sales
              proceeds of $696,486. Due to the fact that during 1997 the
              partnership wrote off $13,314 in accrued rental income (non-cash
              accounting adjustments relating to the straight-lining of future
              scheduled rent increases over the lease term in accordance with
              generally accepted accounting principles), no gain or loss was
              incurred for financial reporting purposes in January 1998 relating
              to this sale. In April 1998, the partnership reinvested a portion
              of the net sales proceeds from the sale of the property in
              Madison, Alabama in Melbourne Joint Venture, with an affiliate of
              the partnership which has the same general partners. The
              partnership intends to use the remaining proceeds to invest in an
              additional property or for other partnership purposes.
Note 7:       In January 1998, the partnership sold one of its properties in
              Richmond, Virginia for $512,462 and received net sales proceeds of
              $512,246, resulting in a gain of $70,798 for financial reporting
              purposes. The partnership intends to reinvest the net sales
              proceeds from the sale of the property in Richmond, Virginia in an
              additional property.
Note 8:       In April 1998, the partnership reached an agreement to accept
              $360,000 for the property in Riviera Beach, Florida, which was
              taken through a right of way taking in December 1997. The
              partnership had received preliminary sales proceeds of $318,592 as
              of December 31, 1997. Upon agreement and receipt of the final
              sales price of $360,000, the partnership recognized a gain of
              $41,408 for financial reporting purposes. The partnership intends
              to reinvest the net sales proceeds from the sale of this property
              in an additional property.
Note 9:       Total cash distributions as a percentage of original $1,000 
              investment are calculated based on actual distributions declared
              for the period. (See Note 5 above)
Note 10:      Certain data for columns representing less than 12 months have 
              been annualized.


                                      C-13

<PAGE>



<TABLE>
<CAPTION>

                                                                                       6 months  
                                                          1996            1997           1998    
                                                      ------------    ------------   ------------                                   


<S> <C>                                        
                                               
Cash distributions to investors                
  Source (on GAAP basis)                       
  - from investment income                                     83              81             36
  - from capital gain                                           0               0              0      
  - from return of capital                                      0               0              0      
  - from investment income from prior                                                                 
      period                                                    0               2              5      
                                                     ------------    ------------   ------------      
Total distributions on GAAP basis (Note 5)                     83              83             41      
                                                     ============    ============   ============      
  Source (on cash basis)                                                                              
  - from sales                                                  0               0              0      
  - from operations                                            83              81             41      
  - from cash flow from prior period                            0               2              0      
                                                     ------------    ------------   ------------      
Total distributions on cash basis (Note 5)                     83              83             41      
                                                     ============    ============   ============      
Total cash distributions as a percentage of                                                           
  original $1,000 investment (Note 9)                        8.25%           8.25%          8.25%                      
Total cumulative cash distributions                                                                
  per $1,000 investment from inception                        214             297            338   
Amount (in percentage terms) remaining invest-                                                     
  ed in program properties at the end of each                                                      
  year (period) presented (original total                                                          
  acquisition cost of properties retained,                        
  divided by original total acquisition                                                            
  cost of all properties in program)                                                               
  (Notes 4, 6, 7 and 8)                                       100%            100%           100%               
  

</TABLE>
       

                                      C-14
<PAGE>                                                        
                                                    


                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XV, LTD.

<TABLE>
<CAPTION>




                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------

<S> <C>

Gross revenue                                        $          0    $  1,143,586    $  3,546,320    $  3,632,699
Equity in earnings of joint ventures                            0           8,372         280,606         392,862
Profit (Loss) from sale of properties
  (Note 4)                                                      0               0         (71,023)              0
Interest income                                                 0         167,734          88,059          43,049
Less: Operating expenses                                        0         (62,926)       (228,319)       (235,319)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0         (70,848)       (243,175)       (248,232)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0       1,185,918       3,372,468       3,585,059
                                                     ============    ============    ============    ============

Taxable income
  - from operations                                             0       1,026,715       2,861,912       2,954,318
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0       1,116,834       3,239,370       3,434,682
Cash generated from sales (Note 4)                              0               0         811,706               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0       1,116,834       4,051,076       3,434,682
Less: Cash distributions to investors
  (Notes 5, 6 and 8)
    - from operating cash flow                                  0        (635,944)     (2,650,003)     (3,200,000)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         480,890       1,401,073         234,682
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                                   0      40,000,000               0               0
    General partners' capital contri-
      butions                                               1,000               0               0               0
    Syndication costs                                           0      (3,892,003)              0               0
    Acquisition of land and buildings                           0     (22,152,379)     (1,625,601)              0
    Investment in direct financing
      leases                                                    0      (6,792,806)     (2,412,973)              0
    Investment in joint ventures                                0      (1,564,762)       (720,552)       (129,939)
    Return of capital from joint venture                        0               0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XV, Ltd. by related parties                               0      (1,098,197)        (23,507)              0
    Increase in other assets                                    0        (187,757)              0               0
    Other                                                     (38)         (6,118)         25,150               0
                                                     ------------    ------------    ------------    ------------

Cash generated (deficiency) after cash
  distributions and special items                             962       4,786,868      (3,356,410)        104,743
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              33              71              73
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Note 4)                                    0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>


                                      C-15

<PAGE>
<TABLE>
<CAPTION>         
                                                                  6 months 
                                                    1997            1998   
                                                ------------    -----------   
<S> <C>                                              
Gross revenue                                 $  3,622,123    $  1,498,779
Equity in earnings of joint ventures               239,249         120,294   
Profit (Loss) from sale of properties                                        
  (Note 4)                                               0               0                             
Interest income                                     46,642          33,275   
Less: Operating expenses                          (224,761)       (128,176)  
      Interest expense                                   0               0   
      Depreciation and amortization               (248,348)       (124,200)  
                                                ------------    ----------- 
Net income - GAAP basis                          3,434,905       1,399,972   
                                                ============    ===========                     
                                             
Taxable income                               
  - from operations                              2,856,893       1,492,168                               
                                                ============    =========== 
  - from gain on sale                               47,256               0                                                          
                                                ============    ===========                             
                                                
Cash generated from operations               
  (Notes 2 and 3)                                3,306,595       1,710,905                    
Cash generated from sales (Note 4)                       0               0   
Cash generated from refinancing                          0               0   
                                                ------------    -----------                             
Cash generated from operations, sales              
  and refinancing                                3,306,595       1,710,905                             
Less: Cash distributions to investors                                        
  (Notes 5, 6 and 8)                             
    - from operating cash flow                  (3,280,000)     (1,710,905)  
    - from sale of properties                            0               0   
    - from cash flow from prior period                   0         (89,095)                              
                                                ------------   -------------      
Cash generated (deficiency) after cash                                       
  distributions                                     26,595         (89,095)                         
Special items (not including sales and                                       
  refinancing):                              
    Limited partners' capital contri-        
      butions                                            0               0    
    General partners' capital contri-                                         
      butions                                            0               0    
    Syndication costs                                    0               0    
    Acquisition of land and buildings                    0               0    
    Investment in direct financing                                            
      leases                                             0               0    
    Investment in joint ventures                         0        (207,986)   
    Return of capital from joint venture            51,950               0    
    Reimbursement of organization,                                            
      syndication and acquisition costs                                       
      paid on behalf of CNL Income Fund                                       
      XV, Ltd. by related parties                        0               0    
    Increase in other assets                             0               0    
    Other                                                0               0    
                                              ------------    ------------  
Cash generated (deficiency) after cash                                        
  distributions and special items                   78,545        (297,081)   
                                                                              
TAX AND DISTRIBUTION DATA PER $1,000                                          
  INVESTED                                                                    
Federal income tax results:                                                   
Ordinary income (loss)                        
  - from operations                                     71              37                                                        
                                              ============    ============                                    
  - from recapture                                       0               0      
                                              ============    ============      
Capital gain (loss) (Note 4)                             1               0      
                                              ============    ============                                      

</TABLE>
                                      C-16    
                                                          
<PAGE>                                            
  



                                          

TABLE III - CNL INCOME FUND XV, LTD. (continued)



<TABLE>
<CAPTION>


                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    -----------
<S> <C>

Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              21              66              80
  - from capital gain                                           0               0               0               0
  - from investment income from prior
      period                                                    0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 5)                      0              21              66              80
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0              21              66              80
  - from investment income from prior period                    0               0               0               0
                                                     ------------    ------------    ------------    ------------

Total distributions on cash basis (Note 5)                      0              21              66              80
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Notes 6,
  7 and 8).                                                  0.00%           5.00%           7.25%           8.20%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              21              87             167
Amount (in percentage terms) remaining
  invested in program properties at the end 
  of each year (period) presented (original 
  total acquisition cost of properties 
  retained, divided by original total 
  acquisition cost of all properties
  in program) (Note 4)                                        N/A             100%            100%            100%

</TABLE>




Note 1:       The registration statement relating to this offering of Units of 
              CNL Income Fund XV, Ltd. became effective February 23, 1994.
              Activities through March 23, 1994, were devoted to organization of
              the partnership and operations had not begun.
Note 2:       Cash generated from operations includes cash received from 
              tenants, plus distributions from joint venture, less cash paid for
              expenses, plus interest received.
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL Income Fund XV, Ltd.
Note 4:       During 1995, the partnership sold three of its properties to a 
              tenant for its original purchase price, excluding acquisition fees
              and miscellaneous acquisition expenses. The majority of the net
              sales proceeds were used to acquire additional properties. As a
              result of these transactions, the partnership recognized a loss
              for financial reporting purposes of $71,023 primarily due to
              acquisition fees and miscellaneous acquisition expenses the
              partnership had allocated to the three properties and due to the
              accrued rental income relating to future scheduled rent increases
              that the partnership had recorded and reversed at the time of
              sale. In addition, during 1996, Wood-Ridge Real Estate Joint
              Venture, in which the partnership owns a 50% interest, sold its
              two properties to the tenant and recognized a gain of
              approximately $261,100 for financial reporting purposes. As a
              result, the partnership's pro rata share of such gain of
              approximately $130,550 is included in equity in earnings of
              unconsolidated joint ventures for 1996.
Note 5:       Distributions declared for the quarters ended December 31, 1994, 
              1995, 1996 and 1997 are reflected in the 1995, 1996, 1997 and 1998
              columns, respectively, due to the payment of such distributions in
              January 1995, 1996, 1997 and 1998, respectively. As a result of
              distributions being presented on a cash basis, distributions
              declared and unpaid as of December 31, 1994, 1995, 1996, 1997 and
              June 30, 1998 are not included in the 1994, 1995, 1996, 1997 and
              1998 totals, respectively.
Note 6:       On December 31, 1996, CNL Income Fund XV, Ltd. declared a special
              distribution of cumulative excess operating reserves equal to .20%
              of the total invested capital. Accordingly, the total yield for
              1996 was 8.20%
Note 7:       Total cash distributions as a percentage of original $1,000 
              investment are calculated based on actual distributions declared
              for the period. (See Note 5 above)
Note 8:       Cash distributions for 1998 include an additional amount equal to 
              0.50% of invested capital which was earned in 1997 or prior years,
              but declared payable in the first quarter of 1998
Note 9:       Certain data for columns representing less than 12 months have 
              been annualized.



                                      C-17
<PAGE>




<TABLE>
<CAPTION>




                                                                      6 months   
                                                       1997              1998     
                                                   ------------    ------------   
                                              
<S> <C>


Cash distributions to investors             
  Source (on GAAP basis)                    
  - from investment income                                  82              35                     
  - from capital gain                                        0               0         
  - from investment income from prior                                                  
      period                                                 0              10      
                                                  ------------    ------------         
Total distributions on GAAP basis (Note 5)                  82              45         
                                                  ============    ============         
  Source (on cash basis)                                                               
  - from sales                                               0               0 
  - from refinancing                                         0               0         
  - from operations                                         82              43         
  - from investment income from prior period                 0               2         
                                                  ------------    ------------   
Total distributions on cash basis (Note 5)             
                                                            82              45         
Total cash distributions as a percentage          ============    ============         
  of original $1,000 investment (Notes 6,                                              
  7 and 8).                                               8.00%           8.50%                              
Total cumulative cash distributions per                                                                             
  $1,000 investment from inception                         249             294         
Amount (in percentage terms) remaining                                                 
  invested in program properties at the end                                            
  of each year (period) presented (original                                            
  total acquisition cost of properties                                                 
  retained, divided by original total                                                  
  acquisition cost of all properties                                                   
  in program) (Note 4)                                     100%            100% 
                                                          
  

</TABLE>
                                                        
                                                       
                                                
                                      C-18
<PAGE>



                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XVI, LTD.
<TABLE>
<CAPTION>




                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S> <C>

Gross revenue                                        $          0    $    186,257    $  2,702,504    $  4,343,390
Equity in earnings from joint venture                           0               0               0          19,668
Profit from sale of properties (Notes 4
  and 5)                                                        0               0               0         124,305
Interest income                                                 0          21,478         321,137          75,160
Less: Operating expenses                                        0         (10,700)       (274,595)       (261,878)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0          (9,458)       (318,205)       (552,447)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0         187,577       2,430,841       3,748,198
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0         189,864       2,139,382       3,239,830
                                                     ============    ============    ============    ============
  - from gain on sale (Notes 4 and 5)                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0         205,148       2,481,395       3,753,726
Cash generated from sales (Notes 4 and 5)                       0               0               0         775,000
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         205,148       2,481,395       4,528,726
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                                  0          (2,845)     (1,798,921)     (3,431,251)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         202,303         682,474       1,097,475
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                                   0      20,174,172      24,825,828               0
    General partners' capital contri-
      butions                                               1,000               0               0               0
    Syndication costs                                           0      (1,929,465)     (2,452,743)              0
    Acquisition of land and buildings                           0     (13,170,132)    (16,012,458)     (2,355,627)
    Investment in direct financing
      leases                                                    0        (975,853)     (5,595,236)       (405,937)
    Investment in joint ventures                                0               0               0        (775,000)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVI, Ltd. by related parties                              0        (854,154)       (405,569)         (2,494)
    Increase in other assets                                    0        (443,625)        (58,720)              0
    Increase (decrease) in restricted cash                      0               0               0               0
    Reimbursement from developer of
      construction costs                                        0               0               0               0
    Other                                                     (36)        (20,714)         20,714               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             964       2,982,532       1,004,290      (2,441,583)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              17              53              71
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Notes 4 and 5)                             0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>


                                      C-19

<PAGE>


<TABLE>
<CAPTION>

                                                               6 months      
                                                 1997            1998        
                                             ------------    -------------
<S> <C> 
Gross revenue                               $  4,308,853    $  1,987,937
Equity in earnings from joint venture             73,507          64,956
Profit from sale of properties (Notes 4    
  and 5)                                          41,148               0
Interest income                                   73,634          34,195
Less: Operating expenses                        (272,932)       (132,020)
      Interest expense                                 0               0              
      Depreciation and amortization             (563,883)       (268,997)
                                             ------------    ------------
Net income - GAAP basis                        3,660,327       1,686,071
                                             ============    ============
Taxable income                              
  - from operations                            3,178,911       1,629,897 
                                             ============    ============
  - from gain on sale (Notes 4 and 5)             64,912               0       
                                             ============    ============
                                            
Cash generated from operations              
  (Notes 2 and 3)                              3,780,424       1,922,221               
Cash generated from sales (Notes 4 and 5)        610,384               0               
Cash generated from refinancing                        0               0               
                                             ------------    ------------               
Cash generated from operations, sales                                                   
  and refinancing                              4,390,808       1,922,221 
Less: Cash distributions to investors                                                   
  (Note 6)                                                                              
    - from operating cash flow                (3,600,000)     (1,890,000)              
    - from sale of properties                          0               0               
                                            --------------  -------------              
Cash generated (deficiency) after cash                     
  distributions                                  790,808          32,221                                            
Special items (not including sales and                                                  
  refinancing):                                                                         
    Limited partners' capital contri-        
      butions                                          0               0               
    General partners' capital contri-                                                   
      butions                                          0               0               
    Syndication costs                                  0               0               
    Acquisition of land and buildings            (23,501)              0               
    Investment in direct financing                                                      
      leases                                     (29,257)        (31,504)     
    Investment in joint ventures                       0        (607,896)              
    Reimbursement of organization,                                                     
      syndication and acquisition costs                                                
      paid on behalf of CNL Income Fund                                                
      XVI, Ltd. by related parties                     0               0 
    Increase in other assets                           0               0               
    Increase (decrease) in restricted cash      (610,384)        610,384               
    Reimbursement from developer of                                                    
      construction costs                               0         161,204               
    Other                                              0               0               
                                           --------------  -------------                                             
Cash generated (deficiency) after cash                                                 
  distributions and special items                127,666         164,409               
                                           ==============  =============
                                                                                       
TAX AND DISTRIBUTION DATA PER $1,000                                                                                   
  INVESTED                                             
Federal income tax results:                            
Ordinary income (loss)                                 
  - from operations                                   70              36                                       
                                           ============== ==============               
  - from recapture                                     0               0               
                                           =============  ==============                                                
Capital gain (loss) (Notes 4 and 5)                    1               0                                                
                                           =============  ==============     

</TABLE>
                                      C-20
 

 <PAGE>
                                           
                              

TABLE III - CNL INCOME FUND XVI, LTD. (continued)



<TABLE>
<CAPTION>

                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------

<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               1              45              76
  - from capital gain                                           0               0               0               0
  - from investment income from
      prior period                                              0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 6)                      0               1              45              76
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0               1              45              76
                                                     ------------    ------------    ------------    ------------

Total distributions on cash basis (Note 6)                      0               1              45              76
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Notes 7
  and 8)                                                     0.00%           4.50%           6.00%           7.88%
Total cumulative cash distributions per
  $1,000 investment from inception                              0               1              46             122
Amount (in percentage terms) remaining
  invested in program properties at the 
  end of each year (period) presented
  (original total acquisition cost of 
  properties retained, divided by original
  total acquisition cost of all properties
  in program) (Notes 4 and 5)                                 N/A             100%            100%            100%

</TABLE>




Note 1:       Pursuant to a registration statement on Form S-11 under the 
              Securities Act of 1933, as amended, CNL Income Fund XVI, Ltd.
              ("CNL XVI") and CNL Income Fund XV, Ltd. each registered for sale
              $40,000,000 units of limited partnership interests ("Units"). The
              offering of Units of CNL Income Fund XV, Ltd. commenced February
              23, 1994. Pursuant to the registration statement, CNL XVI could
              not commence until the offering of Units of CNL Income Fund XV,
              Ltd. was terminated. CNL Income Fund XV, Ltd. terminated its
              offering of Units on September 1, 1994, at which time the maximum
              offering proceeds of $40,000,000 had been received. Upon the
              termination of the offering of Units of CNL Income Fund XV, Ltd.,
              CNL XVI commenced its offering of Units. Activities through
              September 22, 1994, were devoted to organization of the
              partnership and operations had not begun.
Note 2:       Cash generated from operations includes cash received from 
              tenants, less cash paid for expenses, plus interest received. 
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL Income Fund XVI, Ltd.
Note 4:       In April 1996, CNL Income Fund XVI, Ltd. sold one of its 
              properties and received net sales proceeds of $775,000, resulting
              in a gain of $124,305 for financial reporting purposes. In October
              1996, the partnership reinvested the net sales proceeds in an
              additional property as tenants-in-common with an affiliate of the
              general partners.
Note 5:       In March 1997, CNL Income Fund XVI, Ltd. sold one of its
              properties and received net sales proceeds of $610,384, resulting
              in a gain of $41,148 for financial reporting purposes. In January
              1998, the partnership reinvested the net sales proceeds in an
              additional property as tenants-in-common with affiliates of the
              general partners. 
Note 6:       Distributions declared for the quarters ended December 31, 1994,  
              1995, 1996 and 1997 are reflected in the 1995, 1996, 1997 and 1998
              columns, respectively, due to the payment of such distributions in
              January 1995, 1996, 1997 and 1998, respectively. As a result of
              distributions being presented on a cash basis, distributions
              declared and unpaid as of December 31, 1994, 1995, 1996, 1997 and
              June 30, 1998 are not included in the 1994, 1995, 1996, 1997 and
              1998 totals, respectively.
Note 7:       Cash distributions for 1998 include an additional amount equal to 
              0.20% of invested capital which was earned in 1997 but declared
              payable in the first quarter of 1998.
Note 8:       Total cash distributions as a percentage of original $1,000
              investment are calculated based on actual distributions declared 
              for the period.  (See Note 6 above)
Note 9:       Certain data for columns representing less than 12 months have 
              been annualized.



                                      C-21

<PAGE>





<TABLE>
<CAPTION>



                                                                                  
                                                                 6 months         
                                                  1997             1998           
                                              ------------    ------------        
<S> <C>                                           



Cash distributions to investors             
  Source (on GAAP basis)              
  - from investment income                             80              37   
  - from capital gain                                   0               0       
  - from investment income from                         0               5       
      prior period                           ------------    ------------   
Total distributions on GAAP basis (Note 6)             80              42   
                                             ============    ============   
                                            
  Source (on cash basis)                    
  - from sales                                          0               0
  - from refinancing                                    0               0
  - from operations                                    80              42
                                             ------------    ------------
Total distributions on cash basis (Note 6)             80              42
                                             ============    ============
Total cash distributions as a percentage    
  of original $1,000 investment (Notes 7    
  and 8)                                             8.00%           8.20%   
Total cumulative cash distributions per                                      
  $1,000 investment from inception                    202             244    
Amount (in percentage terms) remaining                                       
  invested in program properties at the                                     
  end of each year (period) presented                                       
  (original total acquisition cost of                                       
  properties retained, divided by original                                  
  total acquisition cost of all properties                                  
  in program) (Notes 4 and 5)                         100%            100%   


</TABLE>

                                             

                                      C-22

<PAGE>



                           TABLE III Operating Results
                         of Prior Programs CNL AMERICAN
                              PROPERTIES FUND, INC.

<TABLE>
<CAPTION>




                                                         1994                                            1997
                                                       (Note 1)          1995            1996          (Note 2)
                                                     ------------    ------------    ------------    ----------

<S> <C>

Gross revenue                                        $          0    $    539,776    $  4,363,456    $ 15,516,102
Interest income                                                 0         119,355       1,843,228       3,941,831
Less: Operating expenses                                        0        (186,145)       (908,924)     (2,066,962)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0        (104,131)       (521,871)     (1,795,062)
      Minority interest in income of
        consolidated joint venture                              0             (76)        (29,927)        (31,453)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                         0         368,779       4,745,962      15,564,456
                                                     ============    ============    ============    ============

Taxable income
  - from operations (Note 8)                                    0         379,935       4,894,262      15,727,311
                                                     ============    ============    ============    ============
  - from gain (loss) on sale                                    0               0               0         (41,115)
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 4 and 5)                                               0         498,459       5,482,540      17,076,214
Cash generated from sales (Note 7)                              0               0               0       6,289,236
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         498,459       5,482,540      23,365,450
Less: Cash distributions to investors (Note 9)
    - from operating cash flow                                  0        (498,459)     (5,439,404)    (16,854,297)
    - from sale of properties                                   0               0               0               0
    - from return of capital (Note 10)                          0        (136,827)              0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0        (136,827)         43,136       6,511,153
Special items (not including sales of
  real estate and refinancing):
    Subscriptions received from
      stockholders                                              0      38,454,158     100,792,991     222,482,560
    Sale of common stock to CNL Fund
      Advisors, Inc.                                      200,000               0               0               0
    Contributions from minority interest                        0         200,000          97,419               0
    Distributions to holder of minority
      interest                                                  0               0         (39,121)        (34,020)
    Stock issuance costs                                      (19)     (3,680,704)     (8,486,188)    (19,542,862)
    Acquisition of land and buildings                           0     (18,835,969)    (36,104,148)   (143,542,667)
    Investment in direct financing
      leases                                                    0      (1,364,960)    (13,372,621)    (39,155,974)
    Proceeds from sale of equipment direct
      financing leases                                          0               0               0         962,274
    Investment in joint venture                                 0               0               0               0
    Investment in mortgage notes
      receivable                                                0               0     (13,547,264)     (4,401,982)
    Collections on mortgage notes
      receivable                                                0               0         133,850         250,732
    Investment in notes receivable                              0               0               0     (12,521,401)
    Collections on notes receivable                             0               0               0               0
    Investment in certificate of deposit                        0               0               0      (2,000,000)
    Proceeds of borrowing on line of
      credit                                                    0               0       3,666,896      19,721,804
    Payment on line of credit                                   0               0        (145,080)    (20,784,577)
    Reimbursement of organization, acquisition, 
      and deferred offering and stock issuance 
      costs paid on behalf of CNL American 
      Properties Fund, Inc. by related parties           (199,036)     (2,500,056)       (939,798)     (2,857,352)
    Increase in other assets                                    0        (628,142)     (1,103,896)              0
    Other                                                       0               0         (54,333)         49,001
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             945      11,507,500      30,941,643       5,136,689
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED (Note 6)
Federal income tax results:
Ordinary income (loss) (Note 11)
  - from operations (Note 8)                                    0              20              61              67
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>

                                      C-23

<PAGE>



<TABLE>
<CAPTION>




                                                        6 months      
                                                          1998        
                                                        (Note 3)      
                                                     --------------   
<S> <C>                                                     
Gross revenue                                        $ 13,829,348
Interest income                                         3,799,730
Less: Operating expenses                               (1,949,398)
      Interest expense                                          0
      Depreciation and amortization                    (1,648,827)
      Minority interest in income of                
        consolidated joint venture                        (15,380)
                                                     --------------
Net income - GAAP basis                                14,015,473                            
                                                     ==============
                                                      
Taxable income                                                             
  - from operations (Note 8)                           13,876,482
                                                     ==============
  - from gain (loss) on sale                             (108,690)
                                                     ============== 
Cash generated from operations                       
  (Notes 4 and 5)                                      16,600,953  
Cash generated from sales (Note 7)                      1,233,679   
Cash generated from refinancing                                 0   
                                                     ---------------
Cash generated from operations, sales                 
  and refinancing                                      17,834,632                
Less: Cash distributions to investors (Note 9)       
    - from operating cash flow                        (15,992,806)  
    - from sale of properties                                   0   
    - from return of capital (Note 10)                          0                 
                                                     ---------------
Cash generated (deficiency) after cash                
  distributions                                         1,841,826                
Special items (not including sales of                                          
  real estate and refinancing):                      
    Subscriptions received from                      
      stockholders                                    152,570,391
    Sale of common stock to CNL Fund                                
      Advisors, Inc.                                            0    
    Contributions from minority interest                        0    
    Distributions to holder of minority                             
      interest                                            (16,956)   
    Stock issuance costs                              (13,840,339)   
    Acquisition of land and buildings                 (36,742,586)   
    Investment in direct financing                                  
      leases                                          (71,360,700)
    Proceeds from sale of equipment direct                          
      financing leases                                          0    
    Investment in joint venture                          (112,847)   
    Investment in mortgage notes                                    
      receivable                                                0
    Collections on mortgage notes                                   
      receivable                                          147,051    
    Investment in notes receivable                     (2,903,600)   
    Collections on notes receivable                       666,633    
    Investment in certificate of deposit                        0    
    Proceeds of borrowing on line of                                
      credit                                            2,979,403    
    Payment on line of credit                                   0    
    Reimbursement of organization, acquisition,                     
      and deferred offering and stock issuance                      
      costs paid on behalf of CNL American                          
      Properties Fund, Inc. by related parties         (2,570,126)                 
    Increase in other assets                           (1,845,005)   
    Other                                                 (30,842)   
                                                    --------------
Cash generated (deficiency) after cash                              
  distributions and special items                      28,782,303                
                                                    ==============
TAX AND DISTRIBUTION DATA PER $1,000                                
  INVESTED (Note 6)                                                 
Federal income tax results:                                                            
Ordinary income (loss) (Note 11)                                    
  - from operations (Note 8)                                   32    
                                                    ============== 
  - from recapture                                              0    
                                                    ============== 
Capital gain (loss)                                             0                
                                                    ==============                      
</TABLE>                    
                                                                  
                                      C-24
                                                                  
<PAGE>                                              


                      TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)
                                                    
                                            

<TABLE>
<CAPTION>


                                                         1994                                            1997
                                                       (Note 1)          1995            1996          (Note 2)
                                                     ------------    ------------    ------------    ----------
<S> <C>

Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              19              59              66
  - from capital gain                                           0               0               0               0
  - from investment income from
      prior period                                              0               0               0               0
  - from return of capital (Note 10)                            0              14               8               6
                                                     ------------    ------------    ------------    ------------

Total distributions on GAAP basis (Note 11)                     0              33              67              72
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0              26              67              72
  - from return of capital (Note 10)                            0               7               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 11)                     0              33              67              72
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 6 and 9)               0.00%           5.34%           7.06%           7.45%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              33             100             172
Amount (in percentage terms) remaining
  invested in program properties at the end of 
  each year (period) presented (original total 
  acquisition cost of properties retained, 
  divided by original total acquisition cost 
  of all properties in program) (Note 7)                       N/A            100%            100%            100%

</TABLE>


Note 1:       Pursuant to a Registration Statement on Form S-11 under the
              Securities Act of 1933, as amended, effective March 29, 1995, CNL
              American Properties Fund, Inc. ("APF") registered for sale
              $165,000,000 of shares of common stock (the "Initial Offering"),
              including $15,000,000 available only to stockholders participating
              in the company's reinvestment plan. The Initial Offering of APF
              commenced April 19, 1995, and upon completion of the Initial
              Offering on February 6, 1997, had received subscription proceeds
              of $150,591,765 (15,059,177 shares), including $591,765 (59,177
              shares) issued pursuant to the reinvestment plan. Pursuant to a
              Registration Statement on Form S-11 under the Securities Act of
              1933, as amended, effective January 31, 1997, APF registered for
              sale $275,000,000 of shares of common stock (the "1997 Offering"),
              including $25,000,000 available only to stockholders participating
              in the company's reinvestment plan. The 1997 Offering of APF
              commenced following the completion of the Initial Offering on
              February 6, 1997, and upon completion of the 1997 Offering on
              March 2, 1998, had received subscription proceeds of $251,872,648
              (25,187,265 shares), including $1,872,648 (187,265 shares) issued
              pursuant to the reinvestment plan. Pursuant to a Registration
              Statement on Form S-11 under the Securities Act of 1933, as
              amended, effective May 12, 1998, APF registered for sale
              $345,000,000 of shares of common stock (the "1998 Offering"),
              including $20,000,000 available only to stockholders participating
              in the company's reinvestment plan. The 1998 Offering of APF
              commenced following the completion of the 1997 Offering on March
              2, 1998. As of June 30, 1998, APF had received subscriptions
              totalling $111,835,687 from the 1998 Offering, including
              $1,823,518 issued pursuant to the company's reinvestment plan.
              Activities through June 1, 1995, were devoted to organization of
              APF and operations had not begun.
Note 2:       The amounts shown represent the combined results of the Initial 
              Offering and the 1997 Offering. Note 3: The amounts shown
              represent the combined results of the Initial Offering, 1997
              Offering and 1998 Offering.
Note 4:       Cash generated from operations includes cash received from
              tenants, less cash paid for expenses, plus interest received.
Note 5:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of APF.
Note 6:       Total cash distributions as a percentage of original $1,000
              investment are calculated based on actual distributions declared
              for the period.
Note 7:       In May 1997 and July 1997, APF sold four properties and one
              property, respectively, to a tenant for $5,254,083 and $1,035,153,
              respectively, which was equal to the carrying value of the
              properties at the time of sale. In May 1998, APF sold two
              properties to third parties for $1,605,154 (and received net sales
              proceeds of approximately $1,233,700 after deduction of
              construction costs incurred but not paid by APF as of the date of
              the sale) which approximated the carrying value of the properties
              at the time of sale. As a result, no gain or loss was recognized
              for financial reporting purposes. The company reinvested the
              proceeds from the sale of properties in additional properties.
Note 8:       Taxable income presented is before the dividends paid deduction.
Note 9:       For the six months ended June 30, 1998 and the years ended
              December 31, 1997, 1996 and 1995, 86.37%, 93.33%, 90.25% and
              59.82%, respectively, of the distributions received by
              stockholders were considered to be ordinary income and 13.63%,
              6.67%, 9.75% and 40.18%, respectively, were considered a return of
              capital for federal income tax purposes. No amounts distributed to
              stockholders for the six months ended June 30, 1998 and the years
              ended December 31, 1997, 1996 and 1995 are required to be or have
              been treated by the company as a return of capital for purposes of
              calculating the stockholders' return on their invested capital.

                                      C-25

<PAGE>


<TABLE>
<CAPTION>






                                                   6 months       
                                                     1998         
                                                    (Note 3)
                                                 -------------    
<S> <C>                                                 

Cash distributions to investors                          
  Source (on GAAP basis)                                 
  - from investment income                           32  
  - from capital gain                                 0        
  - from investment income from                          
      prior period                                    0        
  - from return of capital (Note 10)                  5  
                                                ------------
 Total distributions on GAAP basis (Note 11)         37  
                                                ============
                   
                                                               
  Source (on cash basis)                             
  - from sales                                        0      
  - from refinancing                                  0        
  - from operations                                  37                  
  - from return of capital (Note 10)                  0  
                                                ------------
Total distributions on cash basis (Note 11)          37          
                                                ============
Total cash distributions as a percentage                                                 
  of original $1,000 investment (Note 6 and 9)     7.62% 
Total cumulative cash distributions per                       
  $1,000 investment from inception                  209       
Amount (in percentage terms) remaining                   
  invested in program properties at the end of           
  each year (period) presented (original total                 
  acquisition cost of properties retained,               
  divided by original total acquisition cost        
  of all properties in program) (Note 7)            100%
                                                   

</TABLE>




Note 10:      Cash distributions presented above as a return of capital on a
              GAAP basis represent the amount of cash distributions in excess of
              accumulated net income on a GAAP basis. Accumulated net income
              includes deductions for depreciation and amortization expense and
              income from certain non-cash items. This amount is not required to
              be presented as a return of capital except for purposes of this
              table, and APF has not treated this amount as a return of capital
              for any other purpose.
Note 11:      Tax and distribution data and total distributions on GAAP basis
              were computed based on the weighted average shares outstanding
              during each period presented.

                                      C-26

<PAGE>



                                    TABLE III
                     Operating Results of Prior Programs CNL
                             INCOME FUND XVII, LTD.


<TABLE>
<CAPTION>

                                                         1995                                          6 months
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    -------------
<S> <C>

Gross revenue                                        $          0    $  1,195,263    $  2,643,871    $  1,417,608
Equity in earnings of unconsolidated
  joint ventures                                                0           4,834         100,918          69,785
Interest income                                            12,153         244,406          69,779          24,834
Less: Operating expenses                                   (3,493)       (169,536)       (181,865)        (93,411)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                          (309)       (179,208)       (387,292)       (176,959)
      Minority interest in income of
        consolidated joint venture                                              0         (41,854)        (31,219)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                     8,351       1,095,759       2,203,557       1,210,638
                                                     ============    ============    ============    ============

Taxable income

  - from operations                                        12,153       1,114,964       2,058,601       1,062,296
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                           9,012       1,232,948       2,495,114       1,274,084
Cash generated from sales                                       0               0               0               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                           9,012       1,232,948       2,495,114       1,274,084
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                             (1,199)       (703,681)     (2,177,584)     (1,200,000)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                             7,813         529,267         317,530          74,084
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                           5,696,921      24,303,079               0               0
    General partners' capital contri-
      butions                                               1,000               0               0               0
    Contributions from minority interest                        0         140,676         278,170               0
    Distribution to holder of minority
      interest                                                  0               0         (41,507)        (24,426)
    Syndication costs                                    (604,348)     (2,407,317)              0               0
    Acquisition of land and buildings                    (332,928)    (19,735,346)     (1,740,491)              0
    Investment in direct financing
      leases                                                    0      (1,784,925)     (1,130,497)              0
    Investment in joint ventures                                0        (201,501)     (1,135,681)       (127,807)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVII, Ltd. by related parties                      (347,907)       (326,483)        (25,444)              0
    Increase in other assets                             (221,282)              0               0               0
    Reimbursement from developer of
      construction costs                                        0               0               0         322,897
    Other                                                    (410)            410               0         (16,797)
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                       4,198,859         517,860      (3,477,920)        227,951
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                            36              37              69              35
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>
                                      C-27

<PAGE>



TABLE III - CNL INCOME FUND XVII, LTD. (continued)



<TABLE>
<CAPTION>


                                                1995                                                 6 months                       
                                              (Note 1)            1996              1997                1998         
                                             ------------      ------------      ------------        --------    
<S> <C>    
                                                                                                                  
Cash distributions to investors                                                                                   
  Source (on GAAP basis)                                                                                          
  - from investment income                             4                 23                73             40                    
  - from capital gain                                  0                  0                 0              0                        
  - from investment income from                                                                                   
      prior period                                     0                  0                 0              0              
                                             -----------        ------------      ------------  ------------                      

Total distributions on GAAP basis (Note 4)             0                 23                73             40 
                                             ============      ============       ============  ============
          
  Source (on cash basis)

  - from sales                                         0                  0                 0              0
  - from refinancing                                   0                  0                 0              0
  - from operations                                    4                 23                73             40 
                                             ------------       ------------      ------------  -------------                       
          

Total distributions on cash basis (Note 4)             4                23                 73             40  
                                             ============      ============      ============   =============          
          

Total cash distributions as a percentage
  of original $1,000 investment (Note 5)            5.00%              5.50%           7.625%           8.00 
Total cumulative cash distributions per 
  $1,000 investment from inception                     4                 27              100             140
Amount (in percentage terms) remaining
  invested in program properties at the 
  end of each year (period) presented 
  (original total acquisition cost of 
  properties retained, divided by original
  total acquisition cost of all properties
  in program) (Note 6)                                N/A                98%              100%            99%

</TABLE>


Note 1:       Pursuant to a registration statement on Form S-11 under the 
              Securities Act of 1933, as amended, effective August 11, 1995, CNL
              Income Fund XVII, Ltd. ("CNL XVII") and CNL Income Fund XVIII,
              Ltd. each registered for sale $30,000,000 units of limited
              partnership interests ("Units"). The offering of Units of CNL
              Income Fund XVII, Ltd. commenced September 2, 1995. Pursuant to
              the registration statement, CNL XVIII could not commence until the
              offering of Units of CNL Income Fund XVII, Ltd. was terminated.
              CNL Income Fund XVII, Ltd. terminated its offering of Units on
              September 19, 1996, at which time subscriptions for the maximum
              offering proceeds of $30,000,000 had been received. Upon the
              termination of the offering of Units of CNL Income Fund XVII,
              Ltd., CNL XVIII commenced its offering of Units. Activities
              through November 3, 1995, were devoted to organization of the
              partnership and operations had not begun.
Note 2:       Cash generated from operations includes cash received from
              tenants, plus distributions from joint ventures, less cash paid
              for expenses, plus interest received.
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL XVII.
Note 4:       Distributions declared for the quarters ended December 31, 1995, 
              1996 and 1997 are reflected in the 1996, 1997 and 1998
              columns, respectively, due to the payment of such distributions in
              January 1996, 1997 and 1998, respectively. As a result of
              distributions being presented on a cash basis, distributions
              declared and unpaid as of December 31, 1996, 1997 and June 30,
              1998 are not included in the 1996, 1997 and 1998 totals,
              respectively.
Note 5:       Total cash distributions as a percentage of original $1,000
              investment are calculated based on actual distributions declared 
              for the period.  (See Note 4 above)
Note 6:       During 1998, CNL Income Fund XVII, Ltd. received approximately
              $322,900 from the developer of the properties in Aiken, South
              Carolina and Weatherford, Texas. This represents a reimbursement
              from the developer upon final reconciliation of total construction
              costs, to the total construction costs funded by the partnership
              in accordance with the development agreement. The partnership
              intends to reinvest the funds in additional properties.
Note 7:       Certain data for columns representing less than 12 months have 
              been annualized.
                                      C-28

<PAGE>
                                   TABLE III
                     Operating Results of Prior Programs CNL
                             INCOME FUND XVIII, LTD.


<TABLE>
<CAPTION>

                                                         1995                                          6 months
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    --------

<S> <C>

Gross revenue                                        $          0    $      1,373    $  1,291,416    $  1,447,579
Equity in earnings of joint venture                             0               0               0               0
Interest income                                                 0          30,241         161,826          99,885
Less: Operating expenses                                        0          (3,992)       (156,403)       (103,375)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0            (712)       (142,079)       (178,935)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                         0          26,910       1,154,760       1,265,154
                                                     ============    ============    ============    ============

Taxable income
  - from operations                                             0          30,223       1,318,750       1,206,888
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0          27,146       1,361,756       1,459,212
Cash generated from sales                                       0               0               0               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0          27,146       1,361,756       1,459,212
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                                  0          (2,138)       (855,957)     (1,112,150)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0          25,008         505,799         347,062
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                                   0       8,498,815      25,723,944         854,241
    General partners' capital contri-
      butions                                               1,000               0               0               0
    Contributions from minority interest                        0               0               0               0
    Syndication costs                                           0        (845,657)     (2,450,214)       (161,141)
    Acquisition of land and buildings                           0      (1,533,446)    (18,581,999)     (2,219,267)
    Investment in direct financing leases                       0               0      (5,962,087)       (877,348)
    Investment in joint venture                                 0               0               0               0
    Increase in restricted cash                                 0               0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVIII, Ltd. by related parties                            0        (497,420)       (396,548)        (35,055)
    Increase in other assets                                    0        (276,848)              0         (48,378)
    Other                                                     (20)           (107)        (66,893)        (10,000)
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             980       5,370,345      (1,227,998)     (2,149,886)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0               6              57              34
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>

                                      C-29
<PAGE>



TABLE III - CNL INCOME FUND XVIII, LTD. (continued)


<TABLE>
<CAPTION>



                                                1995                                           6 months    
                                             (Note 1)            1996             1997            1998
                                           ------------      ------------     ------------      ---------

<S> <C>

Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                           0                 0              38           32
  - from capital gain                                0                 0               0            0
  - from investment income from prior
      period                                         0                 0               0            0
                                            ------------      ------------      ------------   -----------
Total distributions on GAAP basis (Note 4)           0                 0              38           32 
                                            ============       ============     ============   ===========               
          
  Source (on cash basis)
  - from sales                                       0                 0               0            0
  - from refinancing                                 0                 0               0            0
  - from operations                                  0                 0              38           32
                                            ------------     ------------      ------------    -----------      
          

Total distributions on cash basis (Note 4)           0                 0              38           32  
                                            ============      ============     ============    ===========      

Total cash distributions as a percentage
  of original $1,000 investment from
  inception                                       0.00%             5.00%           5.75%        7.25%
Total cumulative cash distributions per
  $1,000 investment (Note 5)                         0                 0              38           70
Amount (in percentage terms) remaining
  invested in program properties at the 
  end of each year (period) presented
  (original total acquisition cost of 
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                      N/A                83%             95%          99%

</TABLE>




Note 1:       Pursuant to a registration statement on Form S-11 under the 
              Securities Act of 1933, as amended, effective August 11, 1995, CNL
              Income Fund XVIII, Ltd ("CNL XVIII") and CNL Income Fund XVII,
              Ltd. each registered for sale $30,000,000 units of limited
              partnership interest ("Units"). The offering of Units of CNL
              Income Fund XVII, Ltd. commenced September 2, 1995. Pursuant to
              the registration statement, CNL XVIII could not commence until the
              offering of Units of CNL Income Fund XVII, Ltd. was terminated.
              CNL Income Fund XVII, Ltd. terminated its offering of Units on
              September 19, 1996, at which time the maximum offering proceeds of
              $30,000,000 had been received. Upon the termination of the
              offering of Units of CNL Income Fund XVII, Ltd., CNL XVIII
              commenced its offering of Units. Activities through October 11,
              1996, were devoted to organization of the partnership and
              operations had not begun.
Note 2:       Cash generated from operations includes cash received from
              tenants, less cash paid for expenses, plus interest received.
Note 3:       Cash generated from operations per this table agrees to cash
              generated from operations per the statement of cash flows included
              in the financial statements of CNL XVIII.
Note 4:       Distributions declared for the quarters ended December 1996 and
              1997 are reflected in the 1997 and 1998 columns, respectively, due
              to the payment of such distributions in January 1997 and 1998,
              respectively. As a result of distributions being presented on a
              cash basis, distributions declared and unpaid as of December 31,
              1997 and June 30, 1998 are not included in the 1997 and 1998
              totals, respectively.
Note 5:       Total cash distributions as a percentage of original $1,000 
              investment are calculated based on actual distributions declared 
              for the period.  (See Note 4 above)
Note 6:       Certain data for columns representing less than 12 months have
              been annualized.

                                      C-30

<PAGE>






                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>


==========================================================================================================================
                                                                                
                                                                                                                          
                                                                                 Selling Price, Net of                    
                                                                         Closing Costs and GAAP Adjustments               
                                                                 ----------------------------------------------------     
                                                                                                                          
                                                                                          Purchase                        
                                                                    Cash                   money     Adjustments          
                                                                  received   Mortgage     mortgage   resulting            
                                                                   net of     balance      taken       from                         
                                        Date       Date of         closing   at time      back by   application           
       Property                        Acquired     Sale           costs     of sale      program     of GAAP     Total  
==========================================================================================================================
 <S> <C>                                                                               

CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA (14)                 02/05/87    06/12/92      $1,169,021     0              0         0     $1,169,021 
  Wendy's -                                                                                                               
    Fairfield, CA (14)                 07/01/87    10/03/94       1,018,490     0              0         0      1,018,490 
  Wendy's -                                                                                                               
    Casa Grande, AZ                    12/10/86    08/19/97         795,700     0              0         0        795,700 
  Wendy's -                                                                                                               
    North Miami, FL (9)                02/18/86    08/21/97         473,713     0              0         0        473,713 
  Popeye's -                                                                                                              
    Kissimmee, FL (14)                 12/31/86    04/30/98         661,300     0              0         0        661,300 
                                                                                                                          
CNL Income Fund II, Ltd.:                                                                                                 
  Golden Corral -                                                                                                         
    Salisbury, NC                      05/29/87    07/21/93         746,800     0              0         0        746,800 
  Pizza Hut -                                                                                                             
    Graham, TX                         08/24/87    07/28/94         261,628     0              0         0        261,628 
  Golden Corral -                                                                                                         
    Medina, OH (11)                    11/18/87    11/30/94         825,000     0              0         0        825,000 
  Denny's -                                                                                                               
    Show Low, AZ (8)                   05/22/87    01/31/97         620,800     0              0         0        620,800 
  KFC -                                                                                                                   
    Eagan, MN                          06/01/87    06/02/97         623,882     0         42,000         0        665,882 
  KFC -                                                                                                                   
    Jacksonville, FL                   09/01/87    09/09/97         639,363     0              0         0        639,363 
  Wendy's -                                                                                                               
    Farmington Hills, MI (12)          05/18/87    10/09/97         833,031     0              0         0        833,031 
  Wendy's -                                                                                                               
    Farmington Hills, MI (13)          05/18/87    10/09/97       1,085,259     0              0         0      1,085,259 
  Denny's -                                                                                                               
    Plant City, FL                     11/23/87    10/24/97         910,061     0              0         0        910,061 
  Pizza Hut -                                                                                                             
    Mathis, TX                         12/17/87    12/04/97         297,938     0              0         0        297,938 
  KFC -                                                                                                                   
    Avon Park, FL                      09/02/87    12/10/97         501,975     0              0         0        501,975 
                                                                                                                          
CNL Income Fund III, Ltd.:                                                                                                
  Wendy's -                                                                                                               
    Chicago, IL (14)                   06/02/88    01/10/97         496,418     0              0         0        496,418 
  Perkins -                                                                                                               
    Bradenton, FL                      06/30/88    03/14/97       1,310,001     0              0         0      1,310,001 
  Pizza Hut -                                                                                                             
    Kissimmee, FL                      02/23/88    04/08/97         673,159     0              0         0        673,159 
                                                                                                                          
 

</TABLE>
                                                                                
     
<TABLE>
<CAPTION>


============================================================================================= 
                                 
                                               Cost of Properties
                                               Including Closing and
                                                   Soft Costs
                                  ------------------------------------
                                                                                   Excess
                                                    Total                       (deficiency)
                                                  acquisition                   of property
                                                cost, capital                  operating cash
                                     Original    improvements                   receipts over                                     
                                     mortgage    closing and                       cash
   Property                         financing   soft costs (1)    Total        expenditures
============================================================================================== 
 <S> <C>                         

CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA (14)                      0       $955,000   $  955,000       $214,021     
  Wendy's -                                                                                  
    Fairfield, CA (14)                      0        861,500      861,500        156,990     
  Wendy's -                                                                                  
    Casa Grande, AZ                         0        667,255      667,255        128,445     
  Wendy's -                                                                                  
    North Miami, FL (9)                     0        385,000      385,000         88,713     
  Popeye's -                                                                                 
    Kissimmee, FL (14)                      0        475,360      475,360        185,940     
                                                                                             
CNL Income Fund II, Ltd.:                                                                    
  Golden Corral -                                                                            
    Salisbury, NC                           0        642,800      642,800        104,000     
  Pizza Hut -                                                                                
    Graham, TX                              0        205,500      205,500         56,128     
  Golden Corral -                                                                            
    Medina, OH (11)                         0        743,000      743,000         82,000     
  Denny's -                                                                                  
    Show Low, AZ (8)                        0        484,185      484,185        136,615     
  KFC -                                                                                      
    Eagan, MN                               0        601,100      601,100         64,782     
  KFC -                                                                                      
    Jacksonville, FL                        0        405,000      405,000        234,363     
  Wendy's -                                                                                  
    Farmington Hills, MI (12)               0        679,000      679,000        154,031     
  Wendy's -                                                                                  
    Farmington Hills, MI (13)               0        887,000      887,000        198,259     
  Denny's -                                                                                  
    Plant City, FL                          0        820,717      820,717         89,344     
  Pizza Hut -                                                                                
    Mathis, TX                              0        202,100      202,100         95,838     
  KFC -                                                                                      
    Avon Park, FL                           0        345,000      345,000        156,975     
                                                                                             
CNL Income Fund III, Ltd.:                                                                   
  Wendy's -                                                                                  
    Chicago, IL (14)                        0        591,362      591,362        (94,944)     
  Perkins -                                                                                  
    Bradenton, FL                           0      1,080,500    1,080,500        229,501        
  Pizza Hut -                                                                                
    Kissimmee, FL                           0        474,755      474,755        198,404      
                                                                                                                                    
 

</TABLE>
                                      C-31

<PAGE>                                                                          
                                                                                


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>


==========================================================================================================================
                                                                                
                                                                                                                          
                                                                                 Selling Price, Net of                    
                                                                         Closing Costs and GAAP Adjustments               
                                                                 ----------------------------------------------------     
                                                                                                                          
                                                                                          Purchase                        
                                                                    Cash                   money     Adjustments          
                                                                  received   Mortgage     mortgage   resulting            
                                                                   net of     balance      taken       from                         
                                        Date       Date of         closing   at time      back by   application           
          Property                     Acquired     Sale           costs     of sale      program     of GAAP     Total   
==========================================================================================================================
<S> <C>

  Burger King -
    Roswell, GA                        06/08/88    06/20/97       257,981         0        685,000           0     942,981  
  Wendy's -                                                                                                                 
    Mason City, IA                     02/29/88    10/24/97       217,040         0              0           0     217,040  
  Taco Bell -                                                                                                               
    Fernandina Beach, FL (14)          04/09/88    01/15/98       721,655         0              0           0     721,655
  Denny's -                                                                                                                 
    Daytona Beach, FL (14)             07/12/88    01/23/98     1,008,976         0              0           0   1,008,976 
  Wendy's -                                                                                                                 
    Punta Gorda, FL                    02/03/88    02/20/98       665,973         0              0           0     665,973
  Po' Folks -                                                                                                               
    Hagerstown, MD                     06/21/88    06/10/98       788,884         0              0           0     788,884
                                                                                                                            
CNL Income Fund IV, Ltd.:                                                                                                   
  Taco Bell -                                                                                                               
    York, PA                           03/22/89    04/27/94       712,000         0              0           0     712,000
  Burger King -                                                                                                             
    Hastings, MI                       08/12/88    12/15/95       518,650         0              0           0     518,650
  Wendy's -                                                                                                                 
    Tampa, FL                          12/30/88    09/20/96     1,049,550         0              0           0   1,049,550
  Checkers -                                                                                                                
    Douglasville, GA                   12/08/94    11/07/97       380,695         0              0           0     380,695
  Taco Bell -                                                                                                               
    Fort Myers, FL (14)                12/22/88    03/02/98       794,690         0              0           0     794,690
  Denny's -                                                                                                                 
    Union Township, OH (14)            11/01/88    03/31/98       674,135         0              0           0     674,135
                                                                                                                            
CNL Income Fund V, Ltd.:                                                                                                    
  Perkins -                                                                                                                 
    Myrtle Beach, SC (2)               02/28/90    08/25/95             0         0      1,040,000           0   1,040,000
  Ponderosa -                                                                                                               
    St. Cloud, FL (6) (14)             06/01/89    10/24/96        73,713         0      1,057,299           0   1,131,012
  Franklin National Bank -                                                                                                  
    Franklin, TN                       06/26/89    01/07/97       960,741         0              0           0     960,741
  Shoney's -                                                                                                                
    Smyrna, TN                         03/22/89    05/13/97       636,788         0              0           0     636,788
  KFC -                                                                                                                     
    Salem, NH                          05/31/89    09/22/97     1,272,137         0              0           0   1,272,137
  Perkins -                                                                                                                 
    Port St. Lucie, FL                 11/14/89    09/23/97     1,216,750         0              0           0   1,216,750
  Hardee's -                                                                                                                
    Richmond, VA                       02/17/89    11/07/97       397,785         0              0           0     397,785
  Wendy's -                                                                                                                 
    Tampa, FL                          02/16/89    12/29/97       805,175         0              0           0    805,175 
                                                                                                                              
 

</TABLE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>


============================================================================================= 
                                   
                                               Cost of Properties
                                               Including Closing and
                                                   Soft Costs
                                   -----------------------------------
                                                                                   Excess
                                                    Total                       (deficiency)
                                                  acquisition                   of property
                                                cost, capital                  operating cash
                                     Original    improvements                   receipts over                                     
                                     mortgage    closing and                       cash
     Property                       financing   soft costs (1)    Total        expenditures
============================================================================================== 
<S> <C>

  Burger King -
    Roswell, GA                             0       775,226       775,226        167,755          
  Wendy's -                                                                                       
    Mason City, IA                          0       190,252       190,252         26,788          
  Taco Bell -                                                                                     
    Fernandina Beach, FL (14)               0       559,570       559,570        162,085        
  Denny's -                                                                                       
    Daytona Beach, FL (14)                  0       918,777       918,777         90,799         
  Wendy's -                                                                                       
    Punta Gorda, FL                         0       684,342       684,342        (18,369)       
  Po' Folks -                                                                                     
    Hagerstown, MD                          0     1,188,315     1,188,315       (399,431)      
                                                                                                  
CNL Income Fund IV, Ltd.:                                                                         
  Taco Bell -                                                                                     
    York, PA                                0       616,501       616,501         95,499        
  Burger King -                                                                                   
    Hastings, MI                            0       419,936       419,936         98,714        
  Wendy's -                                                                                       
    Tampa, FL                               0       828,350       828,350        221,200        
  Checkers -                                                                                      
    Douglasville, GA                        0       363,768       363,768         16,927       
  Taco Bell -                                                                                     
    Fort Myers, FL (14)                     0       597,998       597,998        196,692      
  Denny's -                                                                                       
    Union Township, OH (14)                 0       872,850       872,850       (198,715)    
                                                                                                  
CNL Income Fund V, Ltd.:                                                                          
  Perkins -                                                                                       
    Myrtle Beach, SC (2)                    0       986,418       986,418         53,582       
  Ponderosa -                                                                                     
    St. Cloud, FL (6) (14)                  0       996,769       996,769        134,243       
  Franklin National Bank -                                                                        
    Franklin, TN                            0     1,138,164     1,138,164       (177,423)     
  Shoney's -                                                                                      
    Smyrna, TN                              0       554,200       554,200         82,588      
  KFC -                                                                                           
    Salem, NH                               0     1,079,310     1,079,310        192,827      
  Perkins -                                                                                       
    Port St. Lucie, FL                      0     1,203,207     1,203,207         13,543       
  Hardee's -                                                                                      
    Richmond, VA                            0       695,464       695,464       (297,679)  
  Wendy's -                                                                                       
    Tampa, FL                               0       657,800       657,800        147,375      
                                                                                                    
 

</TABLE>
     

                                      C-32
<PAGE>





                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>                                                                         
<CAPTION>                                                                                                                        
                                                                                                                                 
                                                                                                                                 
==========================================================================================================================       
                                                                                                                                    
                                                                                                                                    
                                                                              Selling Price, Net of                                 
                                                                      Closing Costs and GAAP Adjustments                            
                                                              ----------------------------------------------------                  
                                                                                                                                    
                                                                                       Purchase                                     
                                                                 Cash                   money     Adjustments                       
                                                               received   Mortgage     mortgage   resulting                         
                                                                net of     balance      taken       from                            
                                        Date       Date of      closing   at time      back by   application                        
       Property                        Acquired     Sale        costs     of sale      program     of GAAP     Total      
===========================================================================================================================      
<S> <C>                                                                                                                  

  Denny's -
    Port Orange, FL (14)               07/10/89    01/23/98   1,283,096         0             0         0      1,283,096            
  Shoney's -                                                                                                             
    Tyler, TX                          03/20/89    02/17/98     844,229         0             0         0        894,229      
                                                                                                                         
CNL Income Fund VI, Ltd.:                                                                                                
  Hardee's -                                                                                                             
    Batesville, AR                     11/02/89    05/24/94     791,211         0             0         0        791,211     
  Hardee's -                                                                                                               
    Heber Springs, AR                  02/13/90    05/24/94     638,270         0             0         0        638,270   
  Hardee's -                                                                                                               
    Little Canada, MN                  11/28/89    06/29/95     899,503         0             0         0        899,503    
  Jack in the Box -                                                                                                        
    Dallas, TX                         06/28/94    12/09/96     982,980         0             0         0        982,980    
  Denny's -                                                                                                                
    Show Low, AZ (8)                   05/22/87    01/31/97     349,200         0             0         0        349,200    
  KFC -                                                                                                                    
    Whitehall Township, MI             02/26/90    07/09/97     629,888         0             0         0        629,888   
  Perkins -                                                                                                                
    Naples, FL                         12/26/89    07/09/97   1,487,725         0             0         0      1,487,725     
  Burger King -                                                                                                            
    Plattsmouth, NE                    01/19/90    07/18/97     699,400         0             0         0        699,400   
  Shoney's -                                                                                                               
    Venice, FL                         08/03/89    09/17/97   1,206,696         0             0         0      1,206,696     
  Jack in the Box -                                                                                                        
    Yuma, AZ (10)                      07/14/94    10/31/97     510,653         0             0         0        510,653    
  Denny's -                                                                                                                
    Deland, FL                         03/22/90    01/23/98   1,236,97          0             0         0      1,236,97      
  Wendy's -                                                                                                                
    Liverpool, NY                      12/08/89    02/09/98     145,221         0             0         0        145,221  
  Perkin's -                                                                                                               
    Melbourne, FL                      02/03/90    02/12/98     552,910         0             0         0        552,910  
  Hardee's                                                                                                                 
    Bellevue, NE                       05/03/90    06/05/98     900,000         0             0         0        900,000       
                                                                                                                           
CNL Income Fund VII, Ltd.:                                                                                                 
  Taco Bell -                                                                                                              
    Kearns, UT                         06/14/90    05/19/92     700,000         0             0         0        700,000   
  Hardee's -                                                                                                               
    St. Paul, MN                       08/09/90    05/24/94     869,036         0             0         0        869,036   
  Perkins -                                                                                                                
    Florence, SC (3)                   08/28/90    08/25/95           0         0     1,160,000         0      1,160,000      
                                                                                                                                    
                                                                                                                                    


</TABLE>


<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                                                                 
                                                                                                                                 
===========================================================================================       
                                                                                                          
                                             Cost of Properties                                           
                                             Including Closing and                                        
                                                 Soft Costs                                               
                                 -----------------------------------                                      
                                                                                 Excess                   
                                                  Total                       (deficiency)                
                                                acquisition                   of property                 
                                              cost, capital                  operating cash               
                                   Original    improvements                   receipts over               
                                   mortgage    closing and                       cash                     
       Property                   financing   soft costs (1)    Total        expenditures             
============================================================================================      
<S> <C>                                

  Denny's -
    Port Orange, FL (14)                 0       1,021,000    1,021,000          262,096              
  Shoney's -                                                                            
    Tyler, TX                            0         770,300      770,300           73,929       
                                                                                        
CNL Income Fund VI, Ltd.:                                                               
  Hardee's -                                                                            
    Batesville, AR                       0         605,500      605,500          185,711      
  Hardee's -                                                                                
    Heber Springs, AR                    0         532,893      532,893          105,377    
  Hardee's -                                                                                
    Little Canada, MN                    0         821,692      821,692           77,811     
  Jack in the Box -                                                                         
    Dallas, TX                           0         964,437      964,437           18,543     
  Denny's -                                                                                 
    Show Low, AZ (8)                     0         272,354      272,354           76,846     
  KFC -                                                                                     
    Whitehall Township, MI               0         725,604      725,604          (95,716)   
  Perkins -                                                                                 
    Naples, FL                           0       1,083,869    1,083,869          403,856      
  Burger King -                                                                             
    Plattsmouth, NE                      0         561,000      561,000          138,400    
  Shoney's -                                                                                
    Venice, FL                           0       1,032,435    1,032,435          174,261      
  Jack in the Box -                                                                         
    Yuma, AZ (10)                        0         448,082      448,082           62,571     
  Denny's -                                                                                 
    Deland, FL                           0       1,000,000    1,000,000          236,971      
  Wendy's -                                                                                 
    Liverpool, NY                        0         341,440      341,440         (196,219)  
  Perkin's -                                                                                
    Melbourne, FL                        0         692,850      692,850         (139,940)  
  Hardee's                                                                                  
    Bellevue, NE                         0         899,512      899,512              488        
                                                                                            
CNL Income Fund VII, Ltd.:                                                                  
  Taco Bell -                                                                               
    Kearns, UT                           0         560,202      560,202          139,798    
  Hardee's -                                                                                
    St. Paul, MN                         0         742,333      742,333          126,703    
  Perkins -                                                                                 
    Florence, SC (3)                     0       1,084,905    1,084,905           75,095                                            
                                                                                                                                    


</TABLE>

                                      C-33

<PAGE>



                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>                                                                         
<CAPTION>                                                                                                                        
                                                                                                                                 
                                                                                                                                 
=========================================================================================================================   
                                                                                                                                    
                                                                                                                                    
                                                                              Selling Price, Net of                                 
                                                                      Closing Costs and GAAP Adjustments                            
                                                              ----------------------------------------------------                  
                                                                                                                                    
                                                                                       Purchase                                     
                                                                 Cash                   money     Adjustments                       
                                                               received   Mortgage     mortgage   resulting                         
                                                                net of     balance      taken       from                            
                                        Date       Date of      closing   at time      back by   application                        
       Property                        Acquired     Sale        costs     of sale      program     of GAAP     Total 
=========================================================================================================================   
<S> <C>


  Church's Fried Chicken -
    Jacksonville, FL (4) (14)          04/30/90    12/01/95           0         0       240,000         0        240,000            
  Shoney's -                                                                                                             
    Colorado Springs, CO               07/03/90    07/24/96   1,044,909         0             0         0      1,044,909 
  Hardee's -                                                                                                             
    Hartland, MI                       07/10/90    10/23/96     617,035         0             0         0        617,035 
  Hardee's -                                                                                                             
    Columbus, IN                       09/04/90    05/30/97     223,590         0             0         0        223,590 
  KFC -                                                                                                                  
    Dunnellon, FL                      08/02/90    10/07/97     757,800         0             0         0        757,800 
  Jack in the Box -                                                                                                      
    Yuma, AZ (10)                      07/14/94    10/31/97     471,372         0             0         0        471,372 
                                                                                                                         
CNL Income Fund VIII, Ltd.:                                                                                              
  Denny's -                                                                                                              
    Ocoee, FL                          03/16/91    07/31/95   1,184,865         0             0         0      1,184,865 
  Church's Fried Chicken -                                                                                               
    Jacksonville, FL (4) (14)          09/28/90    12/01/95           0         0       240,000         0        240,000 
  Church's Fried Chicken -                                                                                               
    Jacksonville, FL (5) (14)          09/28/90    12/01/95           0         0       220,000         0        220,000 
  Ponderosa -                                                                                                            
    Orlando, FL (6) (14)               12/17/90    10/24/96           0         0     1,353,775         0      1,353,775 
                                                                                                                         
CNL Income Fund IX, Ltd.:                                                                                                
  Burger King -                                                                                                          
    Woodmere, OH (15)                  05/31/91    12/12/96     918,445         0             0         0        918,445   
  Burger King -                                                                                                          
    Alpharetta, GA                     09/20/91    06/30/97   1,053,571         0             0         0      1,053,571 
                                                                                                                         
CNL Income Fund X, Ltd.:                                                                                                 
  Shoney's -                                                                                                             
    Denver, CO                         03/04/92    08/11/95   1,050,186         0             0         0      1,050,186 
  Jack in the Box -                                                                                                      
    Freemont, CA                       03/26/92    09/23/97   1,366,550         0             0         0      1,366,550 
  Jack in the Box -                                                                                                      
    Sacramento, CA                     12/19/91    01/20/98   1,234,175         0             0         0      1,234,175 
                                                                                                                         
CNL Income Fund XI, Ltd.:                                                                                                
  Burger King -                                                                                                          
    Philadelphia, PA                   09/29/92    11/07/96   1,044,750         0             0         0      1,044,750 
                                                                                                                         
CNL Income Fund XII, Ltd.:                                                                                               
  Golden Corral -                                                                                                        
    Houston, TX                        12/28/92    04/10/96   1,640,000         0             0         0      1,640,000 
                                                                                                                                    
</TABLE>
     


<TABLE>                                                                         
<CAPTION>                                                                                                                        
                                                                                                                                 
                                                                                                                                 
===============================================================================================       
                                                                                                              
                                                 Cost of Properties                                           
                                                 Including Closing and                                        
                                                     Soft Costs                                               
                                     -----------------------------------                                      
                                                                                     Excess                   
                                                      Total                       (deficiency)                
                                                    acquisition                   of property                 
                                                  cost, capital                  operating cash               
                                       Original    improvements                   receipts over               
                                       mortgage    closing and                       cash                     
       Property                       financing   soft costs (1)    Total        expenditures        
================================================================================================      
<S> <C>


  Church's Fried Chicken -
    Jacksonville, FL (4) (14)                 0         233,728      233,720         6,272                     
  Shoney's -                                                                                  
    Colorado Springs, CO                      0         893,739      893,739       151,170     
  Hardee's -                                                                                  
    Hartland, MI                              0         841,642      841,642      (224,607)   
  Hardee's -                                                                                  
    Columbus, IN                              0         219,676      219,676         3,914     
  KFC -                                                                                       
    Dunnellon, FL                             0         546,333      546,333       211,467     
  Jack in the Box -                                                                           
    Yuma, AZ (10)                             0         413,614      413,614        57,758      
                                                                                              
CNL Income Fund VIII, Ltd.:                                                                   
  Denny's -                                                                                   
    Ocoee, FL                                 0         949,199      949,199       235,666     
  Church's Fried Chicken -                                                                    
    Jacksonville, FL (4) (14)                 0         238,153      238,153         1,847       
  Church's Fried Chicken -                                                                    
    Jacksonville, FL (5) (14)                 0         215,845      215,845         4,155       
  Ponderosa -                                                                                 
    Orlando, FL (6) (14)                      0       1,179,210    1,179,210       174,565     
                                                                                              
CNL Income Fund IX, Ltd.:                                                                     
  Burger King -                                                                               
    Woodmere, OH (15)                         0         918,445      918,445             0           
  Burger King -                                                                               
    Alpharetta, GA                            0         713,866      713,866       339,705     
                                                                                               
CNL Income Fund X, Ltd.:                                                                      
  Shoney's -                                                                                  
    Denver, CO                                0         987,679      987,679        62,507      
  Jack in the Box -                                                                           
    Freemont, CA                              0       1,102,766    1,102,766       263,784     
  Jack in the Box -                                                                           
    Sacramento, CA                            0         969,423      969,423       264,752     
                                                                                              
CNL Income Fund XI, Ltd.:                                                                     
  Burger King -                                                                               
    Philadelphia, PA                          0         818,850      818,850       225,900     
                                                                                              
CNL Income Fund XII, Ltd.:                                                                    
  Golden Corral -                                                                             
    Houston, TX                               0       1,636,643    1,636,643         3,357       
                                                                                                   
</TABLE>                                                                        


                                      C-34
<PAGE>



                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES



<TABLE>                                                                         
<CAPTION>                                                                                                                        
                                                                                                                                 
                                                                                                                                 
========================================================================================================================
                                                                                                                                
                                                                                                                                
                                                                              Selling Price, Net of                             
                                                                      Closing Costs and GAAP Adjustments                        
                                                              ----------------------------------------------------              
                                                                                                                                
                                                                                       Purchase                                 
                                                                 Cash                   money     Adjustments                   
                                                               received   Mortgage     mortgage   resulting                     
                                                                net of     balance      taken       from                        
                                        Date       Date of     closing    at time      back by   application                    
       Property                        Acquired     Sale        costs     of sale      program     of GAAP     Total    
========================================================================================================================
<S> <C>

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                        03/31/94    04/24/95     286,411        0             0         0        286,411            
  Checkers -                                                                                                               
    Richmond, VA                       03/31/94    11/21/96     550,000        0             0         0        550,000 
  Denny's -                                                                                                             
    Orlando, FL                        09/01/93    10/24/97     932,849        0             0         0        932,849 
                                                                                                                        
CNL Income Fund XIV, Ltd.:                                                                                              
  Checkers -                                                                                                            
    Knoxville, TN                      03/31/94    03/01/95     339,031        0             0         0        339,031  
  Checkers -                                                                                                            
    Dallas, TX                         03/31/94    03/01/95     356,981        0             0         0        356,981 
  TGI Friday's -                                                                                                        
    Woodridge, NJ (7)                  01/01/95    09/27/96   1,753,533        0             0         0      1,753,533 
  Wendy's -                                                                                                             
    Woodridge, NJ (7)                  11/28/94    09/27/96     747,058        0             0         0        747,058 
  Hardee's -                                                                                                            
    Madison, AL                        12/14/93    01/08/98     700,950        0             0         0        700,950 
  Checkers -                                                                                                            
    Richmond, VA (#548)                03/31/94    01/29/98     512,462        0             0         0        512,462 
  Checkers -                                                                                                            
    Riviera Beach, FL                  03/31/94    04/14/98     360,000        0             0         0        360,000 
                                                                                                                        
CNL Income Fund XV, Ltd.:                                                                                               
  Checkers -                                                                                                            
    Knoxville, TN                      05/27/94    03/01/95     263,221        0             0         0        263,221   
  Checkers -                                                                                                            
    Leavenworth, KS                    06/22/94    03/01/95     259,600        0             0         0        259,600  
  Checkers -                                                                                                            
    Knoxville, TN                      07/08/94    03/01/95     288,885        0             0         0        288,885   
  TGI Friday's -                                                                                                        
    Woodridge, NJ (7)                  01/01/95    09/27/96   1,753,533        0             0         0      1,753,533 
  Wendy's -                                                                                                             
    Woodridge, NJ (7)                  11/28/94    09/27/96     747,058        0             0         0        747,058 
                                                                                                                        
CNL Income Fund XVI, Ltd.:                                                                                              
  Long John Silver's -                                                                                                  
    Appleton, WI                       06/24/95    04/24/96     775,000        0             0         0        775,000 
  Checker's -                                                                                                           
    Oviedo, FL                         11/14/94    02/28/97     610,384        0             0         0        610,384 
  Boston Market -                                                                                                       
    Madison, TN (16)                   05/05/95    05/08/98     774,851        0             0         0        774,851    
                                                                                                                         
                                                                                
</TABLE>

<TABLE>                                                                         
<CAPTION>                                                                                                                        
                                                                                                                                 
                                                                                                                                 
===============================================================================================       
                                                                                                              
                                                 Cost of Properties                                           
                                                 Including Closing and                                        
                                                     Soft Costs                                               
                                     -----------------------------------                                      
                                                                                     Excess                   
                                                      Total                       (deficiency)                
                                                    acquisition                   of property                 
                                                  cost, capital                  operating cash               
                                       Original    improvements                   receipts over               
                                       mortgage    closing and                       cash                     
       Property                       financing   soft costs (1)    Total        expenditures    
================================================================================================   
<S> <C>

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                              0       286,411        286,411                0                     
  Checkers -                                                                                             
    Richmond, VA                             0       413,288        413,288          136,712       
  Denny's -                                                                                         
    Orlando, FL                              0       934,120        934,120           (1,271)       
                                                                                                    
CNL Income Fund XIV, Ltd.:                                                                          
  Checkers -                                                                                        
    Knoxville, TN                            0       339,031        339,031                0           
  Checkers -                                                                                        
    Dallas, TX                               0       356,981        356,981                0          
  TGI Friday's -                                                                                    
    Woodridge, NJ (7)                        0     1,510,245      1,510,245          243,288      
  Wendy's -                                                                                         
    Woodridge, NJ (7)                        0       672,746        672,746           74,312       
  Hardee's -                                                                                        
    Madison, AL                              0       658,977        658,977           41,973       
  Checkers -                                                                                        
    Richmond, VA (#548)                      0       382,435        382,435          130,027      
  Checkers -                                                                                        
    Riviera Beach, FL                        0       276,409        276,409           83,591        
                                                                                                    
CNL Income Fund XV, Ltd.:                                                                           
  Checkers -                                                                                        
    Knoxville, TN                            0       263,221        263,221                0            
  Checkers -                                                                                        
    Leavenworth, KS                          0       259,600        259,600                0           
  Checkers -                                                                                        
    Knoxville, TN                            0       288,885        288,885                0            
  TGI Friday's -                                                                                    
    Woodridge, NJ (7)                        0     1,510,245      1,510,245          243,288        
  Wendy's -                                                                                         
    Woodridge, NJ (7)                        0       672,746        672,746           74,312        
                                                                                                    
CNL Income Fund XVI, Ltd.:                                                                          
  Long John Silver's -                                                                              
    Appleton, WI                             0       613,838        613,838          161,162     
  Checker's -                                                                                       
    Oviedo, FL                               0       506,311        506,311          104,073      
  Boston Market -                                                                                   
    Madison, TN (16)                         0       774,851        774,851                0             
                                                                                                                                    
                                                                                                                                    
</TABLE>


                                      C-35
<PAGE>



                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                                                           
                                                                                                                           
======================================================================================================================
                                                                                                                      
                                                                                                                      
                                                                              Selling Price, Net of                   
                                                                      Closing Costs and GAAP Adjustments              
                                                              ----------------------------------------------------    
                                                                                                                      
                                                                                       Purchase                       
                                                                 Cash                   money     Adjustments         
                                                               received   Mortgage     mortgage   resulting           
                                                                net of     balance      taken       from              
                                        Date       Date of     closing    at time      back by   application          
       Property                        Acquired     Sale        costs     of sale      program     of GAAP     Total 
======================================================================================================================
<S> <C>                                                                                                                


  Boston Market -
    Chattanooga, TN (17)               05/05/95    06/16/98     713,386         0          0           0       713,386      
                                                                                                                      
CNL Income Fund XVII, Ltd.:                                                                                           
  Boston Market -                                                                                                     
    Troy, OH (18)                      07/24/96    06/16/98     857,487         0          0           0       857,487
                                                                                                                      
CNL American Properties Fund, Inc.:                                                                                   
  TGI Friday's -                                                                                                      
    Orange, CT                         10/30/95    05/08/97   1,312,799         0          0           0     1,312,799
  TGI Friday's -                                                                                                      
    Hazlet, NJ                         07/15/96    05/08/97   1,324,109         0          0           0     1,324,109
  TGI Friday's -                                                                                                      
    Marlboro, NJ                       08/01/96    05/08/97   1,372,075         0          0           0     1,372,075
  TGI Friday's -                                                                                                      
    Hamden, CT                         08/26/96    05/08/97   1,245,100         0          0           0     1,245,100
  Boston Market -                                                                                                     
    Southlake, TX                      07/02/97    07/21/97   1,035,153         0          0           0     1,035,135 
  Boston Market -                                                                                                     
    Franklin, TN (19)                  08/18/95    04/14/98     950,361         0          0           0       950,361
  Boston Market -                                                                                                     
    Grand Island, NE (20)              09/19/95    04/14/98     837,656         0          0           0       837,656
  Burger King -                                                                                                       
    Indian Head Park, IL               04/03/96    05/05/98     674,320         0          0           0       674,320
  Boston Market -                                                                                                     
    Dubuque, IA (21)                   10/04/95    05/08/98     969,159         0          0           0       969,159
  Boston Market -                                                                                                     
    Merced, CA (22)                    10/06/96    05/08/98     930,834         0          0           0       930,834

</TABLE>

                                                                                

<TABLE>                                                                         
<CAPTION>                                                                                                                  
                                                                                                                           
                                                                                                                           
=============================================================================================    
                                                                                                 
                                                 Cost of Properties                              
                                                 Including Closing and                           
                                                     Soft Costs                                  
                                     -----------------------------------                         
                                                                                   Excess        
                                                      Total                     (deficiency)     
                                                    acquisition                 of property      
                                                  cost, capital                operating cash    
                                       Original    improvements                 receipts over    
                                       mortgage    closing and                     cash          
       Property                       financing   soft costs (1)    Total      expenditures  
==============================================================================================   
<S> <C>                                                                                             


  Boston Market -
    Chattanooga, TN (17)                   0         713,386       713,386             0                 
                                                                                               
CNL Income Fund XVII, Ltd.:                                                                    
  Boston Market -                                                                              
    Troy, OH (18)                          0         857,487       857,487             0           
                                                                                                 
CNL American Properties Fund, Inc.:                                                            
  TGI Friday's -                                                                               
    Orange, CT                             0       1,310,980     1,310,980         1,819         
  TGI Friday's -                                                                               
    Hazlet, NJ                             0       1,294,237     1,294,237        29,872       
  TGI Friday's -                                                                               
    Marlboro, NJ                           0       1,324,288     1,324,288        47,787       
  TGI Friday's -                                                                               
    Hamden, CT                             0       1,203,136     1,203,136        41,964       
  Boston Market -                                                                              
    Southlake, TX                          0       1,035,135     1,035,135             0            
  Boston Market -                                                                              
    Franklin, TN (19)                      0         950,361       950,361             0           
  Boston Market -                                                                              
    Grand Island, NE (20)                  0         837,656       837,656             0          
  Burger King -                                                                                
    Indian Head Park, IL                   0         670,867       670,867         3,453       
  Boston Market -                                                                              
    Dubuque, IA (21)                       0         969,159       969,159             0         
  Boston Market -                                                                              
    Merced, CA (22)                        0         930,834       930,834             0         
                                                                                          

</TABLE>

                                                                                
(1)  Amounts shown do not include pro rata share of original offering costs or
     acquisition fees.
(2)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,006,004 in July 2000.
(3)  Amount shown is face value and does not represent discounted current value
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,106,657 in July 2000.
(4)  Amounts shown are face value and do not represent discounted current value.
     Each mortgage note bears interest at a rate of 10.00% per annum and
     provides for a balloon payment of $218,252 in December 2005.
(5)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $200,324 in December 2005.
(6)  Amounts shown are face value and do not represent discounted current value.
     Each mortgage note bears interest at a rate of 10.75% per annum and
     provides for 12 monthly payments of interest only and thereafter, 168 equal
     monthly payments of principal and interest.
(7)  CNL Income Fund XIV, Ltd. and CNL Income Fund XV, Ltd. each owned a 50
     percent interest in Wood-Ridge Real Estate Joint Venture, which owned two
     properties. The amounts presented for CNL Income Fund XIV, Ltd. and CNL
     Income Fund XV, Ltd. represent each partnership's 50 percent interest in
     the properties owned by Wood-Ridge Real Estate Joint Venture.

                                      C-36

<PAGE>



(8)  CNL Income Fund II, Ltd. owns a 64 percent interest and CNL Income Fund VI,
     Ltd. owns a 36 percent interest in this joint venture. The amounts 
     presented for CNL Income Fund II, Ltd. and CNL Income Fund VI, Ltd.
     represent each partnership's percent interest in the property owned by Show
     Low Joint Venture.
(9)  CNL Income Fund, Ltd. owns a 50 percent interest in this joint venture. The
     amounts presented represent the partnerships percent interest in the
     property owned by Seventh Avenue Joint Venture.  A third party owns the
     remaining 50 percent interest in this joint venture.
(10) CNL Income Fund VI, Ltd. and CNL Income Fund VII, Ltd. own a 52 percent and
     48 percent interest, respectively, in the property in Yuma, Arizona. The
     amounts presented for CNL Income Fund VI, Ltd. and CNL Income Fund VII,
     Ltd. represent each partnership's respective interest in the property.
(11) Cash received net of closing costs includes $198,000 received as a lease
     termination fee. 
(12) Cash received net of closing costs includes $93,885 received as a lease 
     termination fee. 
(13) Cash received net of closing costs includes $120,115 received as a lease 
     termination fee.
(14) Closing costs deducted from net sales proceeds do not include deferred,
     subordinated real estate disposition fees payable to CNL Fund Advisors or
     its affiliates. 
(15) The Burger King property in Woodmere, Ohio was exchanged on December 12, 
     1996 for a Burger King property in Carrboro, NC at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange, 
     the Burger King property in Carrboro, NC is being leased under the same 
     lease as the Burger King property in Woodmere, OH.
(16) The Boston Market property in Madison, TN was exchanged on May 8, 1998 for
     a Boston Market property in Lawrence, KS at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Lawrence, KS is being leased under the same lease
     as the Boston Market property in Madison, TN.
(17) The Boston Market property in Chattanooga, TN was exchanged on June 16,
     1998 for a Boston Market property in Indianapolis, IN at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Indianapolis, IN is being leased
     under the same lease as the Boston Market property in Chattanooga, TN.
(18) The Boston Market property in Troy, OH was exchanged on June 16, 1998 for a
     Boston Market property in Inglewood, CA at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Inglewood, CA is being leased under the same
     lease as the Boston Market property in Troy, OH.
(19) The Boston Market property in Franklin, TN was exchanged on April 14, 1998
     for a Boston Market property in Glendale, AZ at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Glendale, AZ is being leased under the same terms
     as the Boston Market property in Franklin, TN.
(20) The Boston Market property in Grand Island, NE was exchanged on April 14,
     1998 for a Boston Market property in Warwick, RI at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Warwick, RI is being leased under
     the same terms as the Boston Market property in Grand Island, NE.
(21) The Boston Market property in Dubuque, IA was exchanged on May 8, 1998 for
     a Boston Market property in Columbus, OH at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Columbus, OH is being leased under the same terms
     as the Boston Market property in Dubuque, IA.
(22) Cash received net of closing costs includes $362,949 in construction costs
     incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.


                                      C-37

<PAGE>


                                  APPENDIX D

                            SUBSCRIPTION AGREEMENT


<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.








                   Up to 27,500,000 Shares -- $10.00 per Share
                     Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs, Keogh, and Qualified Plans
               (Minimum purchase may be higher in certain states)





================================================================================

PLEASE READ CAREFULLY this Subscription Agreement and the Notices (on the back
of the Agreement) before completing this document. TO SUBSCRIBE FOR SHARES,
complete and sign, where appropriate, and deliver the Subscription Agreement,
along with your check, to your Registered Representative. YOUR CHECK SHOULD BE
MADE PAYABLE TO:

              SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A.

ALL ITEMS ON THE SUBSCRIPTION AGREEMENT MUST BE COMPLETED IN ORDER FOR YOUR
SUBSCRIPTION TO BE PROCESSED.
================================================================================




             Overnight Packages:              Regular Mail Packages:      
          Attn:  Investor Services           Attn:  Investor Services     
             400 E. South Street               Post Office Box 1033       
           Orlando, Florida  32801         Orlando, Florida  32802-1033   

                            For Telephone Inquiries:
                              CNL SECURITIES CORP.
                        (407) 650-1000 OR (800) 522-3863


<PAGE>



CNL HOSPITALITY PROPERTIES, INC.

1.__________INVESTMENT__________________________________________________________

This subscription is in the amount of $ for the purchase of Shares ($10.00 per
Share). The minimum initial subscription is 250 Shares ($2,500); 100 Shares
($1,000) for IRA, Keogh and qualified plan accounts (except in states with
higher minimum purchase requirements).

  |_| ADDITIONAL PURCHASE |_| REINVESTMENT PLAN - Investor elects to participate
      in Plan (See prospectus for details.)

2.__________SUBSCRIBER INFORMATION______________________________________________

Name (1st)_______________ |_| M |_| F Date of Birth (MM/DD/YY)__________________
Name (2nd)_______________ |_| M |_| F Date of Birth (MM/DD/YY)__________________

Address                                                                         
        ------------------------------------------------------------------------
City                                    State                   Zip Code     
     -----------------------------------      -------------            --------
Custodian Account No.               Daytime Phone # (    )                      
                                                     ----  ---------------------
|_|  U.S. Citizen  |_|  Resident Alien   |_|  Foreign Resident  Country_________
|_|  Check if Subscriber is a U.S. citizen  
     residing outside the U.S.                     Income Tax Filing State______

ALL SUBSCRIBERS: State of Residence of Subscriber/Plan Beneficiary (required)
                 _______________________________________________________________

Taxpayer Identification Number: For most individual taxpayers, it is their
Social Security number. Note: If the purchase is in more than one name, the
number should be that of the first person listed. For IRAs, Keoghs and qualified
plans, enter both the Social Security number and the custodian taxpayer
identification number.

   Taxpayer ID#     -     -          Social Security #      -    -
                ---   ---   ----                     ------   ---  ------
                                                     

3.__________INVESTOR MAILING ADDRESS____________________________________________

For the Subscriber of an IRA, Keogh, or qualified plan to receive informational
mailings, please complete if different from address in Section 2.


Name____________________________________________________________________________
Address ________________________________________________________________________
City ______________________________________ State__________ Zip Code____________
Daytime Phone #(   ) - 

4.__________DIRECT DEPOSIT ADDRESS______________________________________________

Investors requesting direct deposit of distribution checks to another financial
institution or mutual fund, please complete below. In no event will the Company
or Affiliates be responsible for any adverse consequences of direct deposit.
Company ________________________________________________________________________
Address ________________________________________________________________________
City_______________________________________ State _________ Zip Code____________
Account No. ________________________________________ Phone #(    )______________

5.__________FORM OF OWNERSHIP___________________________________________________


<TABLE>
<CAPTION>

<S> <C>

                                                           |_| JOINT TENANTS WITH RIGHT OF  SURVIVORSHIP - all parties must sign (8)
(Select only one)                                                                             
|_| INDIVIDUAL - one signature required (1)                |_| A MARRIED PERSON/SEPARATE PROPERTY - one signature required (34)
|_| HUSBAND AND WIFE, AS COMMUNITY PROPERTY                |_| KEOGH (H.R.10) - trustee signature required (24)                     
    two signatures required (15)                                                  
                                                           |_| CUSTODIAN - custodian signature required (33)
|_| TENANTS IN COMMON - two signatures required (9)        |_| PARTNERSHIP (3)
|_| TENANTS BY THE ENTIRETY - two signatures required (9)  |_| NON-PROFIT ORGANIZATION (12)
|_| S-CORPORATION (22)                                     |_| PENSION  PLAN - trustee  signature(s) required (19)
|_| C-CORPORATION (5)                                      |_| PROFIT  SHARING  PLAN  -  trustee  signature(s) required (27)
|_| IRA - custodian signature required (23)                |_| CUSTODIAN UGMA-STATE of ________ - custodian signature required (16)
|_| ROTH IRA - custodian signature required (36)           |_| CUSTODIAN UTMA-STATE of ________ - custodian signature required (42)
|_| SEP - custodian signature required (38)                |_| ESTATE - Personal Representative signature  required (13)
|_| TAXABLE TRUST (7)                                      |_| REVOCABLE  GRANTOR  TRUST -  grantor signature required (25)
|_| TAX-EXEMPT TRUST (20)                                  |_| IRREVOCABLE TRUST - trustee signature  required (21)

|_| SUBSCRIBER elects to have the Shares covered by this subscription placed in a new sponsored IRA Account offered by Franklin
    Bank as custodian. IRA documents will be sent to subscriber upon receipt of subscription documents. There is no annual fee
    involved for CNL Hospitality Properties, Inc. investments.

</TABLE>



<PAGE>







6.__________SUBSCRIBER SIGNATURES_______________________________________________
If the Subscriber is executing the Subscriber Signature Page, the Subscriber
understands that, BY EXECUTING THIS AGREEMENT A SUBSCRIBER DOES NOT WAIVE ANY
RIGHTS HE MAY HAVE UNDER THE SECURITIES ACT OF 1933 OR THE SECURITIES EXCHANGE
ACT OF 1934 OR UNDER ANY STATE SECURITIES LAW:

X                                         X
  ---------------------------  ---------- ----------------------------- --------
  Signature of 1st Subscriber  Date       Signature of 2nd Subscriber    Date

7.__________BROKER/DEALER INFORMATION___________________________________________

Broker/Dealer NASD Firm Name____________________________________________________

Registered Representative ______________________________________________________

Branch Mail Address_____________________________________________________________

City ______________ State_____ Zip Code _______  |_| Please check if new address

Phone #(    )             Fax #(    )                 |_| Sold CNL before
       ------ -----------       ----- --------------   
                                                                      
Shipping Address _____________  City ______________ State_____ Zip Code  _______

|_|   Telephonic  Subscriptions (check here):  If the Registered  Representative
      and Branch Manager are executing the signature page on behalf of the
      Subscriber, both must sign below. Registered Representatives and Branch
      Managers may not sign on behalf of residents of Florida, Iowa, Maine,
      Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New
      Mexico, North Carolina, Ohio, Oregon, South Dakota, Tennessee, or
      Washington. [NOTE: Not to be executed until Subscriber(s) has (have)
      acknowledged receipt of final prospectus.] Telephonic subscriptions may
      not be completed for IRA accounts.

|_|   Registered Investment Advisor (RIA) (check here): This investment is made
      through the RIA in its capacity as a RIA and not in its capacity as a
      Registered Representative, if applicable. If an owner or principal or any
      member of the RIA firm is a NASD licensed Registered Representative
      affiliated with a Broker/Dealer, the transaction should be conducted
      through that Broker/Dealer, not through the RIA.

   PLEASE READ CAREFULLY THE REVERSE SIDE OF THIS SIGNATURE PAGE AND 
SUBSCRIPTION AGREEMENT BEFORE COMPLETING

<TABLE>
<CAPTION>

<S> <C>
X
   ------------------------------------   --------------   -------------------------------
   Principal, Branch Manager or Other      Date            Print or Type Name of Person
   Authorized Signature                                    Signing
X
   ------------------------------------   --------------   -------------------------------
   Registered Representative/Investment    Date            Print or Type Name of Person
   Advisor Signature                                       Signing

</TABLE>


<TABLE>
<CAPTION>


<S> <C>
- ----------------------------------------------------------------------------------------------------
 Make check payable to :  SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A., ESCROW AGENT

 Please remit check and         For overnight delivery, please send to:                                     
 subscription document to:                                                    For Office Use Only *      

                                                                                                 
CNL SECURITIES CORP.            CNL SECURITIES CORP.                      Sub. # ___________________                                
Attn: Investor Services         Attn:  Investor Services                                                                            
P. O. Box 1033                  400 E. South Street                       Admit Date _______________                                
Orlando, FL  32802-1033         Crlando, FL  32801                                         
(800) 522-3863                  (407) 650-1000                            Amount  __________________
                                (800) 522-3863               
                                                                          Region ___________________ 
     
                                                                          RSVP#_____________________                     

- ----------------------------------------------------------------------------------------------------

</TABLE>




<PAGE>



NOTICE TO ALL INVESTORS:

 (a) The purchase of Shares by an IRA, Keogh, or other tax-qualified plan does
not, by itself, create the plan.

 (b) The Company, in its sole and absolute discretion, may accept or reject the
Subscriber's subscription which if rejected will be promptly returned to the
Subscriber, without interest. Non-U.S. stockholders (as defined in the
Prospectus) will be admitted as stockholders with the approval of the Advisor.

 (c) THE SALE OF SHARES SUBSCRIBED FOR HEREUNDER MAY NOT BE COMPLETED UNTIL AT
LEAST FIVE BUSINESS DAYS AFTER THE DATE THE SUBSCRIBER RECEIVES A FINAL
PROSPECTUS. EXCEPT AS PROVIDED IN THIS NOTICE, THE NOTICE BELOW, AND IN THE
PROSPECTUS, THE SUBSCRIBER WILL NOT BE ENTITLED TO REVOKE OR WITHDRAW HIS
SUBSCRIPTION.


The  subscriber  is asked to refer to the  prospectus  concerning  the  Deferred
Commission Option outlined in "The Offering - Plan of Distribution." This option
will only be available with prior authorization by the Broker/Dealer.



NOTICE TO CALIFORNIA RESIDENTS: IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER
OF THIS SECURITY, OR ANY INTEREST THEREIN, OR TO RECEIVE ANY CONSIDERATION
THEREFORE, WITHOUT THE PRIOR WRITTEN CONSENT OF THE COMMISSIONER OF CORPORATIONS
OF THE STATE OF CALIFORNIA, EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES.
California investors who do not execute the Subscription Agreement will receive
a confirmation of investment accompanied by a second copy of the final
Prospectus, and will have the opportunity to rescind the investment within ten
(10) days from the date of confirmation.



NOTICE TO NORTH CAROLINA RESIDENTS: By signing this Subscription Agreement,
North Carolina investors acknowledge receipt of the Prospectus and represent
that they meet the suitability standards for North Carolina investors listed in
the Prospectus.



BROKER/DEALER AND FINANCIAL ADVISOR:

By signing this subscription agreement, the signers certify that they recognize
and have complied with their obligations under the NASD's Conduct Rules, and
hereby further certify as follows: (i) a copy of the Prospectus, including the
Subscription Agreement attached thereto as Appendix D, as amended and/or
supplemented to date, has been delivered to the Subscriber; (ii) they have
discussed such investor's prospective purchase of Shares with such investor and
have advised such investor of all pertinent facts with regard to the liquidity,
valuation, and marketability of the Shares; and (iii) they have reasonable
grounds to believe that the purchase of Shares is a suitable investment for such
investor, that such investor meets the suitability standards applicable to such
investor set forth in the Prospectus and related supplements, if any, that such
investor is legally capable of purchasing such Shares and will not be in
violation of any laws for having engaged in such purchase, and that such
investor is in a financial position to enable such investor to realize the
benefits of such an investment and to suffer any loss that may occur with
respect thereto and will maintain documentation on which the determination was
based for a period of not less than six years; (iv) under penalties of perjury,
(a) the information provided in this Subscription Agreement to the best of our
knowledge and belief is true, correct, and complete, including, but not limited
to, the number shown above as the Subscriber's taxpayer identification number;
(b) to the best of our knowledge and belief, the Subscriber is not subject to
backup withholding either because the Subscriber has not been notified that the
Subscriber is subject to backup withholding as result of failure to report all
interest or dividends or the Internal Revenue Service has notified the
subscriber that the Subscriber is no longer subject to backup withholding under
Section 3406(a)(1)(C) of the Internal Revenue Code of 1986, as amended; and (c)
to the best of our knowledge and belief, the Subscriber is not a nonresident
alien, foreign corporation, foreign trust, or foreign estate for U.S. tax
purposes, and we hereby agree to notify the Company if it comes to the attention
of either of us that the Subscriber becomes such a person within sixty (60) days
of any event giving rise to the Subscriber becoming such a person.


<PAGE>



Franklin Bank, N.A.
- --------------------------------------------------------------------------------


               FRANKLIN BANK, N.A., INDIVIDUAL RETIREMENT ACCOUNT APPLICATION

ACCOUNTHOLDER INFORMATION:     NAME____________________________________________

DISCLAIMER:

       Franklin Bank, N.A. is a national bank, not associated with CNL Group,
Inc. or any CNL entity. Franklin Bank, N.A. is a custodian for IRAs and will act
in a custodial capacity for all beneficial owners of IRAs. CNL has no
affiliation with Franklin Bank, N.A.

       It is not reasonable to project the growth of your IRA investments
include assets other than bank time deposits or savings accounts. Therefore,
your final account balance will depend upon many factors - the amount of your
contributions, the amount of time the funds are invested, the earnings and/or
losses from the investments, expenses incurred such as brokerage commissions and
trustee's fees and the overall performance of your investments. We expressly
state that the growth in the value of your IRA cannot be guaranteed or
projected.

SIGNATURES   IMPORTANT:  Please read before signing.
             I understand the eligibility requirements for the type of IRA
             deposit I am making and I state that I do qualify to make the
             deposit. I understand that the terms and conditions which apply to
             the Individual Retirement Account are contained in this Application
             and Form 5305A (which will be provided within 10 days of our
             receipt of this application). I agree to be bound by those terms
             and conditions. I understand that I will not be required to pay an
             annual fee as long as all investments in this IRA are sponsored by
             a CNL entity. Within seven (7) days from the date I establish the
             Individual Retirement Account I may revoke it without penalty by
             mailing or delivering a written notice to the Custodian.

             I assume complete responsibility for:

             1. Determining that I am eligible for an IRA each year I make a
             contribution.
             2. Insuring that all contributions I make are within the limits set
             forth by the tax laws. 
             3. The tax consequences of any contribution (including rollover 
             contributions) and distributions.

       Signature _________________________________________________
                   Accountholder
 
                   ___________________________                    ______________
                   Authorized Signature Trustee                   Date


DESIGNATION OF
BENEFICIARY(IES): I designate  the  individual(s)  named below as my primary and
                  contingent  Beneficiary(ies)  of the IRA.  I revoke  all prior
                  IRA   Beneficiary   designations,   if  any,  made  by  me.  I
                  understand  that  I may  change  or add  Beneficiaries  at any
                  time by  completing  and  delivering  the  proper  form to the
                  Custodian.  (If you wish to name  more  than one  Beneficiary,
                  attach  a list of each  Beneficiary's  name,  social  security
                  number,  relationship  to you  and  percentage  share  in this
                  IRA.)
                  If any primary or contingent  Beneficiary  dies before me, his
                  or her  interest  and the  interest  of his or her heirs shall
                  terminate   completely,   and  the  percentage  share  of  any
                  remaining  Beneficiary(ies)  shall be  increased on a pro rata
                  basis.
<TABLE>
<CAPTION>


<S> <C>
Primary          The following individual(s) shall be my Primary Beneficiary(ies):
Beneficiary(ies)
                 Name_______________________________     Social Security #___________________                                       
                 Address____________________________     Date of Birth__________  Share______            
                                                         Relationship________________________

Contingent If none of the Primary Beneficiaries survive me, the following
individual(s) shall be my Beneficiary(ies): 
Beneficiary(ies)
                 Name_______________________________     Social Security #___________________
                 Address____________________________     Date of Birth__________  Share______
                                                         Relationship________________________
</TABLE>

Spousal Consent
                   I am the spouse of IRA accountholder named above. I agree to
                   my spouse's naming of a primary Beneficiary other than
                   myself. I acknowledge that I have received a fair and
                   reasonable disclosure of my spouse's property and financial
                   obligation. I also acknowledge that I shall have no claim
                   whatsoever against the Custodian for any payments to my
                   spouse's Beneficiary(ies).

                    __________________________________________      ____________
                   Spouse's Signature                               Date
- --------------------------------------------------------------------------------
                    Custodial Services P.O. Box 7090 Troy, MI 48007-7090
                                       1-800-344-0667


<PAGE>



                               INVESTMENT OPTIONS:

|_|   I would like to receive information regarding mutual fund investments. 
|_|   I would like to receive information regarding money market accounts.

Note: Franklin Bank,  N.A. may consider other  investment  options for your IRA.
Please provide the following information on your options.

Fund Name_______________________________________________________________________

Sponsor Name____________________________________________________________________

Address ________________________________________________________________________

Account No ___________________________________________   Telephone #____________


Registered Representative information:

Registered Representative's Name _______________________________________________

Company ________________________________________________________________________

Address ________________________________________________________________________

Telephone # ____________________________________________________________________
 

<PAGE>






                                    APPENDIX E

                             STATEMENT OF ESTIMATED
                            TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION


<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION
                       PROPERTIES ACQUIRED FROM INCEPTION
                            THROUGH SEPTEMBER 1, 1998
                For the Year Ended December 31, 1997 (Unaudited)


         The following schedule presents  unaudited  estimated taxable operating
results before dividends paid deduction of each Property acquired by the Company
from  inception  through  September 1, 1998.  The statement  presents  unaudited
estimated taxable operating results for each Property that was operational as if
the  Property  had been  acquired  and  operational  on January 1, 1997  through
December 31,  1997.  The  schedule  should be read in light of the  accompanying
footnotes.

         These estimates do not purport to present actual or expected operations
of the Company for any period in the future.  These  estimates  were prepared on
the  basis  described  in  the  accompanying  notes  which  should  be  read  in
conjunction herewith.

<TABLE>
<CAPTION>


                                              Residence Inn by Marriott          Residence Inn by Marriott
                                              Buckhead (Lenox Park) (6)              Gwinnett Place (6)              Total
                                              -------------------------          -------------------------        -----------
<S> <C>
Estimated Taxable Operating
  Results Before Dividends
  Paid Deduction:

Rental Income (1)                                   $1,651,798                          $1,208,983                  $2,860,781

Asset Management Fees (2)                              (94,388)                            (69,085)                   (163,473)

Interest Expense (3)                                  (440,000)                           (316,800)                   (756,800)

General and Administrative
  Expenses (4)                                        (105,715)                            (77,375)                   (183,090)
                                                    ----------                          ----------                  ----------

Estimated Cash Available from
  Operations                                         1,011,695                             745,723                   1,757,418

Depreciation Expense (5)                              (625,330)                           (510,408)                 (1,135,738)
                                                    ----------                          ----------                  ----------

Estimated Taxable Operating
  Results Before Dividends
  Paid Deduction                                    $  386,365                          $  235,315                  $  621,680
                                                    ==========                          ==========                  ==========
</TABLE>





                                       E-1

<PAGE>



- ----------------------
FOOTNOTES:

(1)      Rental income does not include  percentage  rents which will become due
         if specified levels of gross receipts are achieved.

(2)      The  Properties  will be  managed  pursuant  to an  advisory  agreement
         between the Company and CNL Hospitality Advisors, Inc. (the "Advisor"),
         pursuant to which the Advisor will  receive  monthly  asset  management
         fees in an amount equal to  one-twelfth  of .60% of the Company's  Real
         Estate Asset Value as of the end of the  preceding  month as defined in
         such agreement. See "Management Compensation."

(3)      Estimated  at 8.8% per annum  based on the bank's  base rate as of July
         31, 1998, plus 30 basis points.

(4)      Estimated  at  6.4% of  gross  rental  income,  based  on the  previous
         experience  of an Affiliate  of the Advisor  with another  public REIT.
         Amount does not include soliciting dealer servicing fee due to the fact
         that  such fee  will  not be  incurred  until  December  31 of the year
         following the year in which the offering terminates.

(5)      The  estimated  federal  tax basis of the  depreciable  portion of each
         Property  and the number of years the assets have been  depreciated  on
         the straight-line method is as follows:


                                                            Furniture and
                                              Buildings        Fixtures
                                             (39 years)        (5 years)
                                             ----------     ------------

         Buckhead (Lenox Park) Property     $13,459,000      $1,235,000
         Gwinnett Place Property             10,017,000       1,114,000

(6)      The  lessee  of the  Buckhead  (Lenox  Park)  and  the  Gwinnett  Place
         Properties is the same unaffiliated lessee.

                                       E-2

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 30. Other Expenses of Issuance and Distribution.

                                                                       Amount
                                                                       ------

      SEC registration fee................................        $     79,786
      NASD filing fee.....................................              29,200
      Accounting fees and expenses........................             150,000*
      Escrow Agent's Fees.................................               8,500*
      Sales and advertising expenses......................           5,000,000*
      Legal fees and expenses.............................             400,000*
      Blue Sky fees and expenses..........................             500,000*
      Printing expenses...................................             350,000*
      Miscellaneous.......................................             982,514*
                                                                  ------------

            Total.........................................          $7,500,000
                                                                    ==========

- ---------------------

     *    Estimated through completion of the offering, assuming sale of
          $25,000,000 Shares.

Item 31. Sales to Special Parties.

            The registrant was capitalized through the purchase by the Advisor
of 20,000 Shares for aggregate consideration of $200,000.

Item 32. Recent Sales of Unregistered Securities.

            See response to Item 31. The offer and sale of the shares is claimed
to be exempt from the registration provisions of the Securities Act of 1933, as
amended, by virtue of Section 4(2) thereunder.

Item 33. Indemnification of Directors and Officers.

            Pursuant to Maryland corporate law and the Company's Articles of
Incorporation, the Company is required to indemnify and hold harmless a present
or former Director, officer, Advisor, or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities reasonably incurred by the Indemnitee
in connection with or by reason of any act or omission performed or omitted to
be performed on behalf of the Company while a Director, officer, Advisor,
Affiliate, employee, or agent and in such capacity, provided, that the
Indemnitee has determined, in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the Indemnitee if: (i) the loss or liability was
the result of negligence or misconduct, or if the Indemnitee is an Independent
Director, the loss or liability was the result of gross negligence or willful
misconduct, (ii) the act or omission was material to the loss or liability and
was committed in bad faith or was the result of active or deliberate dishonesty,
(iii) the Indemnitee actually received an improper personal benefit in money,
property, or services, (iv) in the case of any criminal proceeding, the
Indemnitee had reasonable cause to believe that the act or omission was
unlawful, or (v) in a proceeding by or in the right of the Company, the
Indemnitee shall have been adjudged to be liable to the Company. In addition,
the Company will not provide indemnification for any loss or liability arising
from an alleged violation of federal or state securities laws unless one or more
of the following conditions are met: (i) there has been a successful
adjudication on the merits of each count involving alleged securities law
violations as to the particular Indemnitee; (ii) such claims have been dismissed
with prejudice on the merits by a court of competent jurisdiction as to the
particular Indemnitee; or (iii) a court of competent jurisdiction approves a
settlement of the claims against a particular Indemnitee and finds that
indemnification of the settlement and the related costs should be made, and the
court considering the request for indemnification has been advised of the
position of the Securities and Exchange Commission and of the published position
of any state securities regulatory authority in which securities of the Company
were offered or sold as to indemnification for violations of securities laws.
Pursuant to its Articles of Incorporation, the Company is required to pay or
reimburse reasonable expenses incurred by a present or former Director, officer,
Advisor or Affiliate and may pay or reimburse reasonable expenses incurred by
any other Indemnitee in advance of final disposition of a proceeding if the
following are satisfied: (i) the Indemnitee was made a party to the proceeding
by reasons of his or her service as a Director, officer, Advisor, Affiliate,
employee or agent of the Company, (ii) the Indemnitee provides the Company with
written affirmation of his or her good faith belief that he or she has met the
standard of conduct necessary for indemnification by the Company as authorized
by the Articles of Incorporation, (iii) the Indemnitee provides the Company with
a written agreement to repay the amount paid or reimbursed by the Company,
together with the applicable legal rate of interest thereon, if it is ultimately
determined that the Indemnitee did not comply with the requisite standard of
conduct, and (iv) the legal proceeding was initiated by a third party who is not
a stockholder or, if by a stockholder of the Company acting in his or her
capacity as such, a court of competent jurisdiction approves such advancement.
The Company's Articles of Incorporation further provide that any
indemnification, payment, or reimbursement of the expenses permitted by the
Articles of Incorporation will be furnished in accordance with the procedures in
Section 2-418 of the Maryland General Corporation Law.

            Any indemnification may be paid only out of Net Assets of the
Company, and no portion may be recoverable from the stockholders.

            The Company has entered into indemnification agreements with each of
the Company's officers and Directors. The indemnification agreements
require, among other things, that the Company indemnify its officers and
Directors to the fullest extent permitted by law, and advance to the officers
and Directors all related expenses, subject to reimbursement if it is
subsequently determined that indemnification is not permitted. In accordance
with this agreement, the Company must indemnify and advance all expenses
incurred by officers and Directors seeking to enforce their rights under the
indemnification agreements. The Company must also cover officers and Directors
under the Company's directors' and officers' liability insurance.

Item 34. Treatment of Proceeds from Securities Being Registered.

            Not applicable.


Item 35. Financial Statements and Exhibits.

         Financial Statements:
<TABLE>

         The following financial statements are included in the Prospectus.
<S>       <C>
         (1)   Pro Forma Consolidated Balance Sheet as of September 30, 1998

         (2)   Pro Forma Consolidated Statement of Earnings for the nine months
               ended September 30, 1998

         (3)   Pro Forma Consolidated Statement of Earnings for the year ended
               December 31, 1997

         (4)   Notes to Pro Forma Consolidated Financial Statements for the nine
               months ended September 30, 1998 and the year ended December 31,
               1997.

         (5)   Condensed  Balance  Sheets as of  September  30, 1998 and  December
               31, 1997

         (6)   Condensed Statements of Earnings for the nine months ended
               September 30, 1998 and 1997

         (7)   Condensed Statements of Stockholders' Equity for the nine months
               ended September 30, 1998 and the year ended December 31, 1997

         (8)   Condensed Statements of Cash Flows for the nine months ended
               September 30, 1998 and 1997

         (9)   Notes to Condensed Financial Statements for the nine months ended
               September 30, 1998 and 1997

         (10)  Report of Independent Accountants for CNL American Realty Fund,
               Inc.

         (11)  Balance Sheets at December 31, 1997 and 1996

         (12)  Statements of Earnings for the year ended December 31, 1997 and
               the period June 12, 1996 (date of inception) through December 31,
               1996

         (13)  Statements of Stockholders' Equity for the year ended December
               31, 1997 and the period June 12, 1996 (date of inception) through
               December 31, 1996

         (14)  Statements of Cash Flows for the year ended December 31, 1997 and
               the period June 12, 1996 (date of inception) through December 31,
               1996

         (15)  Notes to Financial Statements for the year ended December 31,
               1997 and the period June 12, 1996 (date of inception) through
               December 31, 1996

All Schedules have been omitted as the required information is inapplicable or
is presented in the financial statements or related notes.

         (b)   Exhibits:

         1.1   Form of Managing Dealer Agreement  (Filed herewith.)

         1.2   Form of Participating Broker Agreement  (Filed herewith.)

         1.3   Form of Warrant Purchase Agreement  (Filed herewith.)

         3.1   CNL American Realty Fund, Inc. Articles of Incorporation
               (Previously  filed as Exhibit 3.1 to the Registrant's  Registration
               Statement on Form S-11 (Registration No.
               333-9943)  (the  "1996  Form  S-11")  and  incorporated  herein  by
               reference.) (1)

         3.2   CNL American  Realty Fund,  Inc.  Amended and Restated  Articles of
               Incorporation (Previously  filed  as  Exhibit  3.2  to the  1996 
               Form  S-11  and incorporated herein by reference.) (1)

         3.3   CNL  American  Realty  Fund,  Inc.  Bylaws   (Previously  filed  as
               Exhibit  3.3 to the 1996  Form  S-11  and  incorporated  herein  by
               reference.)  (1)

         3.4   Articles of  Amendment  to the Amended and  Restated  Articles of
               Incorporation  of CNL American  Realty Fund,  Inc.  dated June 3,
               1998. (To change the name of the Company from CNL American Realty
               Fund, Inc. to CNL Hospitality Properties, Inc.) (Previously filed
               as Exhibit 3.4 to the 1996 Form S-11 and  incorporated  herein by
               reference.) (1)

         4.1   CNL American Realty Fund, Inc. Articles of Incorporation
               (Previously filed as Exhibit 3.1 and incorporated herein by
               reference.)

         4.2   CNL American Realty Fund, Inc. Amended and Restated Articles of
               Incorporation (Previously filed as Exhibit 3.2 and incorporated
               herein by reference.)
- --------------------
*  To be filed by amendment
(1) Filed herewith in connection with state filings only.

         4.3   CNL American Realty Fund, Inc. Bylaws (Previously filed as
               Exhibit 3.3 and incorporated herein by reference.)

         4.4   Form of Reinvestment Plan (Included in the Prospectus as Appendix
               A and incorporated herein by reference.)

         4.5   Articles of Amendment to the Amended and Restated Articles of
               Incorporation of CNL American Realty Fund, Inc. dated June 3,
               1998. (Previously filed as Exhibit 3.4 to the 1996 Form S-11 and
               incorporated herein by reference.)

         *5    Opinion of Shaw Pittman Potts & Trowbridge as to the legality of
               the securities being registered by CNL Hospitality Properties,
               Inc.

         *8    Opinion of Shaw Pittman Potts & Trowbridge regarding certain
               material tax issues relating to CNL Hospitality Properties, Inc.

         10.1  Form of Escrow Agreement between CNL Hospitality  Properties,  Inc.
               and SouthTrust  Asset  Management  Company of Florida,  N.A. (Filed
               herewith.)

         10.2  Form of Advisory  Agreement  (Previously filed as Exhibit 10.2 to
               the 1996 Form S-11 and incorporated herein by reference.) (1)

         10.3  Form of Joint Venture Agreement  (Filed herewith.)

         10.4  Form of Indemnification and Put Agreement (Previously filed as
               Exhibit 10.4 to the 1996 Form S-11 and incorporated herein by
               reference.) (1)

         10.5  Form of Unconditional Guaranty of Payment and Performance
               (Previously filed as Exhibit 10.5 to the 1996 Form S-11 and
               incorporated herein by reference.) (1)

         10.6  Form of Purchase  Agreement  (Previously  filed as Exhibit  10.6 to
               the 1996 Form S-11 and incorporated herein by reference.)  (1)

         10.7  Form of Lease Agreement including Rent Addendum, Construction
               Addendum and Memorandum of Lease (Previously filed as Exhibit
               10.7 to the 1996 Form S-11 and incorporated herein by reference.)
               (1)

         10.8  Form of Reinvestment Plan (Included in the Prospectus as Appendix
               A and incorporated herein by reference.)

         10.9  Form of  Indemnification  Agreement  dated  as of  July 9,  1997,
               between  CNL  American  Realty  Fund,  Inc.  and each of James M.
               Seneff,  Jr., Robert A. Bourne, G. Richard  Hostetter,  J. Joseph
               Kruse, Richard C. Huseman,  Charles A. Muller, Jeanne A. Wall and
               Lynn E.  Rose and  dated as of  October  31,  1998,  between  CNL
               Hospitality Properties, Inc. and C. Brian Strickland. (Previously
               filed as  Exhibit  10.9 to the 1996  Form  S-11 and  incorporated
               herein by reference.) (1)

         10.10 Agreement of Limited Partnership of CNL Hospitality Partners, LP
               (Previously filed as Exhibit 10.10 to the 1996 Form S-11 and
               incorporated herein by reference.) (1)

         10.11 Hotel Purchase and Sale Contract between CNL Real Estate
               Advisors, Inc. and Gwinnett Residence Associates, LLC, relating
               to the Residence Inn - Gwinnett Place (Previously filed as
               Exhibit 10.11 to the 1996 Form S-11 and incorporated herein by
               reference.) (1)
- --------------------
*  To be filed by amendment
(1)  Filed herewith in connection with state filings only.

         10.12 Assignment and Assumption  Agreement  between CNL Real Estate
               Advisors,  Inc. and CNL Hospitality  Partners,  LP, relating to the
               Residence Inn - Gwinnett Place  (Previously  filed as Exhibit 10.12
               to the 1996 Form S-11 and incorporated herein by reference.)  (1)

         10.13 Hotel Purchase and Sale Contract between CNL Real Estate
               Advisors, Inc. and Buckhead Residence Associates, LLC, relating
               to the Residence Inn - Buckhead (Lenox Park) (Previously filed as
               Exhibit 10.13 to the 1996 Form S-11 and incorporated herein by
               reference.) (1)

         10.14 Assignment and Assumption Agreement between CNL Real Estate
               Advisors, Inc. and CNL Hospitality Partners, LP, relating to the
               Residence Inn - Buckhead (Lenox Park) (Previously filed as
               Exhibit 10.14 to the 1996 Form S-11 and incorporated herein by
               reference.) (1)

         10.15 Lease Agreement between CNL Hospitality Partners, LP and STC
               Leasing Associates, LLC, dated August 1, 1998, relating to the
               Residence Inn - Gwinnett Place (Previously filed as Exhibit 10.15
               to the 1996 Form S-11 and incorporated herein by reference.) (1)

         10.16 Lease Agreement between CNL Hospitality Partners, LP and STC
               Leasing Associates, LLC, dated August 1, 1998, relating to the
               Residence Inn - Buckhead (Lenox Park) (Previously filed as
               Exhibit 10.16 to the 1996 Form S-11 and incorporated herein by
               reference.) (1)

         10.17 Master  Revolving  Line of  Credit  Loan  Agreement  with CNL
               Hospitality  Properties,  Inc.  and Colonial  Bank,  dated July 31,
               1998  (Previously  filed as Exhibit 10.17 to the 1996 Form S-11 and
               incorporated herein by reference.)  (1)

          23.1 Consent of PricewaterhouseCoopers LLP, Certified Public
               Accountants, dated November 17, 1998 (Filed herewith.)

          23.2 Consent of Shaw, Pittman, Potts & Trowbridge (Contained in its
               opinion filed herewith as Exhibit 5 and incorporated herein by
               reference.)

          23.3 Consent  of Arthur  Andersen  LLP,  Certified  Public  Accountants,
               dated November 17, 1998 (Filed herewith.)
</TABLE>

   -------------------
*  To be filed by Amendment.
(1) Filed herewith in connection with state filings only.

Item 36. Undertakings.

            The registrant undertakes (a) to file any prospectus required by
Section 10(a)(3) as post-effective amendments to this registration statement,
(b) during any period in which offers or sales are being made, to file a
post-effective amendment to this registration statement (i) to reflect in the
prospectus any facts or events arising after the effective date of the
registration statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental change in the
information set forth in the registration statement, and (ii) to include any
material information with respect to the plan of distribution not previously
disclosed in the registration statement or any material change to such
information in the registration statement, (c) that, for the purpose of
determining any liability under the Securities Act of 1933, as amended, each
such post-effective amendment may be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof, (d)
that all post-effective amendments will comply with the applicable forms, rules
and regulations of the Commission in effect at the time such post-effective
amendments are filed, and (e) to remove from registration by means of a
post-effective amendment any of the securities being registered which remain
unsold at the termination of the offering.

            The registrant undertakes to send to each stockholder, at least on
an annual basis, a detailed statement of any transactions with the Advisor or
its Affiliates, and of fees, commissions, compensation, and other benefits paid
or accrued to the Advisor or its Affiliates, for the fiscal year completed,
showing the amount paid or accrued to each recipient and the services performed.

            The registrant undertakes to provide to the stockholders the
financial statements required by Form 10-K for the first full fiscal year of
operations.

            The registrant undertakes to file a sticker supplement pursuant to
Rule 424(b)(3) under the Act during the distribution period describing each
property not identified in the Prospectus at such time as there arises a
reasonable probability that such property will be acquired and to consolidate
all such stickers into a post-effective amendment filed at least once every
three months, with the information contained in such amendment provided
simultaneously to the existing stockholders. Each sticker supplement will
disclose all compensation and fees received by the Advisor and its Affiliates in
connection with any such acquisition. The post-effective amendment will include
audited financial statements meeting the requirements of Rule 3-14 of
Registration S-X only for properties acquired during the distribution period.

            The registrant also undertakes to file, after the end of the
distribution period, a current report on Form 8-K containing the financial
statements and any additional information required by Rule 3-14 of Regulation
S-X, to reflect each commitment (i.e., the signing of a binding purchase
agreement) made after the end of the distribution period involving the use of
10% or more (on a cumulative basis) of the net proceeds of the offering and to
provide the information contained in such report to the stockholders at least
once each quarter after the distribution period of the offering has ended.

            Insofar as indemnification for liabilities arising under the
Securities Act of 1933, as amended, may be permitted to directors, officers, and
controlling persons of the registrant pursuant to the foregoing provisions, or
otherwise, the registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer, or controlling
person of the registrant in the successful defense of any such action, suit, or
proceeding) is asserted by such director, officer, or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

            The undersigned registrant hereby undertakes that (a) for purposes
of determining any liability under the Securities Act of 1933, the information
omitted from the form of prospectus filed as part of this registration statement
in reliance upon Rule 430A and contained in a form of prospectus filed by the
registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
shall be deemed to be part of this registration statement as of the time it was
declared effective, and (b) for the purpose of determining any liability under
the Securities Act of 1933, each post-effective amendment that contains a form
of prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.


<PAGE>




                                    TABLE VI
                      ACQUISITION OF PROPERTIES BY PROGRAMS


         Table VI presents information concerning the acquisition of real
properties by the public real estate limited partnerships and the unlisted
public REIT sponsored by Affiliates of the Company through June 30, 1998. The
information includes the gross leasable space or number of units and total
square feet of units, dates of purchase, locations, cash down payment and
contract purchase price plus acquisition fee. This information is intended to
assist the prospective investor in evaluating the terms involved in acquisitions
by such prior programs.


<PAGE>


                                    TABLE VI
                     ACQUISITIONS OF PROPERTIES BY PROGRAMS


<TABLE>
<CAPTION>


                                     CNL Income           CNL Income           CNL Income           CNL Income
                                       Fund,               Fund II,             Fund III,            Fund IV,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                      (Note 2)             (Note 3)             (Note 4)             (Note 5)

<S> <C>
                                                         AL,AZ,CO,FL,         AZ,CA,CO,FL,         AL,DC,FL,GA,
                                                         GA,IL,IN,KS,         GA,IA,IL,IN,         IL,IN,KS,MA,
                                    AL,AZ,CA,FL,         LA,MI,MN,MO,         KS,KY,MD,MI,         MD,MI,MS,NC,
                                    GA,LA,MD,OK,         NC,NM,OH,TN,         MN,MO,NC,NE,         OH,PA,TN,TX,
Locations                           PA,TX,VA,WA          TX,WA,WY             OK,TX                VA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          22 units             49 units             37 units             45 units
  total square feet
  of units                            80,314 s/f          185,717 s/f          158,819 s/f          159,196 s/f


Dates of purchase                      6/17/86 -             2/11/87-            10/04/87-             6/24/88-
                                        12/31/97              1/13/98               5/1/98             12/31/96


Cash down payment (Note 1)           $13,435,137          $26,654,961          $22,413,070          $27,611,441


Contract purchase price
  plus acquisition fee               $13,361,435          $26,501,721          $22,296,185          $27,506,106


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                             73,702              153,240              116,885              105,335
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $13,435,137          $26,654,961          $22,413,070          $27,611,441
                                     ===========          ===========          ===========          ===========
</TABLE>



Note 1:  This amount was derived from capital  contributions  or  proceeds  from
         partners  or  stockholders,   respectively,   and  net  sales  proceeds
         reinvested in other properties.

Note 2:  The partnership owns a 50% interest in three  separate  joint  ventures
         which each own a restaurant property. In addition, the partnership owns
         a 12.17% interest in one restaurant property held as  tenants-in-common
         with affiliates.

Note 3:  The partnership owns a 49%, 50% and  64%  interest  in  three  separate
         joint  ventures.  Each joint venture owns one restaurant  property.  In
         addition,  the partnership  owns a 33.87%, a 57.77%, a 47%, a 37.01%, a
         39.42%  and  a  13.38%  interest  in  six  restaurant  properties  held
         separately as tenants-in-common with affiliates.

Note 4:  The  partnership  owns a 73.4%,  69.07% and 46.89%  interest  in  three
         separate  joint  ventures.  Each  joint  venture  owns  one  restaurant
         property.  In addition,  the partnership  owns a 32.77%,  a 9.84% and a
         25.84%  interest in three  restaurant  properties  held  separately  as
         tenants-in-common with affiliates.

Note 5:  The partnership owns a 51%, 26.6%, 57%, 96.1% and  68.87%  interest  in
         five separate  joint  ventures.  Each joint venture owns one restaurant
         property.  In addition,  the partnership  owns a 53.68% interest in one
         restaurant property held as tenants-in-common with affiliates.



<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)


<TABLE>
<CAPTION>



                                     CNL Income           CNL Income           CNL Income           CNL Income
                                       Fund V,             Fund VI,             Fund VII,           Fund VIII,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                      (Note 6)             (Note 7)             (Note 8)             (Note 9)
<S> <C>
                                                         AR,AZ,FL,GA,
                                                         IL,IN,KS,MA,
                                    AZ,FL,GA,IL,         MI,MN,NC,NE,         AZ,CO,FL,GA,
                                    IN,MI,NH,NY,         NM,NY,OH,OK,         IN,LA,MI,MN,         AZ,FL,IN,LA,
                                    OH,SC,TN,TX,         PA,TN,TX,VA,         NC,OH,SC,TN,         MI,MN,NC,NY,
Locations                           UT,WA                WA,WY                TX,UT,WA             OH,TN,TX,VA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          35 units             55 units             49 units             42 units
  total square feet
  of units                           143,344 s/f          222,003 s/f          184,412 s/f          179,885 s/f


Dates of purchase                       2/06/89-             7/13/89-             3/30/90-             9/13/90-
                                          5/1/98              6/16/98             12/31/97              5/31/96


Cash down payment (Note 1)           $26,329,791          $39,944,526          $30,416,598          $31,985,071


Contract purchase price
  plus acquisition fee               $25,946,991          $39,413,526          $29,745,103          $31,450,507


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            382,800              531,000              671,495              534,564
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $26,329,791          $39,944,526          $30,416,598          $31,985,071
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 6:  The  partnership  owns a 43%, 49%, 66.5% and 53.11%  interest  in  four
         separate  joint  ventures.  Each  joint  venture  owns  one  restaurant
         property.  In  addition,  the  partnership  owns a 42.23%  and a 27.78%
         interest   in   two   restaurant    properties   held   separately   as
         tenants-in-common with affiliates.

Note 7:  The partnership owns a 3.9%, 14.5%, 36%, 66.14%,  and  a  50%  interest
         in five separate joint ventures. Each joint venture owns one restaurant
         property.  In addition,  the  partnership  owns a 51.67%,  a 17.93%,  a
         23.04%,  a 34.74%,  a 46.2%  and a 85.07%  interest  in six  restaurant
         properties held separately as tenants-in-common with affiliates.

Note 8:  The partnership owns a 51%, 83.3%,  4.79%,  18%, and  79%  interest  in
         five separate joint  ventures.  Four of the joint ventures each own one
         restaurant  property and the other joint  venture  owns six  restaurant
         properties.  In addition,  the partnership  owns a 48.33%,  a 53% and a
         35.64%  interest in three  restaurant  properties  held  separately  as
         tenants-in-common with affiliates.

Note 9:  The partnership  owns a 85.5%,  87.68%,  36.8% and a  12%  interest  in
         four separate joint ventures.  Three of the joint ventures each own one
         restaurant  property and the other joint  venture  owns six  restaurant
         properties.


<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)



<TABLE>
<CAPTION>


                                     CNL Income           CNL Income           CNL Income           CNL Income
                                      Fund IX,              Fund X,             Fund XI,             Fund XII,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           -----------          ----------
                                     (Note 10)            (Note 11)            (Note 12)            (Note 13)
<S> <C>
                                                                              AL,AZ,CA,CO,
                                    AL,CO,FL,GA,         AL,CA,CO,FL,         CT,FL,KS,LA,
                                    IL,IN,LA,MI,         ID,IL,LA,MI,         MA,MI,MS,NC,         AL,AZ,CA,FL,
                                    MN,MS,NC,NH,         MO,MT,NC,NH,         NH,NM,OH,OK,         GA,LA,MO,MS,
                                    NY,OH,SC,TN,         NM,NY,OH,PA,         PA,SC,TX,VA,         NC,NM,OH,SC,
Locations                           TX                   SC,TN,TX             WA                   TN,TX,WA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          43 units             51 units             40 units             49 units
  total square feet
  of units                           185,636 s/f          214,433 s/f          176,062 s/f          206,865 s/f


Dates of purchase                       5/31/91-            10/01/91-             5/18/92-            11/20/92-
                                         7/16/97             12/31/97              1/28/97              5/31/96


Cash down payment (Note 1)           $32,812,908          $37,444,525          $36,245,591          $40,840,795


Contract purchase price
  plus acquisition fee               $32,068,289          $36,735,362          $35,644,633          $40,339,796


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            744,619              709,163              600,958              500,999
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $32,812,908          $37,444,525          $36,245,591          $40,840,795
                                     ===========          ===========          ===========          ===========
</TABLE>



Note 10:      The partnership  owns a 50%, 45.2% and  27.3%  interest  in  three
              separate  joint  ventures.  One of the  joint  ventures  owns  one
              restaurant  property  and the  other two  joint  ventures  own six
              restaurant  properties  each. In addition,  the partnership owns a
              67.23%    interest   in   one   restaurant    property   held   as
              tenants-in-common with an affiliate.

Note 11:      The partnership  owns  a 50%, 88.3%,  40.95%  and  10.5%  interest
              in four separate joint  ventures.  Three of the joint ventures own
              one restaurant  property each and the other joint venture owns six
              restaurant properties.  In addition, the partnership owns a 13.37%
              and a 6.69% interest in two restaurant  properties held separately
              as tenants-in-common with affiliates.

Note 12:      The partnership owns a  62.2%,  77.33%,  85%  and  76.6%  interest
              in four  separate  joint  ventures.  Each joint  venture  owns one
              restaurant  property.  In addition,  the partnership  owns a 72.5%
              interest in one restaurant property held as tenants-in-common with
              an affiliate.

Note 13:      The partnership owns a 31.13%, 59.05%,  18.61%  and  88%  interest
              in four  separate  joint  ventures.  Each joint  venture  owns one
              restaurant property.


<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)



<TABLE>
<CAPTION>


                                     CNL Income           CNL Income           CNL Income           CNL Income
                                     Fund XIII,            Fund XIV,            Fund XV,             Fund XVI,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                     (Note 14)            (Note 15)            (Note 16)            (Note 17)

<S> <C>
                                    AL,AR,AZ,CA,         AL,AZ,CO,FL,         AL,CA,FL,GA,         AZ,CA,CO,DC,
                                    CO,FL,GA,IN,         GA,KS,LA,MN,         KS,KY,MN,MO,         FL,GA,ID,IN,
                                    KS,LA,MD,NC,         MO,MS,NC,NJ,         MS,NC,NJ,NM,         KS,MN,MO,NC,
                                    OH,PA,SC,TN,         NV,OH,SC,TN,         OH,OK,PA,SC,         NM,NV,OH,TN,
Locations                           TX,VA                TX,VA                TN,TX,VA             TX,UT,WI

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          50 units             64 units             55 units             47 units
  total square feet
  of units                           167,286 s/f          190,448 s/f          172,379 s/f          180,110 s/f


Dates of purchase                       5/18/93-             9/27/93-             4/28/94-            10/21/94-
                                        12/31/97              4/30/98              6/16/98              6/16/98


Cash down payment (Note 1)           $36,388,084          $42,748,602          $38,446,910          $42,394,592


Contract purchase price
  plus acquisition fee               $36,019,958          $42,321,171          $38,054,069          $42,004,434


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            368,126              427,431              392,841              390,158
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $36,388,084          $42,748,602          $38,446,910          $42,394,592
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 14:      The partnership  owns a 50% and a 28%  interest  in  two  separate
              joint ventures.  Each joint venture owns one restaurant  property.
              In addition,  the Partnership owns a 66.13%, a 63.03% and a 47.83%
              interest  in  three  restaurant   properties  held  separately  as
              tenants-in-common with affiliates.

Note 15:      The  partnership  owns a 50%  interest  in  three  separate  joint
              ventures and a 72% and a 39.94%  interest in two additional  joint
              ventures.  Three of the  joint  ventures  each own one  restaurant
              property  and  the  other  joint   venture  owns  six   restaurant
              properties.

Note 16:      The  partnership  owns a 50% interest in  a  joint  venture  which
              owns six restaurant properties.  In addition, the partnership owns
              a 15.02% and a 14.93%  interest in two restaurant  properties held
              as tenants-in-common with affiliates.

Note 17:      The  partnership  owns a 80.27%  and  a  40.42%  interest  in  two
              restaurant properties held as tenants-in-common with affiliates.



<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)



<TABLE>
<CAPTION>


                                    CNL American            CNL Income           CNL Income
                                  Properties Fund,          Fund XVII,           Fund XVIII,
                                        Inc.                   Ltd.                 Ltd.
                                  ----------------          ----------           -----------
                                      (Note 18)             (Note 19)
<S> <C>
                                    AL,AZ,CA,CO,
                                    CT,DE,FL,GA,
                                    IA,ID,IL,IN,
                                    KS,KY,MD,MI,
                                    MN,MO,NC,NE,
                                    NJ,NM,NV,NY,
                                    OH,OK,OR,PA,                                AZ,CA,FL,GA,
                                    RI,SC,TN,TX,           CA,FL,GA,IL,         IL,KY,MD,MN,
                                    UT,VA,WA,WI,           IN,MI,NC,NV,         NC,NV,NY,OH,
Locations                           WV                     OH,SC,TN,TX          TN,TX

Type of property                     Restaurants            Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                         320 units               29 units             23 units
  total square feet
  of units                         1,622,754 s/f            119,664 s/f          123,355 s/f


Dates of purchase                      6/30/95 -             12/20/95 -           12/27/96 -
                                         6/17/98                6/16/98             06/16/98


Cash down payment (Note 1)          $357,943,014            $25,525,954          $29,477,274


Contract purchase price
  plus acquisition fee              $356,906,132            $25,490,918          $29,369,572


Other cash expenditures
  expensed                                     -                    -                    -


Other cash expenditures
  capitalized                          1,036,882                 35,036              107,702
                                    ------------            -----------          -----------

Total acquisition cost
  (Note 1)                          $357,943,014            $25,525,954          $29,477,274
                                    ============            ===========          ===========

</TABLE>


Note 18:      CNL American Properties Fund, Inc. owns an  85.47%  and  a  13.11%
              interest in two separate joint ventures.  Each joint venture  owns
              one restaurant property.
Note 19:      The partnership owns an 80%, a 21% and a 60.06% interest in  three
              separate joint ventures. Each joint venture  owns  one  restaurant
              property.  In addition, the partnership owns a 19.73%,  27.5%  and
              36.97% interest in three restaurant properties held separately  as
              tenants-in-common with affiliates.








                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-11 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Orlando, State of Florida, on the 17th day of
November, 1998.

                                             CNL HOSPITALITY PROPERTIES, INC.
                                             (Registrant)



                                             By:   /s/ James M. Seneff, Jr.
                                                   ------------------------
                                                   James M. Seneff, Jr.
                                                   Chairman of the Board and
                                                   Chief Executive Officer


<PAGE>



                                POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned hereby
constitutes and appoints Robert A. Bourne and James M. Seneff, Jr. and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, with full power to act alone, to sign any and all
documents (including both pre- and post-effective amendments in connection with
the registration statement), and to file the same, with all exhibits thereto,
and all documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agent, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or either of them, or
their or his substitutes or substitute, may lawfully do or cause to be done by
virtue thereof.

      Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.


         Signature                   Title                      Date



/s/ James M. Seneff, Jr.      Chairman of the Board and       November 17, 1998
- --------------------------    Chief Executive Officer       
JAMES M. SENEFF, JR.          (Principal Executive Officer) 
                              


/s/ Robert A. Bourne          Director and President          November 17, 1998
- --------------------------    (Principal Financial Officer)   
ROBERT A. BOURNE                                               
                              


/s/ G. Richard Hostetter      Independent Director            November 17, 1998
- --------------------------
G. RICHARD HOSTETTER



/s/ J. Joseph Kruse           Independent Director            November 17, 1998
- --------------------------
J. JOSEPH KRUSE



/s/ Richard C. Huseman        Independent Director            November 17, 1998
- ---------------------------
RICHARD C. HUSEMAN


<PAGE>



                                  EXHIBIT INDEX

        Exhibits                                            Page

   1.1   Form of Managing Dealer Agreement (Filed herewith.)

   1.2   Form of Participating Broker Agreement (Filed herewith.)

   1.3   Form of Warrant Purchase Agreement (Filed herewith.)

   3.1   CNL American Realty Fund, Inc.  Articles of  Incorporation  (Previously
         filed as Exhibit 3.1 to the Registrant's Registration Statement on Form
         S-11 (Registration No. 333-9943) (the "1996 Form S-11" and incorporated
         herein by reference.) (1)

   3.2   CNL  American  Realty  Fund,  Inc.  Amended  and  Restated  Articles of
         Incorporation  (Previously  filed as Exhibit  3.2 to the 1996 Form S-11
         and incorporated herein by reference.) (1)

   3.3   CNL American Realty Fund, Inc. Bylaws  (Previously filed as Exhibit 3.3
         to the 1996 Form S-11 and incorporated herein by reference.) (1)

   3.4   Articles  of  Amendment  to  the  Amended  and  Restated   Articles  of
         Incorporation of CNL American Realty Fund, Inc. dated June 3, 1998. (To
         change the name of the Company from CNL American  Realty Fund,  Inc. to
         CNL Hospitality  Properties,  Inc.)(Previously  filed as Exhibit 3.4 to
         the 1996 Form S-11 and incorporated herein by reference.) (1)

   4.1   CNL American Realty Fund, Inc.  Articles of  Incorporation  (Previously
         filed as Exhibit 3.1 and incorporated herein by reference.)

   4.2   CNL  American  Realty  Fund,  Inc.  Amended  and  Restated  Articles of
         Incorporation  (Previously filed as Exhibit 3.2 and incorporated herein
         by reference.)

   4.3   CNL American Realty Fund, Inc. Bylaws  (Previously filed as Exhibit 3.3
         and incorporated herein by reference.)

   4.4   Form of Reinvestment Plan (Included in the Prospectus as Appendix A and
         incorporated herein by reference.)

   4.5   Articles  of  Amendment  to  the  Amended  and  Restated   Articles  of
         Incorporation  of CNL American  Realty Fund,  Inc.  dated June 3, 1998.
         (Previously filed as Exhibit 3.4 to the 1996 Form S-11 and incorporated
         herein by reference.)

   *5    Opinion of Shaw Pittman  Potts &  Trowbridge  as to the legality of the
         securities being registered by CNL Hospitality Properties, Inc.

   *8    Opinion of Shaw Pittman Potts & Trowbridge  regarding  certain material
         tax issues relating to CNL Hospitality Properties, Inc.

   10.1  Form of Escrow Agreement between CNL Hospitality  Properties,  Inc. and
         SouthTrust Asset Management Company of Florida, N.A. (Filed herewith.)

   10.2  Form of Advisory  Agreement  (Previously  filed as Exhibit  10.2 to the
         1996 Form S-11 and incorporated herein by reference.) (1)

- -------------------
*  To be filed by amendment.
(1) Filed herewith in connection with state filings only.

   10.3  Form of Joint Venture Agreement (Filed herewith.)

   10.4  Form of Indemnification and Put Agreement  (Previously filed as Exhibit
         10.4 to the 1996 Form S-11 and incorporated herein by reference.) (1)

   10.5  Form of Unconditional  Guaranty of Payment and Performance  (Previously
         filed as Exhibit 10.5 to the 1996 Form S-11 and incorporated  herein by
         reference.) (1)

   10.6  Form of Purchase  Agreement  (Previously  filed as Exhibit  10.6 to the
         1996 Form S-11 and incorporated herein by reference.) (1)

   10.7  Form of Lease Agreement including Rent Addendum,  Construction Addendum
         and Memorandum of Lease  (Previously  filed as Exhibit 10.7 to the 1996
         Form S-11 and incorporated herein by reference.) (1)

   10.8  Form of Reinvestment Plan (Included in the Prospectus as Appendix A and
         incorporated herein by reference.)

   10.9  Form of Indemnification Agreement dated as of July 9, 1997, between CNL
         American Realty Fund, Inc. and each of James M. Seneff,  Jr., Robert A.
         Bourne,  G. Richard  Hostetter,  J. Joseph  Kruse,  Richard C. Huseman,
         Charles  A.  Muller,  Jeanne  A.  Wall and Lynn E. Rose and dated as of
         October 31, 1998, between CNL Hospitality Properties, Inc. and C. Brian
         Strickland.(Previously  filed as Exhibit 10.9 to the 1996 Form S-11 and
         incorporated herein by reference.) (1)

   10.10 Agreement  of  Limited  Partnership  of CNL  Hospitality  Partners,  LP
         (Previously   filed  as  Exhibit  10.10  to  the  1996  Form  S-11  and
         incorporated herein by reference.) (1)

   10.11 Hotel Purchase and Sale Contract between CNL Real Estate Advisors, Inc.
         and Gwinnett Residence Associates, LLC, relating to the Residence Inn -
         Gwinnett Place (Previously filed as Exhibit 10.11 to the 1996 Form S-11
         and incorporated herein by reference.) (1)

   10.12 Assignment and Assumption  Agreement  between CNL Real Estate Advisors,
         Inc. and CNL Hospitality Partners,  LP, relating to the Residence Inn -
         Gwinnett Place (Previously filed as Exhibit 10.12 to the 1996 Form S-11
         and incorporated herein by reference.) (1)

   10.13 Hotel Purchase and Sale Contract between CNL Real Estate Advisors, Inc.
         and Buckhead Residence Associates, LLC, relating to the Residence Inn -
         Buckhead  (Lenox Park)  (Previously  filed as Exhibit 10.13 to the 1996
         Form S-11 and incorporated herein by reference.) (1)

   10.14 Assignment and Assumption  Agreement  between CNL Real Estate Advisors,
         Inc. and CNL Hospitality Partners,  LP, relating to the Residence Inn -
         Buckhead  (Lenox Park)  (Previously  filed as Exhibit 10.14 to the 1996
         Form S-11 and incorporated herein by reference.) (1)

   10.15 Lease Agreement between CNL Hospitality Partners,  LP and STC Leasing
         Associates,  LLC, dated August 1, 1998, relating to the Residence Inn -
         Gwinnett Place (Previously filed as Exhibit 10.15 to the 1996 Form S-11
         and incorporated herein by reference.) (1)  ------------------- * To be
         filed by amendment. (1) Filed herewith in connection with state filings
         only.


<PAGE>



   10.16 Lease Agreement between CNL Hospitality Partners,  LP and STC Leasing
         Associates,  LLC, dated August 1, 1998, relating to the Residence Inn -
         Buckhead  (Lenox Park)  (Previously  filed as Exhibit 10.16 to the 1996
         Form S-11 and incorporated herein by reference.) (1)

   10.17 Master  Revolving Line of Credit Loan  Agreement  with CNL  Hospitality
         Properties,  Inc. and Colonial  Bank,  dated July 31, 1998  (Previously
         filed as Exhibit 10.17 to the 1996 Form S-11 and incorporated herein by
         reference.) (1)

   23.1  Consent of  PricewaterhouseCoopers  LLP, Certified Public  Accountants,
         dated November 17, 1998 (Filed herewith.)

   23.2  Consent of Shaw, Pittman,  Potts & Trowbridge (Contained in its opinion
         filed herewith as Exhibit 5 and incorporated herein by reference.)

   23.3  Consent of Arthur Andersen LLP, Certified Public Accountants, dated
         November 17, 1998 (Filed herewith.)
- -------------------
*  To be filed by amendment.
(1) Fled herewith in connection with state filings only.





                                   Exhibit 1.1

                        Form of Managing Dealer Agreement


<PAGE>




                            MANAGING DEALER AGREEMENT


      THIS AGREEMENT, dated as of ___________, 1998, is made by and between CNL
HOSPITALITY PROPERTIES, INC., a Maryland corporation (the "Company"); and CNL
SECURITIES CORP., a Florida corporation (the "Managing Dealer").

      WHEREAS, the Company proposes to offer and sell up to an aggregate of
27,500,000 shares of common stock in the Company (the "Shares") to the public
pursuant to a public offering and 1,000,000 shares of common stock in the
Company issuable upon the exercise of warrants granted to the Managing Dealer;

      WHEREAS, the Managing Dealer is registered with the National Association
of Securities Dealers, Inc. as a broker-dealer, and is presently or, prior to
any offers or sales of Shares, will be licensed in all fifty states, the
District of Columbia, and the Commonwealth of Puerto Rico as a broker-dealer
qualified to offer and sell to the public securities of the type represented by
the Shares; and

      WHEREAS, the Company desires to retain the Managing Dealer to use its best
efforts to sell the Shares and to manage the sale by others of the Shares, and
the Managing Dealer is willing and desires to serve as the Managing Dealer for
the Company for the sale of the Shares upon the terms and conditions set forth
in this Agreement.

      NOW, THEREFORE, for and in consideration of the premises and the mutual
covenants and agreements hereinafter set forth, the Company and the Managing
Dealer agree as follows:

                                    SECTION 1
                                   DEFINITIONS

      Whenever used in this Agreement, the following terms shall have the
following specified meanings.

      1.1 "NASD" means the National Association of Securities Dealers, Inc.

      1.2 "Offering" means the offering of up to 27,500,000 Shares of CNL
HOSPITALITY PROPERTIES, INC. to the public pursuant to the terms and conditions
of the Registration Statement.

      1.3 "Offering Period" means the period commencing on the effective date of
the Registration Statement and ending on the earliest of the following: (i) the
later of one year after the initial date of the Prospectus or, at the Company's
election, two years after the initial date of the Prospectus; (ii) the
acceptance by the Company of subscriptions for 27,500,000 Shares, with 2,500,000
of such Shares available only to investors who participate in the Company's
dividend reinvestment plan, subject to Paragraph 3.8 hereof; (iii) the
termination of the Offering by the Company; (iv) the termination of the
effectiveness of the Registration Statement; or (v) the termination of the
Company.

      1.4 "Participating Brokers" mean those broker-dealers engaged by the
Managing Dealer to participate in the Offering pursuant to Paragraph 3.2.

      1.5 "Prospectus" means the final prospectus included in the Registration
Statement, pursuant to which the Company will offer Shares to the public, as the
same may be amended or supplemented from time to time after the effective date
of the Registration Statement.

<PAGE>



      1.6 "Registration Statement" means the registration statement pursuant to
which the Company has registered the Shares with the SEC as provided in the
Securities Act of 1933, as amended, as such registration statement may be
amended or supplemented from time to time.

      1.7 "SEC" means the Securities and Exchange Commission.

      1.8 "Shares" mean the shares of Common Stock of the Company, par value
$0.01 per share, with a purchase price of $10.00 per share. An aggregate of up
to 27,500,000 Shares will be offered pursuant to the Registration Statement.

      1.9 "Soliciting Dealer Warrant" means a warrant to purchase one share of
common stock of the Company for every 25 Shares sold through the Offering, which
are issuable to the Managing Dealer (all or a portion of which may be reallowed
to Soliciting Dealers with prior written approval from, and in the sole
discretion of, the Managing Dealer and are to be exercised during the five-year
period commencing with the date the Offering begins (the "Exercise Period"), at
a price of $12.00 per share.

     1.10 "State Regulatory Authorities" mean the commissions, departments,
agencies or other authorities in the fifty states, the District of Columbia, and
the Commonwealth of Puerto Rico which regulate the offer and sale of securities.

     1.11 "Company" means CNL Hospitality Properties, Inc., a Maryland
corporation.

                                    SECTION 2
                                   APPOINTMENT

      Subject to the terms and conditions set forth in this Agreement, including
Paragraph 3.8 hereof, the Company hereby appoints the Managing Dealer as the
managing dealer of the Offering to use its best efforts to sell up to 27,500,000
Shares of the Company and to manage the sale by others of such Shares for the
Company's account. The Managing Dealer hereby accepts such appointment.

                                    SECTION 3
                                 SALE OF SHARES

      3.1 Best Efforts. The Managing Dealer shall use its best efforts during
the Offering Period to sell or cause to be sold the Shares in such quantities
and to such persons and in accordance with such terms as are set forth in this
Agreement, the Prospectus and the Registration Statement. Notwithstanding
anything herein to the contrary, the Managing Dealer shall have no obligation
under this Agreement to purchase any of the Shares for its own account.

      3.2 Association of Other Broker-Dealers. The Company hereby acknowledges
and agrees that the Managing Dealer may engage Participating Brokers to
participate in the Offering, provided that (i) all Participating Brokers are
registered with the NASD and are duly licensed by the State Regulatory
Authorities in the jurisdictions in which they will offer and sell Shares or
exempt from broker-dealer registration with the NASD and the State Regulatory
Authorities, and (ii) all such engagements are evidenced by written agreements,
the terms and conditions of which substantially conform to the form of

<PAGE>



Participating Broker Agreement approved by the Company and attached hereto as
Exhibit A (the "Participating Broker Agreement"). The Managing Dealer is
authorized to reallow so much of the commissions which it receives under
Paragraph 4.1 to Participating Brokers as it sees fit.

      3.3   Telephonic Subscriptions.

            (a) The Managing Dealer may permit certain Participating Brokers to
      accept telephonic or other oral subscriptions for Shares; provided,
      however, that any such Participating Broker agrees that: (i) the
      registered representative and branch manager of the Participating Broker
      shall execute the subscription agreement on behalf of any investor who
      telephonically or orally subscribes for Shares; (ii) the Participating
      Broker shall not charge investors who telephonically or orally subscribe
      for Shares any additional fees, including but not limited to fees relating
      to opening an account with the Participating Broker; and (iii) the
      Participating Broker shall not accept telephonic or oral subscriptions for
      Shares from any investor unless such investor has received a copy of the
      Company's Prospectus prior to making a decision to invest. The Managing
      Dealer shall enter into a written agreement with each Participating Broker
      who wishes to accept telephonic or other oral subscriptions for Shares
      from investors in certain states more particularly identified in the
      Prospectus, pursuant to which the Participating Broker shall agree to
      explain to such investor that: (i) the investor shall have the right to
      rescind such subscription for a period of ten (10) days following the
      receipt of the Confirmation (as hereinafter defined); and (ii) unless the
      investor rescinds such subscription within the applicable period of time,
      the investor shall be bound by the subscription agreement. The Managing
      Dealer shall confirm the receipt of subscriptions for Shares which have
      been subscribed for by telephone or other oral instructions by written
      notice to the investor (the "Confirmation"). Such Confirmation shall be
      mailed to the investor not later than seven (7) days after the date on
      which the investor's funds are deposited, shall contain a statement that
      the investor has a right to rescind his subscription, and shall be
      accompanied by a Prospectus and a Subscriber's Signature Page.

            (b) Notwithstanding anything to the contrary contained in Paragraph
      4.3(a) of this Agreement, in the event that the Company pays any
      commission to the Managing Dealer for sale by a Participating Broker of
      one or more Shares pursuant to a telephonic or other oral subscription
      where representatives of such Participating Broker execute the
      subscription agreement relating to such Shares, and the subscription is
      rescinded as to one or more of the Shares covered by such subscription,
      the Company shall decrease the next payment of commissions or other
      compensation otherwise payable to the Managing Dealer by the Company under
      this Agreement by an amount equal to the commission rate established in
      Paragraph 4.1 of this Agreement, multiplied by the number of Shares as to
      which the subscription is rescinded. In the event that no payment of
      commissions or other compensation is due to the Managing Dealer after such
      withdrawal occurs, the Managing Dealer shall pay the amount specified in
      the preceding sentence to the Company within ten (10) days following
      receipt of notice by the Managing Dealer from the Company stating the
      amount owed as a result of rescinded subscriptions.

      3.4   Suitability and Minimum Purchase Requirements.

            (a) The Managing Dealer will use every reasonable effort, to the
      extent it sells Shares to investors, to assure that any such Shares are
      sold only to investors who:

                  (i) meet the investor suitability standards, including the
            minimum income and net worth standard established by the Company,
            and minimum purchase requirements set forth in the Registration
            Statement;

                 (ii) can reasonably benefit from the Company based on the
            prospective investor's overall investment objectives and portfolio
            structure;

<PAGE>



                  (iii) are able to bear the economic risk of the investment
            based on each prospective investor's overall financial situation;
            and


                  (iv) have apparent understanding of: (A) the fundamental risks
            of the investment; (B) the risk that the prospective investor may
            lose the entire investment; (C) the lack of liquidity of the Shares;
            (D) the restrictions on transferability of the Shares; (E) the
            background and qualifications of the officers and directors of CNL
            Hospitality Advisors, Inc., the advisor to the Company (the
            "Advisor"); and (F) the tax consequences of an investment in the
            Shares.

            (b) The Managing Dealer will make the determinations required to be
      made by it pursuant to Paragraph 3.4(a) above based on information it has
      obtained from a prospective investor, including, at a minimum, but not
      limited to the prospective investor's age, investment objectives,
      investment experience, income, net worth, financial situation, other
      investments of the prospective investor, as well as any other pertinent
      factors deemed by the Managing Dealer to be relevant.

            (c) The Managing Dealer shall maintain such records evidencing
      compliance with the determination of the investor suitability standards
      and minimum purchase requirements set forth in the Registration Statement,
      as required by Paragraphs 3.4(a) and 3.4(b) above for a period of not less
      than six (6) years, or for such greater time period as shall comply with
      all applicable federal, state and other regulatory requirements.

            (d) In addition to the foregoing, the Managing Dealer shall comply
      fully with all the applicable provisions of the NASD's Conduct Rules and
      the following provisions:

                  (i) the Managing Dealer shall have reasonable grounds to
            believe, based upon information provided by the investor concerning
            his investment objectives, other investments, financial situation
            and needs, and upon any other information known by the Managing
            Dealer, that (A) each investor to whom the Managing Dealer sells
            Shares is or will be in a financial position appropriate to enable
            him to realize to a significant extent the benefits (including tax
            benefits) of an investment in the Shares, (B) each investor to whom
            the Managing Dealer sells Shares has a fair market net worth
            sufficient to sustain the risks inherent in an investment in the
            Shares (including potential loss and lack of liquidity), and (C) the
            Shares otherwise are or will be a suitable investment for each
            investor to whom the Managing Dealer sells Shares, and the Managing
            Dealer shall maintain files disclosing the basis upon which the
            determination of suitability was made;

                  (ii) the Managing Dealer shall not execute any transaction
            involving the purchase of Shares in a discretionary account without
            prior written approval of the transaction by the investor;

                  (iii) the Managing Dealer shall have reasonable grounds to
            believe, based upon the information made available to it, that all
            material facts are adequate and accurately disclosed in the
            Registration Statement and provide a basis for evaluating the
            Shares;



<PAGE>



                  (iv) in making the determination set forth in item (iii)
            above, the Managing Dealer shall evaluate items of compensation,
            properties, tax aspects, financial stability and experience of the
            sponsor, conflicts of interest and risk factors, and any other
            information deemed pertinent by it; and

                  (v) prior to executing a purchase transaction in the Shares,
            the Managing Dealer shall have informed the prospective investor of
            all pertinent facts relating to the liquidity and marketability of
            the Shares.

            (e) The Managing Dealer shall comply with the requirements for
      determining the suitability of investors who elect to participate in the
      Reinvestment Plan (the "Reinvestment Plan") in accordance with the
      procedure set forth in Paragraph 6 of such Reinvestment Plan in the form
      of Appendix A to the Prospectus.

      3.5 Sales Literature. The Managing Dealer shall use and distribute in
conjunction with the offer and sale of any Shares only the Prospectus and such
sales literature and advertising as shall have been previously approved in
writing by the Company.

      3.6 Jurisdictions. The Managing Dealer shall cause Shares to be offered
and sold only in those jurisdictions specified in writing by the Company for
whose account Shares are then offered for sale, and such list of jurisdictions
shall be updated by the Company as additional states are added. The Company
shall specify only such jurisdictions in which the offering and sale of its
Shares has been authorized by appropriate State Regulatory Authorities. No
Shares shall be offered or sold for the account of the Company in any other
states.

      3.7 Escrow. All funds received by the Managing Dealer for the sale of
Shares shall be deposited in an escrow account established by the Company at
SouthTrust Asset Management Company of Florida, N.A. (the "Escrow Agent"), by
the close of the first business day following receipt of such funds by the
Managing Dealer. Such escrow account shall be denominated "ESCROW ACCOUNT FOR
THE BENEFIT OF SUBSCRIBERS FOR COMMON STOCK OF CNL HOSPITALITY PROPERTIES, INC."
Until such time (if any) as the funds held in escrow are deliverable to the
Company pursuant to the Escrow Agreement between the Company and the Escrow
Agent, the Managing Dealer shall, and shall cause Participating Brokers to,
instruct subscribers to make checks for subscriptions payable to the order of
"SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A., ESCROW AGENT," and shall
return checks made payable to another party to the Participating Broker or
subscriber who submitted the check. Thereafter, checks may be made payable to
either the Escrow Agent or the Company. The Managing Dealer may authorize
certain Participating Brokers which are "$250,000 broker-dealers" to instruct
their customers to make their checks for Shares subscribed for payable directly
to the Participating Broker. In such case, the Soliciting Dealer will collect
the proceeds of the subscribers' checks and issue a check made payable to the
order of the Escrow Agent for the aggregate amount of the subscription proceeds.

                                    SECTION 4
                                  COMPENSATION

      4.1 Commissions.

            (a) The Company shall pay to the Managing Dealer, as compensation
      for all services to be rendered by the Managing Dealer pursuant to this
      Agreement, a commission equal to seven and one-half percent (7.5%) of the
      selling price of each Share for which a sale is completed, regardless of
      whether such Share is sold by the Managing Dealer or a Participating
      Broker; provided, however, that the Company will pay reduced commissions
      or may eliminate commissions on certain sales of Shares, including the
      reduction or elimination of commissions in accordance with, and on the




<PAGE>

      terms set forth in, the Prospectus and the following paragraph of this
      Paragraph 4.1, which reduction or elimination of commissions will not
      change the net proceeds to the Company. Shareholders who elect to
      participate in the Reinvestment Plan will be charged commissions on Shares
      purchased for their accounts on the same basis as investors who otherwise
      purchase Shares in the Offering.

            (b) A registered principal or representative of the Managing Dealer
      or a Participating Broker, employees, officers, and directors of the
      Company or the Advisor, any of their Affiliates (and the families of any
      of the foregoing persons), and any Plan (as defined in the Prospectus)
      established exclusively for the benefit of such persons or entities may
      purchase Shares net of 7% commissions, at a per Share purchase price of
      $9.30. In addition, clients of an investment adviser registered under the
      Investment Advisers Act of 1940, as amended, who have been advised by such
      adviser on an ongoing basis regarding investments other than in the
      Company, and who are not being charged by such adviser or its Affiliates,
      through payment of commissions or otherwise, for the advice rendered by
      such adviser in connection with the purchase of the Shares, may purchase
      the Shares net of commissions. In addition, brokers that have a
      contractual arrangement with their clients for the payment of fees which
      is consistent with accepting selling commissions, in their sole
      discretion, may elect not to accept any selling commissions offered by the
      Company for Shares that they sell. In that event, such Shares shall be
      sold to the investor net of all selling commissions, at a per share
      purchase price of $9.30.

      4.2 Marketing Support and Due Diligence. The Company shall pay to the
Managing Dealer a nonaccountable fee for expenses incurred in selling and
marketing the Shares and for bona fide expenses incurred in connection with due
diligence activities. This marketing support and due diligence expense
reimbursement fee shall be equal to one-half of one percent (0.5%) of the
selling price of each Share for which a sale is completed, regardless of whether
such Share is sold by the Managing Dealer or a Participating Broker. All due
diligence expense reimbursements shall be paid by the Managing Dealer from this
fee.

      4.3 Completed Sale.

            (a) A sale of a Share shall be deemed to be completed under
      Paragraph 4.1 if and only if (i) the Company has received a properly
      completed and executed subscription agreement, together with payment of
      the full purchase price of each purchased Share, from or, in accordance
      with Paragraph 3.3(a), on behalf of an investor who satisfies the
      applicable suitability standards and minimum purchase requirements set
      forth in the Registration Statement as determined by the Managing Dealer
      in accordance with the provisions of this Agreement; (ii) the Company has
      accepted such subscription; and (iii) such investor has been admitted as a
      shareholder of the Company.

            (b) The Managing Dealer hereby acknowledges and agrees that the
      Company, in its sole and absolute discretion, may accept or reject any
      subscription, in whole or in part, for any reason whatsoever, and no
      commission will be paid to the Managing Dealer with respect to that
      portion of any subscription which is rejected.

      4.4 Payment. Except as provided in "The Offering -- Plan of Distribution"
of the Prospectus, the commissions specified in Paragraph 4.1 for the sale of
any Share shall be payable in cash by the Company, as specified in Paragraph
4.1, no later than the end of the calendar month in which the investor
subscribing for the Share is admitted as a shareholder of the Company. Investors
whose subscriptions for Shares are accepted shall be admitted no later than the
end of the calendar month in which such subscriptions are accepted. The Company
will accept or reject all subscriptions within 30 days after receipt.
Notwithstanding anything to the contrary contained herein, in the event that the
Company pays any commission to the Managing Dealer for sale by a Participating
Broker of one or more Shares and the



<PAGE>



subscription is rescinded as to one or more of the Shares covered by such
subscription, the Company shall decrease the next payment of commissions or
other compensation otherwise payable to the Managing Dealer by the Company under
this Agreement by an amount equal to the commission rate established in
Paragraph 4.1 of this Agreement, multiplied by the number of Shares as to which
the subscription is rescinded. In the event that no payment of commissions or
other compensation is due to the Managing Dealer after such withdrawal occurs,
the Managing Dealer shall pay the amount specified in the preceding sentence to
the Company within ten (10) days following receipt of notice by the Managing
Dealer from the Company stating the amount owed as a result of rescinded
subscriptions.

      Certain stockholders may agree with their participating Soliciting Dealer
and the Managing Dealer to have Selling Commissions relating to their Shares
paid over a seven year period pursuant to a deferred commission arrangement (the
"Deferred Commission Option"). Stockholders electing the Deferred Commission
Option will be required to pay a total of $9.40 per Share purchased upon
subscription, rather than $10.00 per Share, with respect to which $0.15 per
Share will be payable as Selling Commissions due upon subscription, $0.10 of
which may be reallowed to the Soliciting Dealer by the Managing Dealer. For each
of the six (6) years following such subscription on a date to be determined by
the Managing Dealer, $0.10 per Share will be paid by the Company as deferred
Selling Commissions with respect to Shares sold pursuant to the Deferred
Commission Option, which amounts will be deducted from and paid out of
distributions otherwise payable to such stockholders holding such Shares and may
be reallowed to the Soliciting Dealer by the Managing Dealer. The net proceeds
to the Company will not be affected by the election of the Deferred Commission
Option. Under this arrangement, a stockholder electing the Deferred Commission
Option will pay a one-percent (1%) Selling Commission per year thereafter for
the next six (6) years which will be deducted from and paid by the Company out
of distributions otherwise payable to such stockholder.

      4.5 Sales Incentives. The Company or its Affiliates also may provide
incentive items for registered representatives of the Managing Dealer and the
Participating Brokers, which in no event shall exceed an aggregate of $100 per
annum per participating salesperson. In the event other incentives are provided
to registered representatives of the Managing Dealer or the Participating
Brokers, they will only be paid in cash and such payments will only be made to
the Managing Dealer or the Participating Brokers rather than their registered
representatives. Before any such sales incentive program is offered, the Company
agrees to obtain prior approval of the terms of such program from the NASD.

      4.6 Wholesaling Compensation. The Company hereby acknowledges that the
Managing Dealer may pay each of its wholesalers one-percent (1%) of the gross
sales price (computed at $10.00 per Share) of all Shares sold in such
wholesaler's geographic territory (as the same may be established from time to
time by agreement between the Managing Dealer and one or more of its
wholesalers) but not in excess, in the aggregate, of one-percent (1%) of the
gross sales price (computed at $10.00 per Share) of all Shares sold, or a
maximum of 27,500,000 Shares. The Company and the Managing Dealer hereby agree
that the Company shall have no obligation to pay any portion of such amounts.
The Company hereby agrees to reimburse reasonable out-of-pocket expenses that
such wholesalers incur in connection with the distribution of its Shares from
and after such time as at least 250,000 Shares have been sold for the account of
the Company; provided, however, that in no event will the Managing Dealer or the
Company pay any amounts to any person if (i) such amounts constitute
"underwriting compensation," and (ii) payment of such amounts could cause total
underwriting compensation paid to underwriters, broker-dealers, or affiliates
thereof from any source, and deemed to be in connection with or related to the
distribution of the Offering, to exceed then-applicable compensation NASD
guidelines.

      4.7 Soliciting Dealer Warrants. The Company shall issue to the Managing
Dealer a Soliciting Dealer Warrant for every 25 Shares sold through the
Offering, up to a maximum of 1,000,000 Soliciting Dealer Warrants to purchase an
equivalent number of shares of common stock of the Company. The Soliciting
Dealer Warrants will be issued quarterly commencing 60 days after the date on
which the Shares are first sold pursuant to the Offering. All or any part of
such Soliciting Dealer Warrants may be reallowed 




<PAGE>


to certain Soliciting Dealers with prior written approval from, and in the sole
discretion of, the Managing Dealer unless prohibited by federal or state
securities laws. The Company will not issue Soliciting Dealer Warrants to the
Managing Dealer, and the Managing Dealer will not transfer Soliciting Dealer
Warrants, in connection with the sale of Shares to residents of Minnesota or
Texas. Each Soliciting Dealer Warrant will entitle the holder to purchase one
share of common stock from the Company for $12.00 during the five-year period
commencing with the date the Offering begins (the "Exercise Period"); provided
however, that Soliciting Dealer Warrants will not be exercisable until one year
from the date of issuance. Holders of Soliciting Dealer Warrants may not
exercise the Soliciting Dealer Warrants to the extent such exercise would
jeopardize the Company's status as a REIT.

                                    SECTION 5
                                TERM OF AGREEMENT

      5.1 Commencement and Expiration. This Agreement shall commence as of the
date first above written and, unless sooner terminated pursuant to Paragraph 5.2
or by operation of law or otherwise, shall expire at the end of the Offering
Period.

      5.2 Termination. Any party may terminate this agreement at any time and
for any reason by giving 30 days prior written notice of intention to terminate
to each other party hereto.

      5.3   Obligations Surviving Expiration or Termination.

            (a) In addition to any other obligations of the Managing Dealer that
      survive the expiration or termination of this Agreement, the Managing
      Dealer, upon the expiration or termination of this Agreement, shall (i)
      promptly deposit any and all funds in its possession which were received
      from investors for the sale of Shares into the appropriate escrow account
      specified in Paragraph 3.7 or, if the minimum number of Shares have been
      sold and accepted by the Company, into such other account as the Company
      may designate; and (ii) promptly deliver to the Company all records and
      documents in its possession which relate to the Offering and are not
      designated as dealer copies. The Managing Dealer, at its sole expense, may
      make and retain copies of all such records and documents, but shall keep
      all such information confidential. The Managing Dealer shall use its best
      efforts to cooperate with the Company to accomplish an orderly transfer of
      management of the Offering to a party designated by the Company.

            (b) In addition to any other obligations of the Company that survive
      the expiration or termination of this Agreement, the Company, upon
      expiration or termination of this Agreement, shall pay to the Managing
      Dealer all commissions to which the Managing Dealer is or becomes entitled
      under Section 4 at such time or times as such commissions become payable
      pursuant to Paragraph 4.3.

                                    SECTION 6
                        COVENANTS OF THE MANAGING DEALER

      The Managing Dealer covenants, warrants and represents, during the full
term of this Agreement, that:

            (a) it is (i) a corporation duly organized and validly existing
      under the laws of the State of Florida, (ii) a member of the NASD, and
      (iii) a broker-dealer registered under the securities laws of all fifty
      states, the District of Columbia, and the Commonwealth of Puerto Rico.

            (b) it will use its best efforts to assure that all Shares are
      offered and sold in accordance with (i) the terms of the Registration
      Statement, the Prospectus and this Agreement, 

<PAGE>



      (ii) the requirements of applicable federal and state securities laws and 
      regulations, and (iii) the applicable rules of the NASD, including, 
      without limitation, the NASD's Conduct Rules;

            (c) it will cause the Shares to be offered or sold only in those
      jurisdictions specified in writing by the Company;

            (d) it will not use any offering or selling materials other than
      materials furnished or previously approved in writing by the Company; and

            (e) it either (i) will not purchase Shares for its own account or
      (ii) will hold all such Shares for investment.

                                    SECTION 7
                            COVENANTS OF THE COMPANY

      The Company covenants, warrants and represents, during the full term of
this Agreement, that:

            (a) it will use its best efforts to maintain the effectiveness of
      the Registration Statement, and will file, or cause to be filed, such
      amendments to the Registration Statement as may be reasonably necessary
      for that purpose;

            (b) it will use its best efforts to (i) prevent the issuance of any
      order by the SEC, any State Regulatory Authority or any other regulatory
      authority which suspends the effectiveness of the Registration Statement,
      prevents the use of the Prospectus, or otherwise prevents or suspends the
      Offering, and (ii) obtain the lifting of any such order if issued;

            (c) it will give the Managing Dealer written notice when the
      Registration Statement becomes effective and shall deliver to the Managing
      Dealer a signed copy of the Registration Statement, including its
      exhibits, and such number of copies of the Registration Statement, without
      exhibits, and the Prospectus, and any supplements and amendments thereto
      which are finally approved by the SEC, as the Managing Dealer may
      reasonably request for sale of the Shares, which Prospectus shall not
      contain any untrue statement of a material fact required to be stated
      therein or omit any material statement necessary to make the statements
      therein, in light of the circumstances under which they are made, not
      misleading;

            (d) if at any time any event occurs and becomes known to the Company
      prior to the end of the Offering Period, as a result of which the
      Registration Statement or Prospectus would include an untrue statement of
      a material fact or, in view of the circumstances under which they were
      made, omit to state any material fact necessary to make the statements
      therein not misleading, the Company will effect the preparation of an
      amended or supplemented Registration Statement or Prospectus which will
      correct such statement or omission;

            (e) it will promptly notify the Managing Dealer of any
      post-effective amendments or supplements to the Registration Statement or
      Prospectus;

            (f) it will, during the full term of this Agreement, abide by all
      applicable provisions of its governing instruments, as the same may be
      amended; and

            (g) it will use its best efforts to cause, at or prior to the time
      the Registration Statement becomes effective, the qualification or
      registration of the Shares for offering and sale under the securities laws
      of such jurisdictions as shall be determined by the Company.

<PAGE>



                                    SECTION 8
                          PAYMENT OF COSTS AND EXPENSES

      8.1 Managing Dealer. The Managing Dealer shall pay all costs and expenses
incident to the performance of its obligations under this Agreement which are
not expressly assumed by the Company under Paragraph 8.2 below.

      8.2 Company. The Company shall pay all costs and expenses related to:

            (a) the registration of the offer and sale of the Shares with the
      SEC, including the cost of preparation, printing, filing and delivery of
      the Registration Statement and all copies of the Prospectus used in the
      Offering, and any amendments or supplements to such documents;

            (b) the preparation and printing of the form of subscription
      agreement to be used in the sale of the Shares;

            (c) the qualification or registration of the Shares under state
      securities or "blue sky" laws of states where the Shares are to be offered
      or sold;

            (d) the filing of the Registration Statement and any related
      documents, including any amendments or supplements to such documents, with
      the NASD;

            (e) any filing fees, and fees and disbursements to counsel,
      accountants and escrow agents which are in any way related to any of the
      above items; and

            (f) the preparation, printing and filing of all advertising
      originated by it relating to the sale of Shares.

                                    SECTION 9
                                 INDEMNIFICATION

      The Managing Dealer agrees to indemnify, defend and hold harmless the
Company from all losses, claims, demands, liabilities and expenses, including
reasonable legal and other expenses incurred in defending such claims or
liabilities, whether or not resulting in any liability to the Company, which the
Company may incur in connection with the offer or sale of any Shares, either by
the Managing Dealer pursuant to this Agreement or any Participating Broker
acting on the Managing Dealer's behalf pursuant to the Participating Broker
Agreement which arise out of or are based upon (i) an untrue statement or
alleged untrue statement of a material fact, or any omission or alleged omission
of a material fact, other than a statement or omission contained in the
Prospectus, the Registration Statement, or any state securities filing which was
not based on information supplied to the Company by the Managing Dealer or a
Participating Broker; or (ii) the breach by the Managing Dealer or any
Participating Broker acting on its behalf of any of the terms and conditions of
this Agreement or any Participating Broker Agreement, including, but not limited
to, alleged violations of the Securities Act of 1933, as amended.

                                   SECTION 10
                                  MISCELLANEOUS

      10.1 Notices. Any notice, approval, request, authorization, direction or
other communication under this Agreement shall be given in writing and shall be
deemed to be delivered when delivered in person or deposited in the United
States mail, properly addressed and stamped with the required postage,
registered or certified mail, return receipt requested, to the intended
recipient as set forth below.

<PAGE>



              If to the Company:         400 East South Street
                                         Orlando, Florida 32801
                                         Attention: James M. Seneff, Jr., 
                                         Chairman of the Board
    
              If to the Managing Dealer: CNL Securities Corp.
                                         400 East South Street
                                         Orlando, Florida 32801
                                         Attention:  Robert A. Bourne, President

Any party may change its address specified above by giving each other party
notice of such change in accordance with this Paragraph 10.1.

      10.2 Invalid Provision. The invalidity or unenforceability of any
provision of this Agreement shall not affect the other provisions hereof, and
this Agreement shall be construed in all respects as if such invalid or
unenforceable provision were omitted.

      10.3 No Partnership. Nothing in this Agreement shall be construed or
interpreted to constitute the Managing Dealer as in association with or in
partnership with the Company, and instead, this Agreement only shall constitute
the Managing Dealer as a dealer authorized by the Company to sell and to manage
the sale by others of the Shares according to the terms set forth in the
Registration Statement, the Prospectus or this Agreement.

      10.4 No Third Party Beneficiaries. No provision of this Agreement is
intended to be for the benefit of any person or entity not a party to this
Agreement, and no third party shall be deemed to be a beneficiary of any
provision of this Agreement. Further, no third party shall by virtue of any
provision of this Agreement have a right of action or an enforceable remedy
against either party to this Agreement.

      10.5 Survival. Paragraph 5.3 and Section 9 and all provisions of this
Agreement which may reasonably be interpreted or construed as surviving the
expiration or termination of this Agreement shall survive the expiration or
termination of this Agreement.

      10.6 Entire Agreement. This Agreement constitutes the complete
understanding among the parties hereto, and no variation, modification or
amendment to this Agreement shall be deemed valid or effective unless and until
it is signed by all parties hereto.

      10.7 Successors and Assigns. No party shall assign (voluntarily, by
operation of law or otherwise) this Agreement or any right, interest or benefit
under this Agreement without the prior written consent of each other party.
Subject to the foregoing, this Agreement shall be fully binding upon, inure to
the benefit of, and be enforceable by, the parties hereto and their respective
successors and assigns.

      10.8 Nonwaiver. The failure of any party to insist upon or enforce strict
performance by any other party of any provision of this Agreement or to exercise
any right under this Agreement shall be construed as a waiver or relinquishment
to any extent of such party's right to assert or rely upon any such provision or
right in that or any other instance; rather, such provision or right shall be
and remain in full force and effect.

      10.9 Applicable Law. This Agreement shall be interpreted, construed and
enforced in all respects in accordance with the laws of the State of Florida.

      IN WITNESS WHEREOF, the parties have executed this Agreement as of the
date first above written.

<PAGE>



      Company:                CNL HOSPITALITY PROPERTIES, INC.


                              By:   __________________________________
                                    JAMES M. SENEFF, JR., Chairman of the Board


      Managing Dealer:        CNL SECURITIES CORP.


                              By:   __________________________________
                                    ROBERT A. BOURNE, President




                                   EXHIBIT 1.2

                     Form of Participating Broker Agreement


<PAGE>






                         PARTICIPATING BROKER AGREEMENT


                        CNL HOSPITALITY PROPERTIES, INC.


      THIS PARTICIPATING BROKER AGREEMENT (the "Agreement") is made and entered
into as of the day indicated on Exhibit A attached hereto and by this reference
incorporated herein, between CNL SECURITIES CORP., a Florida corporation (the
"Managing Dealer"), and the Participating Broker (the "Broker") identified in
Exhibit A hereto.

      WHEREAS, CNL HOSPITALITY PROPERTIES, INC. is a Maryland corporation (the
"Company"); and

      WHEREAS, the Company proposes to offer and sell up to 27,500,000 shares of
Common Stock of the Company (the "Shares") to the general public, pursuant to a
public offering (the "Offering") of the Shares pursuant to a prospectus (the
"Prospectus") filed with the Securities and Exchange Commission ("SEC"); and

      WHEREAS, the Managing Dealer, which has heretofore entered into a Managing
Dealer Agreement with the Company pursuant to which it has been designated the
managing dealer to sell and manage the sale by others of the Shares pursuant to
the terms of such agreement and the Offering, is a corporation incorporated in
and presently in good standing in the State of Florida, and is presently
registered with the Florida Securities Commission and with the National
Association of Securities Dealers, Inc. ("NASD") as a securities broker-dealer
qualified to offer and sell to members of the public securities of the type
represented by the Shares; and


      WHEREAS, the Broker is an entity, as designated in Exhibit A hereto,
organized and presently in good standing in the state or states designated in
Exhibit A hereto, presently registered as a broker-dealer with the NASD, and
presently licensed by the appropriate regulatory agency of each state in which
it will offer and sell the Shares as a securities broker-dealer qualified to
offer and sell to members of the public securities of the type represented by
the Shares or exempt from all such registration requirements; and


      WHEREAS, the Company has filed with the SEC a registration statement on
Form S-11, including a preliminary or final prospectus, for the registration of
the Shares under the Securities Act of 1933, as amended (such registration
statement, as it may be amended, and the prospectus and exhibits on file with
the SEC at the time the registration statement becomes effective, including any
post-effective amendments or supplements to such registration statement or
prospectus after the effective date of registration, being herein respectively
referred to as the "Registration Statement" and the "Prospectus"); and


      WHEREAS, the offer and sale of the Shares shall be made pursuant to the
terms and conditions of the Registration Statement and the Prospectus and,
further, pursuant to the terms and conditions of all applicable securities laws
of all states in which the Shares are offered and sold; and

      WHEREAS, the Managing Dealer desires to retain the Broker to use its best
efforts to sell the Shares, and the Broker is willing and desires to serve as a
broker for the Managing Dealer for the sale of the Shares upon the following
terms and conditions;

      NOW, THEREFORE, in consideration of the premises and terms and conditions
thereof, it is agreed between the Managing Dealer and the Broker as follows.

      1.    Employment.

            (a) Subject to the terms and conditions herein set forth, the
Managing Dealer hereby employs the Broker to use its best efforts to sell for
the account of the Company a portion of the Shares described in the Registration
Statement, as specified on Exhibit A hereto. The Broker hereby accepts such
employment and covenants, warrants and agrees to sell the Shares according to
all of the terms and conditions of the Registration Statement, all applicable
state and federal laws, including the Securities Act of 1933, as amended, and
any and all regulations and rules pertaining thereto, heretofore or hereafter
issued by the SEC and the NASD. Neither the Broker nor any other person shall
have any authority to give any information or make any representations in
connection with any offer or sale of the Shares other than as contained in the
Prospectus, as amended and supplemented, and as is otherwise expressly
authorized in writing by the Managing Dealer.

            (b) The Broker shall use its best efforts, promptly following
receipt of written notice from the Managing Dealer of the effective date of the
Registration Statement, to sell the Shares in such quantities and for the
account of Company as shall be agreed between the Broker and the Managing Dealer
and specified on Exhibit A hereto, and to such persons and according to all such
terms as are contained in the Registration Statement and the Prospectus. The
Broker shall comply with all requirements set forth in the Registration
Statement and the Prospectus. The Broker shall use and distribute, in connection
with the offer and sale of the Shares, only the Prospectus and such sales
literature and advertising as shall conform in all respects to any restrictions
of local law and the applicable requirements of the Securities Act of 1933, as
amended, and which has been approved in writing by the Company or the Managing
Dealer. The Managing Dealer reserves the right to establish such additional
procedures as it may deem necessary to ensure compliance with the requirements
of the Registration Statement, and the Broker shall comply with all such
additional procedures to the extent that it has received written notice thereof.


            (c) The Broker shall be permitted to accept subscriptions for the
Shares by telephone from residents of those states identified on Schedule A
attached hereto and made a part hereof provided that: (1) the registered
representative and branch manager of the Broker execute the subscription
agreement on behalf of any investor who subscribes for Shares by telephone; and
(2) the Broker does not charge any additional fees, including, but not limited
to fees relating to opening an account with the Broker, to any investor who
telephonically or orally subscribes for Shares. It is understood and agreed
between the Managing Dealer and the Broker that the Managing Dealer may, in its
discretion, change, modify, add to or delete from the list of states identified
on Schedule A. Any such modification shall be effective ten days from the date
written notice to the Broker has been mailed by the Managing Dealer. The Broker
shall not execute a subscription agreement on behalf of any investor who
subscribes for Shares by telephone unless such investor has specifically
authorized the registered representative and the branch manager of the Broker to
execute the subscription agreement on behalf of such investor and has made or
agreed to make full payment for all Shares covered by such subscription
agreement. Notwithstanding anything contained herein to the contrary, the Broker
shall have no authority to make representations on behalf of an investor or to
initial representations contained in the subscription agreement on behalf of an
investor. In connection with telephonic or other oral subscriptions for Shares,
the Broker represents and warrants as follows: (i) that a Prospectus was
delivered to the investor before the investor made a decision to invest; (ii)
that the investor meets the suitability requirements set forth in the
Prospectus; and (iii) that, in compliance with the NASD's Conduct Rules, the
Broker has reasonable grounds to believe that the investment in the Company is
suitable for the investor, based upon information supplied by the investor to
such Broker. Further, the Broker shall explain to any investor from a state
identified in the Prospectus as having such additional requirements, that: (i)
the investor has the right to rescind such subscription for a period of at least
ten days following the date written confirmation of the subscription has been
received by the investor from the Managing Dealer; and (ii) unless the investor
rescinds such subscription within the applicable period of time, the investor
shall be bound by the subscription agreement.




<PAGE>


            (d) Notwithstanding anything to the contrary contained in Section 2
of this Agreement, in the event that the Managing Dealer pays any commission to
the Broker for sale of one or more Shares, including, but not limited to those
Shares sold pursuant to a telephonic or other oral subscription therefor, where
representatives of the Broker execute the subscription agreement relating to
such Shares, and the subscription is rescinded as to one or more of the Shares
covered by such subscription, the Managing Dealer shall decrease the next
payment of commissions or other compensation otherwise payable to the Broker by
the Managing Dealer under this Agreement by an amount equal to the commission
rate established in Section 2 and Exhibit A of this Agreement, multiplied by the
number of Shares as to which the subscription is rescinded. In the event that no
payment of commissions or other compensation is due to the Broker after such
withdrawal occurs, the Broker shall pay the amount specified in the preceding
sentence to the Managing Dealer within ten (10) days following mailing of notice
to the Broker by the Managing Dealer stating the amount owed as a result of
rescinded subscriptions.


            (e) All monies received for purchase of any of the Shares shall be
forwarded by the Broker to the Managing Dealer for delivery to SouthTrust Asset
Management Company of Florida, N.A. (the "Escrow Agent"), where such monies will
be deposited in an escrow account established by the Company solely for such
subscriptions. The Broker may accept checks made payable to either the Company
or the Escrow Agent. Subscriptions will be executed as described in the
Registration Statement or as directed by the Managing Dealer. The monies shall
be deposited or transmitted by the Broker to the Managing Dealer no later than
the close of business of the first business day after receipt of the
subscription documents by the Broker; provided, however, that if the Broker
maintains a branch office, the branch office shall transmit the subscription
documents and check to the Broker by the close of business on the first business
day following their receipt by the branch office and the Broker shall review the
subscription documents and check to ensure their proper execution and form and,
if they are acceptable, transmit the check to the Managing Dealer by the close
of business on the first business day after their receipt by the Broker.
Pursuant to the terms of the Managing Dealer Agreement, the Managing Dealer will
transmit the check or monies to the Escrow Agent by no later than the close of
business on the first business day after the check is received from the Broker.

            (f) During the full term of this Agreement, the Managing Dealer
shall have full authority to take such action as it may deem advisable in
respect to all matters pertaining to the performance of the Broker under this
Agreement.


            (g) The Shares shall be offered and sold by the Broker only where
the Shares may be legally offered and sold, and only to such persons in such
states who shall be legally qualified to purchase the Shares. The Managing
Dealer shall give the Broker written notice at the time of effectiveness of
those states in which the offering and sale of Shares may be made, and shall
amend such notice thereafter as additional states are added; no Shares shall be
offered or sold in any other states.

            (h) The Broker shall have no obligation under this Agreement to
purchase any of the Shares for its own account.

            (i) The Broker will use every reasonable effort to assure that
Shares are sold only to investors who:

                  (1) meet the investor suitability standards, including the
      minimum income and net worth standard established by the Company, and
      minimum purchase requirements set forth in the Registration Statement;



<PAGE>


                  (2) can reasonably benefit from the Company based on the
      prospective investor's overall investment objectives and portfolio
      structure;

                  (3) are able to bear the economic risk of the investment based
      on each prospective investor's overall financial situation; and


                  (4) have apparent understanding of: (a) the fundamental risks
      of the investment; (b) the risk that the prospective investor may lose the
      entire investment; (c) the lack of liquidity of the Shares; (d) the
      restrictions on transferability of the Shares; (e) the background and
      qualifications of the officers and directors of CNL Hospitality Advisors,
      Inc., the advisor to the Company (the "Advisor"); and (f) the tax
      consequences of an investment in the Shares.


                  The Broker will make the determinations required to be made by
      it pursuant to subparagraph (i) based on information it has obtained from
      a prospective investor, including, at a minimum, but not limited to, the
      prospective investor's age, investment objectives, investment experience,
      income, net worth, financial situation, other investments of the
      prospective investor, as well as any other pertinent factors deemed by the
      Broker to be relevant.

            (j) In addition to complying with the provisions of subparagraph (i)
above, and not in limitation of any other obligations of the Broker to determine
suitability imposed by state or federal law, the Broker agrees that it will
comply fully with all of the applicable provisions of the NASD's Conduct Rules,
and the following provisions:

                  (1) The Broker shall have reasonable grounds to believe, based
      upon information provided by the investor concerning his investment
      objectives, other investments, financial situation and needs, and upon any
      other information known by the Broker, that (A) each investor to whom the
      Broker sells Shares is or will be in a financial position appropriate to
      enable him to realize to a significant extent the benefits (including tax
      benefits) of an investment in the Shares, (B) each investor to whom the
      Broker sells Shares has a fair market net worth sufficient to sustain the
      risks inherent in an investment in the Shares (including potential loss
      and lack of liquidity), and (C) the Shares otherwise are or will be a
      suitable investment for each investor to whom it sells Shares, and the
      Broker shall maintain files disclosing the basis upon which the
      determination of suitability was made;

                  (2) The Broker shall not execute any transaction involving the
      purchase of Shares in a discretionary account without prior written
      approval of the transactions by the investor;

                  (3) The Broker shall have reasonable grounds to believe, based
      upon the information made available to it, that all material facts are
      adequately and accurately disclosed in the Registration Statement and
      provide a basis for evaluating the Shares;

                  (4) In making the determination set forth in subparagraph (3)
      above, the Broker shall evaluate items of compensation, physical
      properties, tax aspects, financial stability and experience of the
      sponsor, conflicts of interest and risk factors, appraisals, as well as
      any other information deemed pertinent by it;

                  (5) If the Broker relies upon the results of any inquiry
      conducted by another member of the NASD with respect to the obligations
      set forth in subparagraphs (3) or (4) above, the Broker shall have
      reasonable grounds to believe that such inquiry was conducted with due
      care, that the member or members conducting or directing the inquiry
      consented to the disclosure of the results of the inquiry and that the
      person who participated in or conducted the inquiry is not a sponsor or an
      affiliate of the sponsor of the Company; and

                  (6) Prior to executing a purchase transaction in the Shares,
      the Broker shall have informed the prospective investor of all pertinent
      facts relating to the liquidity and marketability of the Shares.

            (k) The Broker agrees that it will comply with Rules 2730, 2740 and
2750 of the NASD's Conduct Rules.


            (l) The Broker agrees to retain in its files, for a period of at
least six (6) years, information which will establish that each purchaser of
Shares falls within the permitted class of investors.


            (m) The Broker shall not, directly or indirectly, pay or award any
finder's fees, commissions or other compensation to any persons engaged by a
potential investor for investment advice as an inducement to such advisor to
advise the potential investor to purchase Shares in the Company.

            (n) The Broker either (i) shall not purchase Shares for its own
account or (ii) shall hold for investment any Shares purchased for its own
account.

            (o) The Broker hereby confirms that it is familiar with Securities
Act Release No. 4968 and Rule 15c2-8 under the Securities Exchange Act of 1934,
relating to the distribution of preliminary and final prospectuses, and confirms
that it has and will comply therewith.

            (p) The Broker shall deliver a copy of the Articles of Incorporation
of the Company with each Prospectus that is delivered to potential investors in
Mississippi.

            (q) The Broker shall not in any way participate in, or effect the
sale or transfer of Shares in connection with, a tender offer with respect to
shares of the Company's common stock, whether or not such offer is subject to
Section 14(d)(1) of the Securities Exchange Act of 1934, as amended, other than
with the written consent of the Company and/or the Managing Dealer.

      2.    Compensation of Broker.


      The Managing Dealer shall pay the Broker, as compensation for all services
to be rendered by the Broker hereunder, a commission equal to 7.0% on sales of
Shares by such Broker, as set forth in Exhibit A hereto, subject to reduction as
specified in this Section 2 and the Prospectus. The Managing Dealer, in its sole
discretion, may reallow to the Broker, from its marketing support and due
diligence expense reimbursement fee, up to an additional 0.5% on sales of Shares
by such Broker, based on such factors as the number of Shares sold by the
Broker, the assistance of the Broker in marketing the Offering, and bona fide
due diligence expenses incurred by the Broker. Such commission rates shall
remain in effect during the full term of this Agreement unless otherwise changed
by a written agreement between the parties hereto. A sale of Shares shall be
deemed to be completed only after the Company receives a properly completed
subscription agreement for Shares from the Broker evidencing the fact that the
investor had received a final Prospectus for a period of not less than five (5)
full business days, together with payment of the full purchase price of each
purchased Share from a buyer who satisfies each of the terms and conditions of
the Registration Statement and Prospectus, and only after such subscription
agreement has been accepted in writing by the Company. Such compensation shall
be payable to the Broker by the Managing Dealer after such acceptance of the
subscription agreement; provided, however, that compensation or commissions
shall not be paid by the Managing Dealer: (i) other than from funds received as
compensation or commissions from the Company for the sale of its Shares; (ii)
until any and all compensation or commissions payable by the Company to the
Managing Dealer have been received by the Managing Dealer; and (iii) if the
commission payable to any broker-dealer or salesman exceeds the amount allowed
by any regulatory agency. The Broker shall not reallow any commissions to
non-NASD members. The Company (and the Managing Dealer) may pay reduced
commissions or may eliminate commissions on certain sales of Shares, including
the reduction or elimination of commissions in accordance with the following
paragraph of this Section 2. Any such reduction or elimination of commissions
will not, however, change the net proceeds to the Company.

      The  Company  also  shall  issue to the  Managing  Dealer a  warrant  (the
"Soliciting Dealer Warrants") for every 25 Shares sold through the Offering,  up
to a maximum of 1,000,000 Soliciting Dealer Warrants,  to purchase an equivalent
number of shares of common stock of the Company.  The Soliciting Dealer Warrants
will be issued  quarterly  commencing 60 days after the date on which the Shares
are first sold  pursuant  to the  Offering.  All or any part of such  Soliciting
Dealer Warrants may be reallowed to certain Brokers with prior written  approval
from, and in the sole  discretion of, the Managing  Dealer unless  prohibited by
federal or state securities  laws. The Company will not issue Soliciting  Dealer
Warrants to the  Managing  Dealer,  and the  Managing  Dealer will not  transfer
Soliciting  Dealer Warrants,  in connection with the sale of Shares to residents
of Minnesota or Texas. Each Soliciting Dealer Warrant will entitle the holder to
purchase  one share of common  stock  from the  Company  for  $12.00  during the
ten-year  period  commencing  with the date the Offering  begins (the  "Exercise
Period");  provided  however,  that  Soliciting  Dealer  Warrants  will  not  be
exercisable  until one year from the date of  issuance.  Holders  of  Soliciting
Dealer  Warrants may not exercise the Soliciting  Dealer  Warrants to the extent
such exercise  would  jeopardize  the Company's  status as a REIT. No Soliciting
Dealer Warrants will be issued relating to the Shares sold through the Company's
Reinvestment Plan.


      A registered principal or representative of the Managing Dealer or a
Broker, employees, officers, Directors, and directors of the Company or the
Advisor, or any of their Affiliates (and the families of any of the foregoing
persons), and any Plan (as defined in the Prospectus) established exclusively
for the benefit of such persons may purchase Shares net of 7% commissions, at a
per Share purchase price of $9.30. In addition, clients of an investment adviser
registered under the Investment Advisers Act of 1940, as amended, who have been
advised by such adviser on an ongoing basis regarding investments other than in
the Company, and who are not being charged by such adviser or its Affiliates,
through the payment of commissions or otherwise, for the advice rendered by such
adviser in connection with the purchase of the Shares, may purchase the Shares
net of commissions. In addition, brokers that have a


<PAGE>


contractual arrangement with their clients for the payment of fees which is
consistent with accepting selling commissions, in their sole discretion, may
elect not to accept any selling commissions offered by the Company for Shares
that they sell. In that event, such Shares shall be sold to the investor net of
all selling commissions, at a per share purchase price of $9.30.


      Certain stockholders may agree with their participating Broker and the
Managing Dealer to have commissions relating to their Shares paid over a seven
year period pursuant to a deferred commission arrangement (the "Deferred
Commission Option"). Stockholders electing the Deferred Commission Option will
be required to pay a total of $9.40 per Share purchased upon subscription,
rather than $10.00 per Share, with respect to which $0.15 per Share will be
payable as commissions due upon subscription, $0.10 of which may be reallowed to
the Broker by the Managing Dealer. For each of the six years following such
subscription on a date to be determined by the Managing Dealer, $0.10 per Share
will be paid by the Company as deferred commissions with respect to Shares sold
pursuant to the Deferred Commission Option, which amounts will be deducted from
and paid out of distributions otherwise payable to such stockholders holding
such Shares and may be reallowed to the Broker by the Managing Dealer. The net
proceeds to the Company will not be affected by the election of the Deferred
Commission Option. Under this arrangement, a stockholder electing the Deferred
Commission Option will pay a 1% Broker commission per year thereafter for the
next six years which will be deducted from and paid by the Company out of
distributions otherwise payable to such stockholder.

      The Managing Dealer shall pay the Broker commissions on Shares purchased
pursuant to the Company's Reinvestment Plan on the same basis as commissions
paid for Shares otherwise purchased in the Offering. No Broker commissions will
be paid in connection with shares of common stock issued upon the exercise of
the Soliciting Dealer Warrants.


      3.    Association with Other Dealers.

      It is expressly understood between the Managing Dealer and the Broker that
the Managing Dealer may cooperate with other broker-dealers who are registered
as broker-dealers with the NASD and duly licensed by the appropriate regulatory
agency of each state in which they will offer and sell the Shares or with
broker-dealers exempt from all such registration requirements. Such other
participating broker-dealers may be employed by the Managing Dealer as brokers
on terms and conditions identical or similar to this Agreement and shall receive
such rates of commission as are agreed to between the Managing Dealer and the
respective other participating broker-dealers and as are in accordance with the
terms of the Registration Statement. The Broker understands that, to that
extent, such other participating broker-dealers shall compete with the Broker in
the sale of the Shares.

      4. Conditions of the Broker's Obligations.

      The Broker's obligations hereunder are subject, during the full term of
this Agreement and the Offering, to (a) the performance by the Managing Dealer
of its obligations hereunder; and (b) the conditions that: (i) the Registration
Statement shall become and remain effective; and (ii) no stop order shall have
been issued suspending the effectiveness of the Offering.

      5. Conditions to the Managing Dealer's Obligations.

      The obligations of the Managing Dealer hereunder are subject, during the
full term of this Agreement and the Offering, to the conditions that: (a) at the
effective date of the Registration Statement and thereafter during the term of
this Agreement while any Shares remain unsold, the Registration Statement shall
remain in full force and effect authorizing the offer and sale of the Shares;
(b) no stop order suspending the effectiveness of the Offering or other order
restraining the offer or sale of the Shares shall have been issued nor
proceedings therefor initiated or threatened by any state regulatory agency or
the SEC; and (c) the Broker shall have satisfactorily performed all of its
obligations hereunder.

      6. Covenants of the Managing Dealer.

      The Managing Dealer covenants, warrants and represents, during the full
term of this Agreement, that:

            (a) It shall use its best efforts to prevent the sale of the Shares
through persons other than registered NASD broker-dealers.

            (b) It shall use its best efforts to cause the Company to maintain
the effectiveness of the Registration Statement and to file such applications or
amendments to the Registration Statement as may be reasonably necessary for that
purpose.

            (c) It shall advise the Broker whenever and as soon as it receives
or learns of any order issued by the SEC, any state regulatory agency or any
other regulatory agency which suspends the effectiveness of the Registration
Statement or prevents the use of the Prospectus or which otherwise prevents or
suspends the offering or sale of the Shares, or receives notice of any
proceedings regarding any such order.

            (d) It shall use its best efforts to prevent the issuance of any
order described herein at subparagraph (c) hereof and to obtain the lifting of
any such order if issued.

            (e) It shall give the Broker written notice when the Registration
Statement becomes effective and shall deliver to the Broker such number of
copies of the Prospectus, and any supplements and amendments thereto, which are
finally approved by the SEC, as the Broker may reasonably request for sale of
the Shares.

            (f) It shall promptly notify the Broker of any post-effective
amendments or supplements to the Registration Statement or Prospectus, and shall
furnish the Broker with copies of any revised Prospectus and/or supplements and
amendments to the Prospectus.

            (g) To the extent to which the Managing Dealer has knowledge, it
shall keep the Broker fully informed of any material development to which the
Company is a party or which concerns the business and condition of the Company.

            (h) In conjunction with the Company, it shall use its best efforts
to cause, at or prior to the time the Registration Statement becomes effective,
the qualification of the Shares for offering and sale under the securities laws
of such states as the Company shall elect.

      7. Payment of Costs and Expenses.

      The Broker shall pay all costs and expenses incident to the performance of
its obligations under this Agreement, including:

            (a) All expenses incident to the preparation, printing and filing of
all advertising originated by it related to the sale of the Shares; and

            (b) All other costs and expenses incurred in connection with its
sales efforts related to the sales of the Shares which are not expressly assumed
by the Company in its Managing Dealer Agreement with the Managing Dealer.

      8.    Indemnification.


      The Broker agrees to indemnify, defend and hold harmless the Company, its
affiliates and their or its officers, directors, trustees, employees and agents,
including the Managing Dealer, against all losses, claims, demands, liabilities
and expenses, joint or several, including reasonable legal and other expenses
incurred in defending such claims or liabilities, whether or not resulting in
any liability to the Company, its affiliates and their or its officers,
directors, trustees, employees or agents, which they or any of them may incur
arising out of the offer or sale by the Broker, or any person acting on its
behalf, of any Shares pursuant to this Agreement if such loss, claim, demand,
liability, or expense arises out of or is based upon (i) an untrue statement or
alleged untrue statement of a material fact, or any omission or alleged omission
of a material fact, other than a statement, omission, or alleged omission by the
Broker which is also, as the case may be, contained in or omitted from the
Prospectus or the Registration Statement and which statement or omission was not
based on information supplied to the Company or the Managing Dealer by such
Broker; or (ii) the breach by the Broker, or any person acting on its behalf, of
any of the terms and conditions of this Agreement. This indemnity provision
shall survive the termination of this Agreement.

            (a) The Managing Dealer agrees to indemnify, defend and hold
harmless the Broker, its officers, directors, employees and agents, against all
losses, claims, demands, liabilities and expenses, including reasonable legal
and other expenses incurred in defending such claims or liabilities, which they
or any of them may incur, including, but not limited to alleged violations of
the Securities Act of 1933, as amended, but only to the extent that such losses,
claims, demands, liabilities and expenses shall arise out of or be based upon
(i) any untrue statement of a material fact contained in the Prospectus or the
Registration Statement, as filed and in effect with the SEC, or in any amendment
or supplement thereto, or in any application prepared or approved in writing by
counsel to the Company and filed with any state regulatory agency in order to
register or qualify the Shares under the securities laws thereof (the "Blue Sky
applications"); or (ii) any omission or alleged omission to state therein a
material fact required to be stated in the Prospectus or the Registration
Statement or the Blue Sky applications, or necessary to make such statements,
and any part thereof, not misleading; provided, further, that any such untrue
statement, omission or alleged omission is not based on information included in
any such document which was supplied to the Managing Dealer, the Company, or any
officer of the Company by such Broker. This indemnity provision shall survive
the termination of this Agreement.


            (b) No indemnifying party shall be liable under the indemnity
agreements contained in subparagraphs (a) and (b) above unless the party to be
indemnified shall have notified such indemnifying party in writing promptly
after the summons or other first legal process giving information of the nature
of the claim shall have been served upon the party to be indemnified, but
failure to notify an indemnifying party of any such claim shall not relieve it
from any liabilities which it may have to the indemnified party against whom
action is brought other than on account of its indemnity agreement contained in
subparagraphs (a) and (b) above. In the case of any such claim, if the party to
be indemnified notified the indemnifying party of the commencement thereof as
aforesaid, the indemnifying party shall be entitled to participate at its own
expense in the defense of such claim. If it so elects, in accordance with
arrangements satisfactory to any other indemnifying party or parties similarly
notified, the indemnifying party has the option to assume the entire defense of
the claim, with counsel who shall be satisfactory to such indemnified party and
all other indemnified parties who are defendants in such action; and after
notice from the indemnifying party of its election so to assume the defense
thereof and the retaining of such counsel by the indemnifying party, the
indemnifying party shall not be liable to such indemnified party under
subparagraphs (a) and (b) above for any legal or other expenses subsequently
incurred by such indemnified party in connection with the defense thereof, other
than for the reasonable costs of investigation.

      9.    Term of Agreement.

      This Agreement shall become effective at 8:00 A.M. (Eastern Standard Time)
on the first full business day following the day on which the Registration
Statement becomes effective, or if later, the date on which this Agreement is
executed by the Managing Dealer and the Broker. The Broker and the Managing
Dealer may each prevent this Agreement from becoming effective, without
liability to the other, by written notice before the time this Agreement would
otherwise become effective. After this Agreement becomes effective, either party
may terminate it at any time for any reason by giving thirty (30) days' written
notice to the other party; provided, however, that this Agreement shall in any
event automatically terminate at the first occurrence of any of the following
events: (a) the Registration Statement for offer and sale of the Shares shall
cease to be effective; (b) the Company shall be terminated; or (c) the Broker's
license or registration to act as a broker-dealer shall be revoked or suspended
by any federal, self-regulatory or state agency and such revocation or
suspension is not cured within ten (10) days from the date of such occurrence.
In any event, this Agreement shall be deemed suspended during any period for
which such license is revoked or suspended.

      10.   Notices.

      All notices and communications hereunder shall be in writing and shall be
deemed to have been given and delivered when deposited in the United States
mail, postage prepaid, registered or certified mail, to the applicable address
set forth below.

      If sent to the Managing Dealer:

                        CNL SECURITIES CORP.
                        400 East South Street
                        Orlando, Florida  32801
                        Attention: Robert A. Bourne, President

      If sent to the Broker:  to the person whose name and address are
identified in Exhibit A hereto.

      11.   Successors.

      This Agreement shall be binding upon and inure to the benefit of the
parties hereto, and shall not be assigned or transferred by the Broker by
operation of law or otherwise.

      12.   Miscellaneous.

            (a) This Agreement shall be construed in accordance with the
applicable laws of the State of Florida.



<PAGE>


            (b) Nothing in this Agreement shall constitute the Broker as in
association with or in partnership with the Managing Dealer. Instead, this
Agreement shall only authorize the Broker to sell the Shares according to the
terms as expressly set forth herein; provided, further, that the Broker shall
not in any event have any authority to act as the agent or broker of the
Managing Dealer except according to the terms expressly set forth herein.

            (c) This Agreement, including Exhibit A and Schedule A hereto,
embodies the entire understanding between the parties to the Agreement, and no
variation, modification or amendment to this Agreement shall be deemed valid or
effective unless it is in writing and signed by both parties hereto.

            (d) If any provision of this Agreement shall be deemed void, invalid
or ineffective for any reason, the remainder of the Agreement shall remain in
full force and effect.

            (e) This Agreement may be executed in counterpart copies, each of
which shall be deemed an original but all of which together shall constitute one
and the same instrument comprising this Agreement.

      IN WITNESS WHEREOF, the parties have executed this Agreement on the date
and year indicated on Exhibit A hereto.


                                             MANAGING DEALER FOR:
BROKER:                                      CNL HOSPITALITY PROPERTIES, INC.


_______________________________________      CNL SECURITIES CORP.
(Name of Broker)


By:_____________________________________     By_________________________________
Print Name:_____________________________     Print Name:________________________
Title:__________________________________     Title:_____________________________

Witness:________________________________     Witness:___________________________


<PAGE>








                                    Exhibit A

                                   Page 3 of 3

                                    EXHIBIT A
                                       TO
                         PARTICIPATING BROKER AGREEMENT
                                       OF

                        CNL HOSPITALITY PROPERTIES, INC.

      This Exhibit A is attached to and made a part of that certain
Participating Broker Agreement, dated as of the ___ day of ___________________,
19__, by and between CNL SECURITIES CORP., as Managing Dealer, and
________________________________, as Broker.


1.    Date of  Agreement:
                         -------------------------------------------------------

2.    Identity of Broker:


      Name:_____________________________________________________________________

      Firm NASD (CRD) No:_______________________________________________________

      Type of Entity____________________________________________________________
                  (To be completed by Broker, e.g., corporation, partnership or
                              sole proprietorship.)

      State Organized in:_______________________________________________________
                        (To be completed by Broker)

      Qualified To Do Business and in Good Standing in the Following
      Jurisdictions (including your state of organization) (Note: Qualification
      to do business in any jurisdiction is generally a requirement imposed by
      the secretary of state or other authority of jurisdictions in which you do
      business, and is not related to your holding a license as a securities
      broker-dealer in such jurisdictions. Questions concerning this matter
      should be directed to you or your legal counsel.):


      --------------------------------------------------------------------------


      --------------------------------------------------------------------------


      --------------------------------------------------------------------------
      (To be completed by Broker)


      Licensed as Broker-Dealer in the Following States:
                                                        ------------------------


      --------------------------------------------------------------------------


      --------------------------------------------------------------------------
      (To be completed by Broker)



<PAGE>


3.   Schedule of Commissions Payable to Participating Broker (see Section 2 of
     Agreement):

     Number of Shares
       Purchased In      Sales Price     As a Percentage
     Individual Order   To Subscriber of the Sales Price(1)    Dollar Amount
     ----------------   ------------- ----------------------    -------------
         1 or more         $10.00            7.0%                   $0.70

4.   Name and Address for Notice Purposes (see Paragraph 10 of Agreement):

     Name:
            ----------------------------------------------------------------

     Title:
             ---------------------------------------------------------------

     Company:
             ---------------------------------------------------------------

     Address:
             ---------------------------------------------------------------

     City, State and Zip Code:_____________________________________________

     Telephone Number (including area code):
                                             -------------------------------

5.   Please complete the following for our records:

     (a) Please name those individuals who hold the following positions:


         President:_________________________________________________________

         Due Diligence Officer:_____________________________________________

         Marketing Director:________________________________________________

         In-House Editor:___________________________________________________

     (b) Does your company hold national or regional conferences? Yes __ No ___

         If so, when?_______________________________________________________

         Who is the coordinator?____________________________________________

     (c) How many representatives are registered with your broker-dealer?______

         PLEASE ENCLOSE A CURRENT LIST. ALL INFORMATION WILL BE HELD IN
         CONFIDENCE.

     (d) Does your firm publish a newsletter?  Yes _____    No _____

- ----------------
(1) Subject to reduction as set forth in Section 2 of the Participating Broker
Agreement.


<PAGE>


          What is/are the frequency of the publication(s)?
          _____ Weekly      _____ Monthly     _____ Quarterly
          _____ Bi-weekly   _____ Bi-monthly  _____ Other (please specify)

          PLEASE PLACE CNL ON YOUR MAILING LIST AND PROVIDE A SAMPLE OF THE
          PUBLICATION IF AVAILABLE.

      (e) Does your firm have regular internal mailings, or bulk package
          mailings to representatives?
          Yes _____    No _____

          PLEASE PLACE CNL ON YOUR MAILING LIST AND PROVIDE A SAMPLE OF THE
          PUBLICATION IF AVAILABLE.

      (f) Does your firm have a computerized electronic mail (E-Mail) system for
          your representatives?

          Yes _____    No _____


          If so, please provide e-mail address:
                                               -------------------------------

      (g) Website address:
                          ----------------------------------------------------

          Person responsible:
                             -------------------------------------------------





<PAGE>






                                   SCHEDULE A
                                       TO
                         PARTICIPATING BROKER AGREEMENT
                                       OF

                        CNL HOSPITALITY PROPERTIES, INC.


                      TELEPHONIC SUBSCRIPTION AUTHORIZATION



      This Schedule A is attached to and made a part of that certain
Participating Broker Agreement, dated as of the ___ day of ____________________,
19__, by and between CNL SECURITIES CORP., as Managing Dealer, and
_____________________________________________, as Broker.




            The list of states in which the Broker is permitted to accept
telephonic subscriptions shall be those states identified by Item 2 of Exhibit
A, as amended from time to time, to the Broker Agreement between the parties
hereto, as states in which the Broker is licensed as a Broker-Dealer, except for
the following states in which the Broker is specifically prohibited from
accepting telephonic subscriptions: Florida, Iowa, Maine, Massachusetts,
Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico, North
Carolina, Ohio, Oregon, South Dakota, Tennessee and Washington.





Initials:   ______________    --  CNL SECURITIES CORP.

            ______________    --  PARTICIPATING BROKER








                    DEFERRED COMMISSION OPTION AUTHORIZATION


      Authorization is hereby given for registered representatives to select, at
the request of the investor,  the deferred  commission  option,  as explained in
Section 2, paragraph 4 of the Participating Broker Agreement.




Initials: ______________    --  CNL SECURITIES CORP.

          ______________    --  PARTICIPATING BROKER


                                  EXHIBIT 1.3

                      Form of Warrant Purchase Agreement


<PAGE>


                       CNL HOSPITALITY PROPERTIES, INC.

                       1,000,000 Shares of Common Stock

                                $0.01 Par Value

                                   [FORM OF]

                          WARRANT PURCHASE AGREEMENT


                                                             ___________, 1999

      This Warrant Purchase Agreement (the "Agreement") is made by and between
CNL Hospitality Properties, Inc., a Maryland corporation (the "Company"), and
CNL Securities Corp., a Florida corporation (the "Warrantholder").

      The Company hereby agrees to issue and sell, and the Warrantholder agrees
to purchase, for the price of $0.0008 per warrant, warrants as hereinafter
described (the "Soliciting Dealer Warrants") to purchase one share of the
Company's Common Stock, $0.01 par value (the "Shares") for each 25 Shares sold
by the Managing Dealer and/or Soliciting Dealers, up to a maximum of 1,000,000
Soliciting Dealer Warrants. The price per Share at which the Soliciting Dealer
Warrants are exercisable and the number of Shares purchasable per Soliciting
Dealer Warrant are subject to adjustment pursuant to Section 8 hereof. The
Soliciting Dealer Warrants are being purchased in connection with a "best
efforts" offering of 25,000,000 Shares (the "Offering"), pursuant to that
certain Managing Dealer Agreement (the "Managing Dealer Agreement"), dated
_______, 1998 between the Company and the Warrantholder as the Managing Dealer
and as representative of the Soliciting Dealers who may receive warrants. Unless
otherwise defined, capitalized terms used herein shall have the same meaning as
in the Registration Statement on Form S-11 relating to the Offering.

      The issuance of the Soliciting Dealer Warrants shall occur quarterly
commencing 60 days after the date on which Shares are first sold pursuant to the
Offering and such issuances shall be subject to the terms and conditions set
forth in the Managing Dealer Agreement.

      In consideration of the foregoing and for the purpose of defining the
terms and provisions of the Soliciting Dealer Warrants and the respective rights
and obligations thereunder, the Company and the Warrantholder, for value
received, hereby agree as follows:

      1.    FORM AND TRANSFERABILITY OF SOLICITING DEALER WARRANTS.

            (a) REGISTRATION. The Soliciting Dealer Warrant(s) shall be numbered
and shall be registered on the books of the Company when issued.

            (b) FORM OF SOLICITING DEALER WARRANTS. The text and form of the
Soliciting Dealer Warrants and of the Election to Purchase shall be
substantially as set forth in Exhibit A and Exhibit B respectively, attached
hereto and incorporated herein. The price per Share (the "Warrant Price") and
the number of Shares issuable upon exercise of the Soliciting Dealer Warrants
are subject to adjustment upon the occurrence of certain events, all as
hereinafter provided. The Soliciting Dealer Warrants shall be dated as of the
date of signature thereof by the Company either upon initial issuance or upon
division, exchange, substitution or transfer.

            (c) TRANSFER. The Soliciting Dealer Warrants shall be transferable
only on the books of the Company maintained at its principal office or that of
its designated transfer agent, if designated, upon delivery thereof duly
endorsed by the Warrantholder or by its duly authorized attorney or
representative, or accompanied by proper evidence of succession, assignment or
authority to transfer. Upon any registration of transfer, the Company shall
execute and deliver a new Soliciting Dealer Warrant to the person entitled
thereto. Assignments or transfers shall be made pursuant to the form of
Assignment attached as Exhibit C hereto.

                                      -13-

<PAGE>



            (d) LIMITATIONS ON TRANSFER OF SOLICITING DEALER WARRANT. The
Soliciting Dealer Warrants shall not be sold, transferred, assigned, exchanged
or hypothecated (collectively a "Transfer") by the Warrantholder, except to: (i)
one or more persons, each of whom on the date of transfer is an officer or
director of the Warrantholder or an officer or director or partner of a
successor to the Warrantholder as provided in clause (iv) of this Subsection
(d); (ii) a partnership or partnerships, all of the partners of which are a
Warrantholder and one or more persons, each of whom on the date of transfer is
an officer (including an officer-director) of a Warrantholder or an officer
(including an officer-director) or partner of a successor to a Warrantholder;
(iii) broker-dealer firms which have executed, and are not then in default of, a
"Participating Broker Agreement" entered into with the Managing Dealer (the
"Selling Group") and one or more persons, each of whom on the date of transfer
is an officer or partner of a member of the Selling Group or an officer
(including an officer-director) or partner of a successor to a member of the
Selling Group; (iv) a successor to a Warrantholder through merger or
consolidation; (v) a purchaser of all or substantially all of a Warrantholder's
assets; or (vi) stockholders of a Warrantholder or the stockholders or partners
of its transferee in the event of liquidation or dissolution of a Soliciting
Dealer; provided, however, that commencing one year from the date of issuance, a
Transfer may be made to a third party solely for the purpose of immediate
exercise of the Soliciting Dealer Warrant and sale of the underlying Shares by
such third party. The Soliciting Dealer Warrant may be divided or combined, upon
written request to the Company by the Warrantholder, into a certificate or
certificates representing the right to purchase the same aggregate number of
shares.

            Unless the context indicates otherwise, the term "Warrantholder"
shall include any transferee of the Soliciting Dealer Warrant, and the term
"Warrant" shall include any and all Soliciting Dealer Warrants outstanding
pursuant to this Agreement, including those evidenced by a certificate or
certificates issued upon division, exchange, substitution or transfer pursuant
to this Agreement.

            (e) EXCHANGE OR ASSIGNMENT OF SOLICITING DEALER WARRANT. Any
Soliciting Dealer Warrant certificate may be assigned or exchanged without
expense for another certificate or certificates entitling the Warrantholder to
purchase a like aggregate number of Shares as the certificate or certificates
surrendered then entitled such Warrantholder to purchase. Any Warrantholder
desiring to exchange a Soliciting Dealer Warrant certificate shall make a
request in writing delivered to the Company, and shall surrender the
certificate, properly endorsed, evidencing the Soliciting Dealer Warrant to be
so assigned or exchanged. Thereupon, the Company shall execute and deliver to
the person entitled thereto a new Soliciting Dealer Warrant certificate as so
requested.

            Any Warrant holder desiring to assign a Soliciting Dealer Warrant
shall make such request in writing delivered to the Company, and shall surrender
the certificate, properly endorsed, evidencing the Soliciting Dealer Warrant to
be so assigned, with an instrument of assignment duly executed accompanied by
proper evidence of assignment, succession or authority to transfer, and funds
sufficient to pay any transfer tax; whereupon the Company shall, without charge,
execute and deliver a new Soliciting Dealer Warrant certificate in the name of
the assignee named in such instrument of assignment and the original Soliciting
Dealer Warrant certificate shall promptly be canceled.

      2. TERMS AND EXERCISE OF SOLICITING DEALER WARRANTS.

            (a) EXERCISE PERIOD. Subject to the terms of this Agreement, the
Warrantholder shall have the right to purchase one Share from the Company at a
price of $12.00 (120% of the offering price per Share) during the time period
beginning one year from the date the Soliciting Dealer Warrants are issued and
ending on ___________, 2004 (the "Exercise Period"), or if any such date is a
day on which banking institutions are authorized by law to close, then on the
next succeeding day which shall not be such a day, to purchase from the Company
up to the number of fully paid and nonassessable Shares which the Warrantholder
may at the time be entitled to purchase pursuant to the Soliciting Dealer
Warrant, a form of which is attached hereto as Exhibit A.

            (b) METHOD OF EXERCISE. The Soliciting Dealer Warrant shall be
exercised by surrender to the Company, at its principal office in Orlando,
Florida or at the office of the Company's stock transfer agent, if any, or at
such other address as the Company may designate by notice in writing to the
Warrantholder at the address of the Warrantholder appearing on the books of the
Company, of the certificate evidencing the Soliciting Dealer Warrant to be
exercised, together with the form of Election to Purchase, included as Exhibit
B hereto, duly completed and signed, and upon payment to the Company of the
Warrant Price (as determined in accordance with the provisions of Sections 7 and
8 hereof), for the number of Shares with respect to which such Soliciting Dealer
Warrant is then exercised together with all taxes applicable upon such exercise.
Payment of the aggregate Warrant Price shall be made in cash or by certified

                                      -14-

<PAGE>

check or cashier's check, payable to the order of the Company. A Soliciting
Dealer Warrant may not be exercised if the Shares to be issued upon the exercise
of the Soliciting Dealer Warrant have not been registered (or be exempt from
registration) in the state of residence of the holder of the Soliciting Dealer
Warrant or if a Prospectus required under the laws of such state cannot be
delivered to the buyer on behalf of the Company. In addition, holders of
Soliciting Dealer Warrants may not exercise the Soliciting Dealer Warrant to the
extent such exercise will cause them to exceed the ownership limits set forth in
the Company's Articles of Incorporation. If any Soliciting Dealer Warrant has
not been exercised by the end of the Exercise Period, it will terminate and the
Warrantholder will have no further rights thereunder.

            (c) PARTIAL EXERCISE. The Soliciting Dealer Warrants shall be
exercisable, at the election of the Warrantholder, either in full or from time
to time in part and, in the event that the Soliciting Dealer Warrant is
exercised with respect to less than all of the Shares specified therein at any
time prior to the Termination Date, a new certificate evidencing the remaining
Soliciting Dealer Warrants shall be issued by the Company.

            (d) SHARE ISSUANCE UPON EXERCISE. Upon such surrender of the
Soliciting Dealer Warrant certificate and payment of such Warrant Price, the
Company shall issue and cause to be delivered with all reasonable dispatch to
the Warrantholder in such name or names as the Warrantholder may designate in
writing, a certificate or certificates for the number of full Shares so
purchased upon the exercise of the Soliciting Dealer Warrant, together with
cash, as provided in Section 9 hereof, with respect to any fractional Shares
otherwise issuable upon such surrender. Such certificate or certificates shall
be deemed to have been issued and any person so designated to be named therein
shall be deemed to have become a holder of such Shares as of the close of
business on the date of the surrender of the Soliciting Dealer Warrant and
payment of the Warrant Price, as hereinafter defined, notwithstanding that the
certificates representing such Shares shall not actually have been delivered or
that the stock transfer books of the Company shall then be closed.

      3.    MUTILATED OR MISSING SOLICITING DEALER WARRANT.

      In case the certificate or certificates evidencing the Soliciting Dealer
Warrant shall be mutilated, lost, stolen or destroyed, the Company shall, at the
request of the Warrantholder, issue and deliver in exchange and substitution for
and upon cancellation of the mutilated certificate or certificates, or in lieu
of and in substitution for the certificate or certificates lost, stolen or
destroyed, a new Soliciting Dealer Warrant certificate or certificates of like
tenor and date and representing an equivalent right or interest, but only upon
receipt of evidence satisfactory to the Company of such loss, theft or
destruction of such Soliciting Dealer Warrant, and of reasonable bond of
indemnity, if requested, also satisfactory in form and amount and at the
applicant's cost.

      4.    RESERVATION OF SHARES.

      There has been reserved, and the Company shall at all times keep reserved
so long as the Soliciting Dealer Warrant remains outstanding, out of its
authorized Common Stock, such number of Shares as shall be subject to purchase
under the Soliciting Dealer Warrant.

      5.    LEGEND ON SOLICITING DEALER WARRANT SHARES.

      Each certificate for Shares initially issued upon exercise of the
Soliciting Dealer Warrant, unless at the time of exercise such Shares are
registered with the Securities and Exchange Commission (the "Commission"), under
the Securities Act of 1933, as amended (the "Act"), shall bear the following
legend:

      No sale, transfer, pledge or other disposition of these Shares shall be
      made except pursuant to registration under the Securities Act of 1933, as
      amended, or pursuant to an opinion of counsel satisfactory to the Company
      that registration is not required.

                                      -15-

<PAGE>


      Any certificate issued at any time in exchange or substitution for any
certificate bearing such legend (except a new certificate issued upon completion
of a public distribution pursuant to a registration statement under the Act of
the securities represented thereby) shall also bear the above legend unless, in
the opinion of such counsel as shall be reasonably approved by the Company, the
securities represented thereby need no longer be subject to such restrictions.

      6.    PAYMENT OF TAXES.

      The Company shall pay all documentary stamp taxes, if any, attributable to
the initial issuance of the Shares; provided, however, that the Company shall
not be required to pay any tax or taxes which may be payable with respect to any
secondary transfer of the Soliciting Dealer Warrant or the Shares.

      7.    WARRANT PRICE.

      The price per Share at which Shares shall be purchasable on the exercise
of the Soliciting Dealer Warrant shall be $12.00 (the "Warrant Price").

      8. ADJUSTMENT OF WARRANT PRICE AND NUMBER OF SHARES.

      The number and kind of securities purchasable upon the exercise of the
Soliciting Dealer Warrant and the Warrant Price shall be subject to adjustment
from time to time upon the happening of certain events, as follows:

            (a) In case the Company shall: (i) pay a dividend in Common Stock or
make a distribution in Common Stock; (ii) subdivide its outstanding Common
Stock; (iii) combine its outstanding Common Stock into a smaller number of
shares of Common Stock, or (iv) issue by reclassification of its Common Stock
other securities of the Company, the number and kind of securities purchasable
upon the exercise of the Soliciting Dealer Warrant immediately prior thereto
shall be adjusted so that the Warrantholder shall be entitled to receive the
number and kind of securities of the Company which it would have owned or would
have been entitled to receive after the happening of any of the events described
above had the Soliciting Dealer Warrant been exercised immediately prior to the
happening of such event or any record date with respect thereto. Any adjustment
made pursuant to this Subsection (a) shall become effective on the effective
date of such event retroactive to the record date, if any, for such event.

            (b) No adjustment in the number of securities purchasable hereunder
shall be required unless such adjustment would require an increase or decrease
of at least one percent (1%) in the number of securities (calculated to the
nearest full Share thereof) then purchasable upon the exercise of the Soliciting
Dealer Warrant or, if the Soliciting Dealer Warrant is not then exercisable, the
number of securities purchasable upon the exercise of the Soliciting Dealer
Warrant on the first date thereafter that the Soliciting Dealer Warrant becomes
exercisable; provided, however, that any adjustment which by reason of this
Subsection (b) is not required to be made immediately shall be carried forward
and taken into account in any subsequent adjustment.

            (c) Whenever the number of Shares purchasable upon the exercise of
the Soliciting Dealer Warrant is adjusted as herein provided, the Warrant Price
shall be adjusted by multiplying such Warrant Price immediately prior to such
adjustment by a fraction, of which the numerator shall be the number of Shares
purchasable upon the exercise of the Soliciting Dealer Warrant immediately prior
to such adjustment, and of which the denominator shall be the number of Shares
so purchasable immediately thereafter.

            (d) For the purpose of this Section 8, the term "Common Stock" shall
mean: (i) the class of stock designated as the Common Stock of the Company at
the date of this Agreement; or (ii) any other class of stock resulting from
successive changes or reclassification of such Common Stock consisting solely of
changes in par value, or from par value to no par value, or from no par value to
par value. In the event that at any time, as a result of an adjustment made
pursuant to this Section 8, the Warrantholder shall become entitled to purchase
any shares of the Company other than Common Stock, thereafter the number of such
other shares so purchasable upon the exercise of the Soliciting Dealer Warrant
and the Warrant Price shall be subject to adjustment from time to time in a
manner and on terms as nearly equivalent as practicable to the provisions with
respect to the Shares contained in this Section 8.

            (e) Whenever the number of Shares and/or securities purchasable upon
the exercise of the Soliciting Dealer Warrant or the Warrant Price is adjusted
as herein provided, the Company shall promptly mail to the Warrantholder by

                                      -16-
<PAGE>

first class mail, postage prepaid, notice of such adjustment setting forth the
number of Shares and/or securities purchasable upon the exercise of the
Soliciting Dealer Warrant or the Warrant Price after such adjustment, a brief
statement of the facts requiring such adjustment and the computation by which
such adjustment was made.

            (f) In case of any reclassification, capital reclassification,
capital reorganization or other change in the outstanding shares of Common Stock
of the Company (other than a change in par value, or from par value to no par
value, or from no par value to par value, or as a result of an issuance of
Common Stock by way of dividend or other distribution, or of a subdivision or
combination of the Common Stock), or in case of any consolidation or merger of
the Company with or into another corporation or entity (other than a merger with
a subsidiary in which merger the Company is the continuing corporation and which
does not result in any reclassification, capital reorganization or other change
in the outstanding shares of Common Stock of the Company) as a result of which
the holders of the Company's Common Stock become holders of other shares of
securities of the Company or of another corporation or entity, or such holders
receive cash or other assets, or in case of any sale or conveyance to another
corporation of the property, assets or business of the Company as an entirety or
substantially as an entirety, the Company or such successor or purchasing
corporation, as the case may be, shall execute with the Warrantholder an
agreement that the Warrantholder shall have the right thereafter upon payment of
the Warrant Price in effect immediately prior to such action to purchase upon
the exercise of the Soliciting Dealer Warrant the kind and number of securities
and property which it would have owned or have been entitled to have received
after the happening of such reclassification, capital reorganization, change in
the outstanding shares of shares of Common Stock of the Company, consolidation,
merger, sale or conveyance had the Soliciting Dealer Warrant been exercised
immediately prior to such action.

            The agreement referred to in this Subsection (f) shall provide for
adjustments which shall be as nearly equivalent as may be practicable to the
adjustments provided for in this Section 8. The provisions of this Subsection
(f) shall similarly apply to successive reclassification, capital
reorganizations, changes in the outstanding shares of Common Stock of the
Company, consolidations, mergers, sales or conveyances.

            (g) Except as provided in this Section 8, no adjustment with respect
to any dividends shall be made during the term of the Soliciting Dealer Warrant
or upon the exercise of the Soliciting Dealer Warrant.

            (h) No adjustments shall be made in connection with the public sale
and issuance of the Shares pursuant to the Managing Dealer Agreement or the sale
or issuance of Shares upon the exercise of the Soliciting Dealer Warrant.

            (i) Irrespective of any adjustments in the Warrant Price or the
number or kind of securities purchasable upon the exercise of the Soliciting
Dealer Warrant, the Soliciting Dealer Warrant certificate or certificates
theretofore or thereafter issued may continue to express the same price or
number or kind of securities stated in the Soliciting Dealer Warrant initially
issuable pursuant to this Agreement.

      9.    FRACTIONAL INTEREST.

      The Company shall not be required to issue fractional Shares or securities
upon the exercise of the Soliciting Dealer Warrant. If any such fractional Share
would, except for the provisions of this Section 9, be issuable upon the
exercise of the Soliciting Dealer Warrant (or specified portion thereof), the
Company may, at its election, pay an amount in cash equal to the then current
market price multiplied by such fraction. For purposes of this Agreement, the
term "current market price" shall mean: (a) if the Shares are traded in the
over-the-counter market and not on the Nasdaq National Market ("NNM") or on any
national securities exchange, the average between the per share closing bid and
asked prices of the Shares for the 30 consecutive trading days immediately
preceding the date in questions, as reported by the NNM or an equivalent
generally accepted reporting service; or (b) if the Shares are traded on the NNM
or on a national securities exchange, the average for the 30 consecutive trading
days immediately preceding the date in question of the daily per share closing
prices of the Shares on the NNM or on the principal national stock exchange on
which it is listed, as the case may be. The closing price referred to in clause
(b) above shall be the last reported sales price or, in case no such reported
sale takes place on such day, the average of the reported closing bid and asked
prices on the NNM or on the principal national securities exchange on which the
Shares are then listed, as the case may be. If the Shares are not publicly
traded, then the "current market price" shall mean $10 for the first three (3)
years following the termination of the Offering.

                                      -17-

<PAGE>


      10. NO RIGHTS AS STOCKHOLDER; NOTICES OF WARRANTHOLDER.

      Nothing contained in this Agreement or in the Soliciting Dealer Warrant
shall be construed as conferring upon the Warrantholder or its transferee any
rights as a stockholder of the Company, either at law or in equity, including
the right to vote, receive dividends, consent or notices as a stockholder with
respect to any meeting of stockholders for the election of directors of the
Company or for any other matter.

      11. REGISTRATION OF SOLICITING DEALER WARRANTS AND SHARES PURCHASABLE
THEREUNDER.

      The Soliciting Dealer Warrants and the Shares purchasable thereunder are
being registered as part of the Offering. The Company undertakes to make
additional filings with the Commission to the extent required to keep the Shares
issuable pursuant to the Soliciting Dealer Warrants referenced in this Section
11 registered through ____________, 2004.

      12.   INDEMNIFICATION.

      In the event of the filing of any registration statement with respect to
the Soliciting Dealer Warrants or the Shares pursuant to Section 11 above, the
Company and the Warrantholder (and/or selling Warrantholder or such holder of
Shares, as the case may be), shall agree to indemnify and hold harmless the
other to the same extent and in the same manner as provided in the Managing
Dealer Agreement.

      13.   CONTRIBUTION.

      In order to provide for just and equitable contribution under the Act in
any case in which: (a) the Warrantholder or any holder of Shares makes a claim
for indemnification pursuant to Section 12 hereof, but it is judicially
determined (by the entry of a final judgment or decree by a court of competent
jurisdiction and the expiration of time to appeal or the denial of the last
right to appeal) that such indemnification may not be enforced in such case
notwithstanding the fact that the express provisions of Section 12 hereof
provide for indemnification in such case; or (b) contribution under the Act may
be required on the part of the Warrantholder or any holder of Shares, the
Company and the Warrantholder, or such holder of Shares, shall agree to
contribute to the aggregate losses, claims, damages or liabilities to which they
may be subject (which shall, for all purposes of this Agreement, include, but
not be limited to all costs of defense and investigation and all attorneys'
fees), in either such case (after contribution from others) on the basis of
relative fault as well as any other relevant equitable considerations in the
same manner as provided by the parties in the Managing Dealer Agreement.

      14.   NOTICES.

      Any notice given pursuant to this Agreement by the Company or by the
Warrantholder shall be in writing and shall be deemed to have been duly given if
delivered or mailed by certified mail, return receipt requested:

            (a)   If to the Warrantholder, addressed to:

                  CNL Securities Corp.
                  400 East South Street
                  Orlando, Florida  32801
                  Attention:  Robert  A. Bourne, President

                                      -18-

<PAGE>



            (b)   If to the Company, addressed to:

                  CNL Hospitality Properties, Inc.
                  400 East South Street
                  Orlando, Florida  32801
                  Attention:  James M. Seneff, Jr., Chief Executive Officer

      Each party hereto may, from time to time, change the address to which
notices to it are to be delivered or mailed hereunder by notice in accordance
herewith to the other party.

      15.   PARTIES IN INTEREST.

      Nothing in this Agreement shall be construed to give to any person or
corporation other than the Company, the Warrantholder and, to the extent
expressed, any holder of Shares, any person controlling the Company or the
Warrantholder or any holder of Shares, directors of the Company, nominees for
directors (if any) named in the Prospectus, or officers of the Company who have
signed the registration statement, any legal or equitable right, remedy or claim
under this Agreement, and this Agreement shall be for the sole an exclusive
benefit of the aforementioned parties.

      16.   SUCCESSORS.

      All the covenants and provisions of this Agreement by or for the benefit
of the parties listed in Section 15 above shall bind and inure to the benefit of
their respective executors, administrators, successors and assigns hereunder;
provided, however, that the rights of the Warrantholder or holder of Shares
shall be assignable only to those persons and entities specified in Section 1,
Subsection (d) hereof, in which event such assignee shall be bound by each of
the terms and conditions of this Agreement.

      17.   MERGER OR CONSOLIDATION OF THE COMPANY.

      The Company shall not merge or consolidate with or into any other
corporation or sell all or substantially all of its property to another
corporation, unless it complies with the provisions of Section 8, Subsection
(f).

      18.   SURVIVAL OF REPRESENTATIONS AND WARRANTIES.

      All statements contained in any schedule, exhibit, certificate or other
instrument delivered by or on behalf of the parties hereto, or in connection
with the transactions contemplated by this Agreement, shall be deemed to be
representations and warranties hereunder. Notwithstanding any investigations
made by or on behalf of the parties to this Agreement, all representations,
warranties and agreements made by the parties to this Agreement or pursuant
hereto shall survive.

      19.   CHOICE OF LAW.

      This Agreement and the rights of the parties hereunder shall be governed
by and construed in accordance with the laws of the State of Florida, including
all matters of construction, validity, performance and enforcement, and without
giving effect to the principles of conflict of laws.

      20.   JURISDICTION.

      The parties submit to the jurisdiction of the Courts of the State of
Florida or a Federal Court empanelled in the State of Florida for the resolution
of all legal disputes arising under the terms of this Agreement.

                                      -19-

<PAGE>



      21.   ENTIRE AGREEMENT.

      Except as provided herein, this Agreement, including exhibits, contains
the entire agreement of the parties, and supersedes all existing negotiations,
representations or agreements and all other oral, written or other
communications between them concerning the subject matter of this Agreement.

      22.   SEVERABILITY.

      If any provision of this Agreement is unenforceable, invalid or violates
applicable law, such provision shall be deemed stricken and shall not affect the
enforceability of any other provisions of this Agreement.

      23.   CAPTIONS.

      The captions in this Agreement are inserted only as a matter of
convenience and for reference and shall not be deemed to define, limit, enlarge
or describe the scope of this Agreement or the relationship of the parties, and
shall not affect this Agreement or the construction of any provisions herein.

      24.   COUNTERPARTS.

      This Agreement may be executed in one or more counterparts, each of which
shall be deemed an original, but all of which shall together constitute one and
the same instrument.

      IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed as of the date first above written.

CNL Hospitality Properties, Inc.
a Maryland corporation



By: ______________________________


- -----------------------------------
Name and Title



CNL Securities Corp.,
a Florida corporation



By: _____________________________


- ----------------------------------
Name and Title

                                      -20-

<PAGE>



                                   EXHIBIT A


                       CNL Hospitality PROPERTIES, INC.

                     SOLICITING DEALER WARRANT NO. ______


      No sale, transfer, pledge or other disposition of this warrant or the
      Shares purchasable hereunder shall be made except pursuant to registration
      under the Securities Act of 1933, as amended, or pursuant to an opinion of
      counsel satisfactory to the issuer that registration is not required.
      Transfer of this warrant is also restricted by that certain warrant
      purchase agreement dated as of _____________, 1998, a copy of which is
      available from the issuer.

      Warrant to purchase ________________ Shares of common stock of CNL
      Hospitality Properties, Inc.

      Exercisable commencing on ___________, 199__
      Void after 5:00 P.M. Eastern Standard Time on ____________, 2004 (the 
      "Exercise Closing Date").

      THIS CERTIFIES that, for value received, _________________________ (the
"Warrantholder"), or registered assigns, is entitled, subject to the terms and
conditions set forth in this Warrant (the "Warrant"), to purchase from CNL
Hospitality Properties, Inc., a Maryland corporation (the "Company"), ________
fully paid and nonassessable Shares of common stock (the "Shares") of the
Company at any time during the period commencing on ___________, 199__ and
continuing up to 5:00 P.M. eastern standard time on _____________, 2004 at
$12.00 per Share, and is subject to all the terms thereof, including the
limitations on transferability as set forth in that certain Warrant Purchase
Agreement between CNL Securities Corp. and the Company dated _________________,
1999.

      THIS WARRANT may be exercised by the holder thereof, in whole or in part,
by the presentation and surrender of this Warrant with the form of Election to
Purchase duly executed, with signature(s) guaranteed, at the principal office of
the Company (or at such other address as the Company may designate by notice to
the holder hereof at the address of such holder appearing on the books of the
Company), and upon payment to the Company of the purchase price in cash or by
certified check or bank cashier's check. The Shares so purchased shall be deemed
to be issued to the holder hereof as the record owner of such Shares as of the
close of business on the date on which this Warrant shall have been surrendered
and payment made for such Shares. The Shares so purchased shall be registered to
the holder (and, if requested, certificates issued) promptly after this Warrant
shall have been so exercised and unless this Warrant has expired or has been
exercised, in full, a new Warrant identical in form, but representing the number
of Shares with respect to which this Warrant shall not have been exercised,
shall also be issued to the holder hereof.

      NOTHING CONTAINED herein shall be construed to confer upon the holder of
this Warrant, as such, any of the rights of a Stockholder of the Company.

      CNL Hospitality Properties, Inc.,
      a Maryland corporation


      By: _________________________________

           ---------------------------------
           Name and Title

<PAGE>



                                    EXHIBIT B


                       CNL HOSPITALITY PROPERTIES, INC.

                             ELECTION TO PURCHASE

                           SOLICITING DEALER WARRANT


CNL Hospitality Properties, Inc.
400 East South Street
Orlando, Florida  32801


      The undersigned hereby irrevocably elects to exercise the right of
purchase represented by the attached warrant (the "Warrant"), to purchase
thereunder ____ shares of the common stock of CNL Hospitality Properties, Inc.
(the "Shares") provided for therein and hereby tenders $_________ ($12.00 per
Share) in payment of the actual exercise price thereof, and requests that the
Shares be issued in the name of

- --------------------------------------------------------------------------------
(Please Print Name, Address and SSN or EIN of Stockholder below)

- --------------------------------------------------------------------------------

and, if said number of Shares shall not be the total possible number of Shares
purchasable hereunder, that a new Warrant certificate for the balance of the
Shares purchasable under the attached Warrant certificate be registered in the
name of the undersigned Warrantholder or his assignee as indicated below and
delivered at the address stated below:

      Dated:  ____________________

Name of Warrantholder or Assignee:
- --------------------------------------------------------------
                            (Please Print)

Address:
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------


Signature:
- --------------------------------------------------------------------------------


<PAGE>



                                   EXHIBIT C


                       CNL HOSPITALITY PROPERTIES, INC.

                           SOLICITING DEALER WARRANT
                                  ASSIGNMENT

              (To be signed only upon assignment of the Warrant)

      FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto:

- --------------------------------------------------------------------------------
(Please Print Name, Address and SSN or EIN of Assignee Below)

- --------------------------------------------------------------------------------

the attached Soliciting Dealer Warrant No. ____, to purchase ________ shares of
common stock of CNL Hospitality Properties, Inc. (the "Company"), hereby
irrevocably constituting and appointing the Company and/or its transfer agent as
its attorney to transfer said Warrant on the books of the Company, with full
power of substitution.

      Dated:  ____________




                                          --------------------------------------
                                          Signature of Registered Holder



      Signature Guaranteed:


      ----------------------------------------

      Note: The above signature must correspond with the name as written upon
      the face of the attached Warrant certificate in every particular respect,
      without alteration, enlargement or any change whatever, unless this
      Warrant has been duly assigned.



                                  Exhibit 10.1


          Form of Escrow Agreement between CNL Hospitality Fund, Inc.
           and SouthTrust Asset Management Company of Florida, N.A.



<PAGE>



                               ESCROW AGREEMENT



      THIS ESCROW AGREEMENT (the "Agreement") is dated this ___ day of
_____________, 1999, by and among CNL HOSPITALITY PROPERTIES, INC., a Maryland
corporation (the "Company"), CNL SECURITIES CORP., a Florida corporation (the
"Managing Dealer"), and SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A.
(the "Escrow Agent"). This Agreement shall be effective as of the effective date
of the Company's Registration Statement filed with the Securities and Exchange
Commission (the "Effective Date").

      WHEREAS, the Company proposes to offer and sell, on a best-efforts basis
through the Managing Dealer and selected broker-dealers registered with the
National Association of Securities Dealers, Inc. (the Managing Dealer and such
selected broker-dealers are hereinafter referred to collectively as the
"Soliciting Dealers") up to 27,500,000 shares of common stock of the Company
(the "Shares") to investors at $10.00 per Share pursuant to a registration
statement (the "Registration Statement") filed with the Securities and Exchange
Commission; and


      WHEREAS, the Company and the Managing Dealer desire to establish an escrow
in which funds received from subscribers will be deposited and the Escrow Agent
is willing to serve as Escrow Agent upon the terms and conditions herein set
forth;

      NOW, THEREFORE, in consideration of the premises and other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged by the parties, the parties covenant and agree as follows.


      1. Establishment of Escrow Accounts. On or prior to the Effective Date,
the Company and the Managing Dealer shall establish an interest-bearing escrow
account with the Escrow Agent, which escrow account shall be entitled "ESCROW
ACCOUNT FOR THE BENEFIT OF SUBSCRIBERS FOR COMMON STOCK OF CNL HOSPITALITY
PROPERTIES, INC." (the "Escrow Account"). All monies deposited in the Escrow
Account are hereinafter referred to as the "Escrowed Funds." The Managing Dealer
will, and will cause selected broker-dealers acting as Soliciting Dealers to,
instruct subscribers to make checks for subscriptions payable to either the
Escrow Agent or the Company. The Managing Dealer may authorize certain
Soliciting Dealers which are "$250,000 broker-dealers" to instruct their
customers to make their checks for Shares subscribed for payable directly to the
Soliciting Dealer. In such case, the Soliciting Dealer will collect the proceeds
of the subscribers' checks and issue a check made payable to the order of the
Escrow Agent for the aggregate amount of the subscription proceeds.

      2. Deposits into the Escrow Account. The Managing Dealer will promptly
deliver all monies received from subscribers for the payment of Shares to the
Escrow Agent for deposit in the Escrow Account.


      3.    Collection Procedure.

            (a) The Escrow Agent is hereby authorized to forward each check for
      collection and, upon collection of the proceeds of each check, to deposit
      the collected proceeds in the Escrow Account or, alternatively, the Escrow
      Agent may telephone the bank on which the check is drawn to confirm that
      the check has been paid.

            (b) Any check returned unpaid to the Escrow Agent shall be returned
      to the Soliciting Dealer that submitted the check. In such cases the
      Escrow Agent will promptly notify the Company of such return.

            (c) In the event that (i) the Company rejects any subscription for
      Shares or (ii) an investor who has telephonically or orally subscribed for
      Shares properly withdraws such subscription within fifteen (15) days from
      the date written confirmation has been mailed to the subscriber, and, in
      either such event, the Escrow Agent has already collected funds for such
      subscription, the Escrow Agent shall promptly issue a refund check to the
      drawer of the check submitted by or on behalf of the rejected or
      withdrawing subscriber. If either of the events specified in the clauses
      (i) or (ii) of the preceding sentence occur and, in either such event, the
      Escrow Agent has not yet collected funds for such subscription but has
      submitted the check relating to such subscription for collection, the
      Escrow Agent shall promptly issue a check in the amount of such check to
      the rejected or withdrawing subscriber after the Escrow Agent has cleared
      such funds. If the Escrow Agent has not yet submitted the check relating
      to the subscription of the rejected or withdrawing subscriber, the Escrow
      Agent shall promptly remit such check directly to the drawer of the check
      submitted by or on behalf of the subscriber.


      4. Investment of Escrowed Funds. The Escrow Agent, immediately upon
receipt of each check remitted to it, shall deposit such check in
interest-bearing savings accounts, in short-term certificates of deposit issued
by a bank, or in other short-term securities directly or indirectly issued or
guaranteed by the United States government, all as directed by the Company.
Interest and dividends earned on such investments shall be similarly reinvested.

      5. Distribution of Escrowed Funds. The Escrow Agent shall release from
the Escrow Account to the Company any and all Escrowed Funds therein, together
with all interest earned thereon, upon written request of an officer of the
Company.

<PAGE>

      6.    Liability of Escrow Agent.


            (a) In performing any of its duties under this Agreement, or upon
      the claimed failure to perform its duties hereunder, the Escrow Agent
      shall not be liable to anyone for any damages, losses, or expenses which
      it may incur as a result of the Escrow Agent so acting, or failing to act;
      provided, however, the Escrow Agent shall be liable for damages arising
      out of its willful default or misconduct or its gross negligence under
      this Agreement. Accordingly, the Escrow Agent shall not incur any such
      liability with respect to (i) any action taken or omitted to be taken in
      good faith upon advice of its counsel or counsel for the Company which is
      given with respect to any questions relating to the duties and
      responsibilities of the Escrow Agent hereunder, or (ii) any action taken
      or omitted to be taken in reliance upon any document, including any
      written notice or instructions provided for in this Escrow Agreement, not
      only as to its due execution and to the validity and effectiveness of its
      provisions but also as to the truth and accuracy of any information
      contained therein, if the Escrow Agent shall in good faith believe such
      document to be genuine, to have been signed or presented by a proper
      person or persons, and to conform with the provisions of this Agreement.

            (b) The Company hereby agrees to indemnify and hold harmless the
      Escrow Agent against any and all losses, claims, damages, liabilities and
      expenses, including, without limitation, reasonable costs of investigation
      and counsel fees and disbursements which may be incurred by it resulting
      from any act or omission of the Company; provided, however, that the
      Company shall not indemnify the Escrow Agent for any losses, claims,
      damages, or expenses arising out of the Escrow Agent's willful default,
      misconduct, or gross negligence under this Agreement.

            (c) If a dispute ensues between any of the parties hereto which, in
      the opinion of the Escrow Agent, is sufficient to justify its doing so,
      the Escrow Agent shall be entitled to tender into the registry or custody
      of any court of competent jurisdiction, including the Circuit Court of
      Orange County, Florida, all money or property in its hands under the terms
      of this Agreement, and to file such legal proceedings as it deems
      appropriate, and shall thereupon be discharged from all further duties
      under this Agreement. Any such legal action may be brought in any such
      court as the Escrow Agent shall determine to have jurisdiction thereof.
      The Company shall indemnify the Escrow Agent against its court costs and
      attorneys' fees incurred in filing such legal proceedings.


      7. Inability to Deliver. In the event that checks for subscriptions
delivered to the Escrow Agent by the Company pursuant to this Agreement are not
cleared through normal banking channels within 120 days after such delivery, the
Escrow Agent shall deliver such uncleared checks to the Company.

      8. Notice. All notices, requests, demands and other communications or
deliveries required or permitted to be given hereunder shall be in writing and
shall be deemed to have been duly given if delivered personally, given by
prepaid telegram or deposited for mailing, first class, postage prepaid,
registered or certified mail, as follows:



<PAGE>

<TABLE>
<CAPTION>

<S> <C>

   If to the subscribers for Shares:  To their respective addresses as 
                                      specified in their Subscription 
                                      Agreements.

   If to the Company:                 CNL Hospitality Properties, Inc.
                                      400 East South Street
                                      Orlando, Florida 32801
                                      Attention:  Mr. James M. Seneff, Jr.,
                                      Chairman of the Board

   If to the Managing Dealer:         CNL Securities Corp.
                                      400 East South Street
                                      Orlando, Florida 32801
                                      Attention: Mr. Robert A. Bourne, President

   If to the Escrow Agent:            SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A.
                                      135 West Central Boulevard, Suite 1200
                                      Orlando, Florida 32801
                                      Attention:  Mr. William Legg
</TABLE>


            9. Fees to Escrow Agent. In consideration of the services to be
provided by the Escrow Agent hereunder, the Company will pay the Escrow Agent a
fee for its services hereunder (the "Escrow Fee"). The Escrow Fee shall be $350
for each month or any portion thereof that the Escrow Account continues for the
Company. Payments by the Company, if any, shall be due and payable no less
frequently than six-month intervals while the escrow continues for the Company.
In no event shall the total Escrow Fees payable by the Company pursuant to this
Agreement be less than $2,100, nor more than $4,200, for any 12-month period.
Notwithstanding anything contained in this Agreement to the contrary, in no
event shall any fee, reimbursement for costs and expenses, indemnification for
any damages incurred by the Escrow Agent, or monies whatsoever be paid out of or
chargeable to the Escrowed Funds in the Escrow Account.

      10.   General.


            (a) This Agreement shall be governed by and construed and enforced
      in accordance with the laws of the State of Florida.

            (b) The section headings contained herein are for reference purposes
      only and shall not in any way affect the meaning or interpretation of this
      Agreement.

            (c) This Agreement sets forth the entire agreement and understanding
      of the parties with regard to this escrow transaction and supersedes all
      prior agreements, arrangements and understandings relating to the subject
      matter hereof.

            (d) This Agreement may be amended, modified, superseded or
      cancelled, and any of the terms or conditions hereof may be waived, only
      by a written instrument executed by each party hereto or, in the case of a
      waiver, by the party waiving compliance. The failure of any party at any
      time or times to require performance of any provision hereof shall in no
      manner affect the right at a later time to enforce the same. No waiver in
      any one or more instances by any party of any condition, or of the breach
      of any term contained in this Agreement, whether by conduct or otherwise,
      shall be deemed to be, or construed as, a further or continuing waiver of
      any such condition or breach, or a waiver of any other condition or of the
      breach of any other terms of this Agreement.

            (e) This Agreement may be executed simultaneously in two or more
      counterparts, each of which shall be deemed an original, but all of which
      together shall constitute one and the same instrument.

            (f) This Agreement shall inure to the benefit of the parties hereto
      and their respective administrators, successors, and assigns.

<PAGE>

      11. Representation of the Company. The Company hereby acknowledges that
the status of the Escrow Agent with respect to the offering of the Shares is
that of agent only for the limited purposes herein set forth, and hereby agrees
it will not represent or imply that the Escrow Agent, by serving as the Escrow
Agent hereunder or otherwise, has investigated the desirability or advisability
of an investment in the Shares, or has approved, endorsed or passed upon the
merits of the Shares, nor shall the Company use the name of the Escrow Agent in
any manner whatsoever in connection with the offer or sale of the Shares, other
than by acknowledgement that it has agreed to serve as Escrow Agent for the
limited purposes herein set forth.


      IN WITNESS WHEREOF, the parties have duly executed this Agreement as of
the date first above written.


                            "Company"

                            CNL HOSPITALITY PROPERTIES, INC.



                            By:   __________________________________
                                  JAMES M. SENEFF, JR.,
                                  Chairman of the Board



                            "MANAGING DEALER"


                            CNL SECURITIES CORP.


Attest: _____________       By:   ___________________________________
                                  ROBERT A. BOURNE, President



                            "ESCROW AGENT"


                            SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A.


Attest: _____________       By:   ___________________________________
                            Name: ___________________________________
                            Title:___________________________________



                                  Exhibit 10.3

                             Joint Venture Agreement


<PAGE>



                            JOINT VENTURE AGREEMENT
                           (For Joint Ventures With
                             Affiliated Programs)



      THIS AGREEMENT made this______ day of___________, 19__, by and between CNL
________________, hereinafter sometimes referred to as "Co-Venturer", and CNL
HOSPITALITY PROPERTIES, INC., a Maryland corporation, hereinafter sometimes
referred to as "CNL"; both Co-Venturer and CNL, being hereinafter sometimes
referred to as "Partner", are undertaking this joint venture (the "Joint
Venture" or the "Venture") with reference to the following:


      A. The Joint Venture will acquire that certain real property (the "Real
Property") located in ___________, _________________ County, _______________, 
described on Exhibit "A" attached hereto and incorporated herein by reference. 
The Real Property shall be acquired in accordance with the terms and conditions 
of that certain Real Estate Sale and Leaseback Contract (the "Leaseback 
Contract") attached hereto as Exhibit "B".

      B. Co-Venturer and CNL believe that the Real Property can be profitably
owned, held, leased, used, sold and otherwise dealt with and that it would be to
the mutual advantage of the Partners to form the Joint Venture for such
purposes.

      C. It is further intended by the Partners hereto that the Joint Venture
created by this Agreement shall constitute for federal income tax purposes a
Partnership (as such term is defined under Sub-Chapter K of the Internal Revenue
Code of 1986, as amended).

      NOW, THEREFORE, in consideration of the foregoing, and of the mutual
covenants and agreements hereinafter contained, the Partners do hereby agree and
covenant with each other as follows:

                                   ARTICLE I
                                BASIC STRUCTURE

      1.1 Form. The Partners hereby agree to associate themselves together as a
Partnership and do hereby form a Partnership pursuant to the provisions of the
Revised Uniform Partnership Act of the State of Florida upon the terms and
conditions herein set forth.

      1.2 Name. The business of the Joint Venture shall be conducted under the 
name of ____________________.

      1.3 Place of Business. The principal office and place of business of the
Venture shall be located at 400 East South Street, Orlando, Florida 32801.


<PAGE>


      1.4 Term. The Venture shall commence on the execution of this Agreement
and shall continue for twenty (20) years and thereafter from year to year unless
either Partner shall elect to terminate the Venture by six (6) months prior
written notice to the other Partner, unless earlier terminated in the following
manner:

            (a)   By the completion of the Venture's purposes, or

            (b)   Pursuant to this Agreement, or

            (c)   By applicable law.

      1.5 Purpose. The purpose for which the Venture is organized is to own the
Real Property and to lease the same to ____________________________ pursuant 
to the Lease attached to the Leaseback Contract, or in the event of termination 
thereof, to lease the Real Property to any other appropriate tenant and to 
otherwise manage, improve, repair, rent, lease, assign, mortgage, hypothecate, 
sell or otherwise deal with the Real Property, its appurtenances, improvements
and fixtures.

      1.6 Investment Representations of Partners. Each Partner represents and
warrants that it is acquiring its interest in this Venture for its own account,
for investment and not with a view to the sale, disposition or distribution
thereof. The interests of the Partners represented by this Agreement have not
been registered or qualified under the Securities Act of 1933, as amended, and
may not be sold, assigned, pledged or transferred where permitted by this
Agreement, without an effective registration under said Act, or delivery to the
other Partner of an opinion of counsel acceptable to the other Partner and the
Joint Venture that an exemption from registration under said Act is available.

                                  ARTICLE II
                            FINANCIAL ARRANGEMENTS

      2.1 Capital Contributions. Each of the Partners has contributed capital
(the "Capital Contribution") to the Joint Venture as follows:

            Co-Venturer _________________________                               

            CNL  ________________________________

      2.2 Percentage Interests. Each Partner's undivided percentage interest in
the Venture (individually, "Percentage Interest" and jointly "Percentage
Interests") shall be equal to the ratio that its Capital Contribution bears to
the aggregate Capital Contributions of all Partners in the Joint Venture.

      2.3 Capital Accounts. As used herein, the term "Capital Account" shall
mean the book account which shall be maintained and determined for each Partner
in a manner which complies with Treasury Regulation Section 1.704-1(b)(2)(iv),
as amended. Each Partner's Capital Account shall reflect, among other items, (i)
all contributions made by such Partner to the Joint Venture, (ii) all

<PAGE>

allocations of Joint Venture profits and losses to such Partner, and (iii) all
distributions made to such Partner. No Partner shall have the right to withdraw
capital from the Joint Venture without the prior written consent of the other
Partners.

      2.4   Allocation of Profits, Losses and Distributions.

            (a) Net Operating Profits and Losses. The net operating profits and
losses of the Joint Venture shall be determined as of the end of each fiscal
year and shall be allocated to Co-Venturer and CNL in accordance with their
respective Percentage Interests. The "net operating profits and losses" of the
Joint Venture to be allocated pursuant to this Article 2.4(a) for any fiscal
year or other period shall mean (i) the gross operating income of the Joint
Venture from all sources, excluding all gains and losses recognized by the Joint
Venture with respect to a sale, exchange or other disposition of all or a
substantial part of the Joint Venture's property, as calculated for federal
income tax purposes, plus (ii) any income of the Joint Venture that is exempt
from federal income tax and not otherwise taken into account in computing gross
income for federal income tax purposes, and reduced by (a) all items of expense
or deduction that are allowable as deductions to the Joint Venture for such
period for federal income tax purposes, including, without limitation,
depreciation and amortization, (b) any expenditures of the Joint Venture
described in Section 705(a)(2)(B) of the Internal Revenue Code of 1986, as
amended, or treated as expenditures described in such section pursuant to
Treasury Regulation Section 1.704-1(b)(2)(iv)(i), and not otherwise taken into
account in computing taxable income, and (c) any income, gain or loss specially
allocated to any Partner under Articles 2.4(d) or (e) below.

            (b) Non-operating Profits. Subject to Articles 2.4(d) and (e),
taxable gain recognized by the Joint Venture with respect to a sale, exchange or
other disposition of all or a substantial part of the Joint Venture's property
(as determined for federal income tax purposes in accordance with the Joint
Venture's accounting method and Section 703 of the Internal Revenue Code of
1986, as amended) shall be allocated as follows:

                  (i) First to the Partners having negative balances in their
      Capital Accounts, in the proportion that the negative balance in each such
      Partner's Capital Account bears to the aggregate negative balances in the
      Capital Accounts of all such Partners, until the balances in their Capital
      Accounts are increased to zero; and

                  (ii) The balance, if any, shall be allocated to Co-Venturer
      and CNL in accordance with their respective Percentage Interests.

            (c) Non-operating Losses. Subject to Articles 2.4(d) and (e),
taxable loss recognized by the Joint Venture with respect to a sale, exchange or
other disposition of all or a substantial part of the Joint Venture's property
(as determined for federal income tax purposes in accordance with the Joint
Venture's accounting method and Section 703 of the Internal Revenue Code of
1986, as amended) shall be allocated as follows:


<PAGE>

                  (i) First to the Partners with positive balances in their
            Capital Accounts, in the proportion that the positive balance in
            each such Partner's Capital Account bears to the aggregate positive
            balances in the Capital Accounts of all such Partners, until the
            balances in their Capital Accounts are reduced to zero; and

                  (ii) The balance, if any, shall be allocated to Co-Venturer
            and CNL in accordance with their respective Percentage Interest.

            (d) General Provisions. Whenever a proportionate part of the Joint
Venture profits, gains or losses is credited or charged to a Partner's Capital
Account, every item of income, gain, loss, deduction or credit entering into the
computation of such profit, gain or loss, as applicable to the period during
which such profit, gain or loss is realized, shall be considered credited or
charged, as the case may be, to such account in the same proportion. For
purposes of allocating gains or losses arising from a sale, exchange or other
disposition of all or a substantial part of the Joint Venture's property, the
Capital Accounts of the Partners shall be determined as if the Joint Venture's
taxable year had ended immediately prior to the sale or other disposition giving
rise to such gains or losses. Notwithstanding anything contained in this
Agreement to the contrary, income, gain, loss and deduction with respect to
property contributed to the Joint Venture by any partner shall be shared between
the Partners so as to take into account the variation between the basis of such
property and its fair market value at the time of contribution in accordance
with Section 704(c) of the Internal Revenue Code of 1986, as amended. As between
a Partner and its transferee, net operating profits and losses for any fiscal
year (or portion thereof, as the case may be), shall be apportioned between the
transferor and transferee in accordance with the ratio that the number of days
in the Joint Venture's fiscal year prior to the effective date of transfer bears
to the number of such days thereafter (including the effective date of
transfer).

            (e) Depreciation Recapture. Any depreciation recapture under
Sections 1245 or 1250 of the Internal Revenue Code of 1986, as amended, shall be
allocated to the Partners in the proportions in which the original depreciation
deductions being recaptured were allocated to them.

            (f) Distributions of Net Cash Flow. "Net Cash Flow" shall mean all
cash receipts of the Joint Venture (other than Capital Contributions and
proceeds from a sale, exchange or other disposition of all or a substantial part
of the Joint Venture's property in connection with, or which results in, the
liquidation of the Joint Venture pursuant to Article VI below), plus any amounts
which the Partners, in their sole discretion, agree shall be released from
reserves or otherwise made available for distribution, and less all expenses and
current obligations of the Joint Venture (including payments of principal and
interest on any loans, including loans from Partners) and amounts which the
Partners, in their sole discretion, agree shall be added to Joint Venture
reserves. Subject to Article 2.4(g) below, distributions of Net Cash Flow shall
be made from time to time in the discretion of the Partners, but at least
monthly, to CNL and Co-Venturer in accordance with their respective Percentage
Interests.

            (g) Limitations on Cash Distributions. Any distributions of Net Cash
Flow shall be subject to the following limitations, restrictions and conditions:

<PAGE>

                  (i) At the time of any distribution the Joint Venture must
            have available to it cash funds sufficient for such distribution
            after taking into account the amounts which the Partners agree
            should be set aside to provide a reasonable reserve for expenses of
            conducting the business of the Joint Venture; and

                  (ii) No distribution shall be made by the Joint Venture if,
            immediately after such distribution, the Joint Venture's assets do
            not exceed all of its liabilities, exclusive of liabilities to the
            Partners on account of their Capital Contributions.

                                  ARTICLE III
                       MANAGEMENT AND DUTIES OF PARTNERS

      3.1 Rights, Power and Restrictions of Payments. Except as expressly
provided to the contrary in this Article 3.1, no Partner, without the consent of
all the other Partners, shall:

            (a) Do any act which would make it impossible to carry on the 
ordinary business of the Venture;

            (b) Confess judgment against the Venture;

            (c) Possess Venture property, or assign its interest or rights in
specific Venture property, for other than a Venture purpose;

            (d) Borrow any funds or incur any liability on behalf of the
Venture;

            (e) Encumber any Venture property, including, without limitation,
the Real Property;

            (f) Sell or lease any Venture property; and

            (g) Lend any money on behalf of the Venture.


      3.2 Day to Day Management. Because the Real Property will be net leased,
it is not anticipated that substantial management responsibilities on the part
of the Venture will exist. However, the Partners agree that CNL, through its
designee, CNL Hospitality Advisors, Inc., 400 East South Street, Orlando,
Florida 32801, shall receive the monthly rental payments from the tenant and
place such payments into a new bank account established in the name of the Joint
Venture. From such account, distributions shall be made pursuant to Article
2.4(f) hereof. No fees or other charges shall be made by CNL for these
administrative duties except actual out-of-pocket costs for establishing the
bank account and acquisition of checks therefor, service charges and other
charges of like nature.

      In addition, CNL shall be responsible for maintaining landlord/tenant
relationships with tenant and for monitoring gross revenues of the tenant and
such other analysis as shall be necessary to determine whether additional rental
is due from tenant, and for performing or supervising all functions incident to
the day-to-day management of the Real Property.

<PAGE>

      No charges shall be made by CNL for such services rendered to the Joint
Venture. However, the Joint Venture shall reimburse CNL for its actual
out-of-pocket costs incurred which relate to the management of the Real
Property, and such costs shall be a Venture expense.

      3.3 Joint Venture Real Property. The Real Property of the Joint Venture
shall be held in the name of the Joint Venture for the sole exclusive benefit of
the Joint Venture. Any and all leases and amendments thereto, sales tax
application forms, tangible personal property tax returns, Joint Venture income
tax returns or other documents requiring the signature of the Joint Venture
shall be signed by CNL on behalf of the Joint Venture. Additionally, any deed or
other document required to be signed by the Joint Venture with respect to the
sale, lease or mortgaging of the property (only as permitted hereunder) may be
executed in the name of the Joint Venture by CNL, acting by itself and without
the joinder of Co-Venturer or, alternatively, by all Partners.

                                  ARTICLE IV
                           ACCOUNTING; BANK ACCOUNTS

      4.1 Books and Records. At all times during the term hereof, the Venture
shall maintain, at a place mutually agreed by the Partners, accurate books and
records of account in which shall be entered all matters relating to the
Venture, including all income, expenditures, assets and liabilities thereof.
Such books of account shall be maintained on the accrual basis (unless otherwise
agreed by the Partners) and shall be adequate to provide either Partner with all
financial information as may be needed by any Partner or any affiliate of such
Partner for the purpose of satisfying the financial reporting obligations of
such Partner or its respective affiliate or affiliates.

      Each Partner shall be entitled to any additional information necessary for
the Partner to adjust his financial basis statement to a tax basis as the
Partner's individual needs may dictate.

      Each Partner, its authorized representatives, and any supervisory or
regulatory authority (through its appropriate representatives) shall have the
right to inspect, examine and copy the books, records, files and other documents
of the Venture at all reasonable times at the expense of the party requiring
such information.

      4.2 Fiscal Year. The fiscal year of the Venture shall end on December 31 
of each year.

      4.3 Bank Accounts. Funds of the Venture shall be deposited in an account
in the name of the Venture in a bank approved by the Partners. Subject to the
provisions of Article 3.2, withdrawals from such bank account shall be made upon
the signature of any of the persons designated by the Joint Venture upon the
opening of the account.

      4.4 Tax Returns. Tax returns of the Venture shall be prepared by the
certified public accounting firm selected and approved by the Partners. Copies
of tax returns of the Venture shall be furnished for review and approval by each
of the Partners at least thirty (30) days prior to the statutory date for
filing, including extensions thereof, if any. Prompt notice shall be given to
all Partners upon receipt of advice that the Internal Revenue Service intends to
examine the Venture income tax return for any year.

<PAGE>

                                   ARTICLE V
                  VOLUNTARY WITHDRAWAL, ASSIGNMENT OR SALE OF
                             PARTNERSHIP INTERESTS

      5.1 Right to Withdraw. Except as otherwise provided in Articles 5.2 and
5.3 hereof, either Partner shall have the limited right to withdraw from the
Joint Venture and sell its interest in the Venture to the remaining Partner only
upon such terms and conditions as may be agreed upon in writing by the Partners.

      5.2 Bona Fide Third Party Offer. In the event one Partner desires to
withdraw from the Venture but no agreement can be reached between the Partners
as to the terms and conditions of sale for such Partner's interest within ten
(10) days from such time as the Partner desiring to withdraw from the Venture
notifies in writing the remaining Partner of its desire to withdraw and sell its
interest in the Venture, then the Partner desiring to withdraw from the Venture
shall be entitled to solicit and obtain a bona fide offer from an unrelated
third party to purchase its entire interest in the Venture. In such event, the
following provisions shall apply:

            (a) If the Partner desiring to withdraw has obtained a bona fide
offer to purchase its interest in the Venture from an unrelated third party, and
if it desires to accept such offer, then that Partner shall cause such offer to
be reduced to writing and delivered to the remaining Partner.


            (b) The remaining Partner then, within sixty (60) days after
delivery of such bona fide offer to the remaining Partner, may elect to purchase
the Venture interest of the Partner desiring to withdraw from the Venture at the
price and on the terms set forth in such offer. In the event the remaining
Partner shall fail to timely exercise its option described in the immediately
preceding sentence, then the Partner desiring to dispose of its interest in the
Venture may transfer its interest to the person or persons who made the bona
fide third party offer, provided that such sale is made strictly in accordance
with the terms set forth in such offer and the person or persons or entity so
acquiring such interest shall hold such interest subject to all the terms and
conditions of this Agreement.


            (c) In the event of a sale of a Partner's Venture interest to a
third party in accordance with this Article V, a duly executed and acknowledged
instrument of assignment shall be filed with the Joint Venture. Further, the
selling Partner and assignee shall execute and acknowledge such other instrument
or instruments as the other Partner shall deem reasonably necessary or desirable
to effectuate such sale and the admission of the assignee of the interest to the
Joint Venture, including the written acceptance and adoption by the assignee of
all of the terms and conditions of this Agreement as the same may have been
theretofore amended. Further, such assignee shall pay to the Joint Venture all
reasonable expenses incurred by the Venture and the other Partner in connection
with such assignment and substitution. Finally, in the event of such a sale and
substitution, the selling Partner shall pay to the Joint Venture any and all
sums owed by it to the Joint Venture.

            (d) If for any reason the sale of a Partner's entire interest in the
Venture which is the subject of a bona fide third party offer is not concluded
by the Partner desiring to withdraw from the Venture and the third party on or
before the closing date which is set forth in the original bona fide third party

<PAGE>

offer, then the provisions contained in this Article V shall be reimposed in
their entirety, and such bona fide third party offer, as well as any other
offer(s) for such Partner's entire interest in the Venture, must again be
submitted to the remaining Partner pursuant to the terms hereof.

            (e) For the purpose of this Article V, a bona fide third party offer
shall not include any offer which is assignable by the prospective purchaser.

      5.3 Buy-Sell Agreement. In the event that one Partner desires to sell the
Real Property and the other Partner does not desire to sell the Real Property,
then in that event either Partner (sometimes hereinafter referred to as the
"Offering Partner") may deliver a written notice (the "Notification") to the
other Partner (sometimes hereinafter referred to as the "Non-Offering Partner").
The Notification shall state that the Offering Partner intends to purchase the
entire Joint Venture interest of the Non-Offering Partner, the purchase price
(which shall be stated in terms of a specific dollar amount per each one percent
(1%) in Percentage Interest) which the Offering Partner will pay for such Joint
Venture interest, the terms of payment, whether for cash or credit, and if on
credit, the term, dates of payment, interest rate and security or collateral
arrangements, as well as any and all other consideration being received or paid
in connection with the proposed transaction, and any and all other terms,
conditions, and details of such offer. The Notification shall also state that
the Non-Offering Partner shall have ninety (90) days from the date of delivery
of the Notification either to sell its entire Joint Venture interest to the
Offering Partner, or to purchase the entire Joint Venture interest of the
Offering Partner, with such purchase or sale to be consummated strictly upon the
terms and conditions, and for the price per Percentage Interest, set forth in
the Notification.

      5.4 No Assignment, Pledge or Encumbrance. Except as otherwise provided in
Sections 5.1, 5.2 and 5.3, no Partner shall have the right to sell, assign,
pledge, encumber or otherwise hypothecate its interest in this Joint Venture
without the prior written consent of the remaining Partner. In the event any
person or entity shall obtain a lien, charging order or similar right as a
creditor against any Partner's Venture interest, the person or entity obtaining
such status shall be in the status of a prospective purchaser of such Partner's
interest but with no right to be admitted to the Venture as a joint venturer or
Partner. In the event the Partner against whom such lien, charging order or
similar right exists shall fail to discharge (by bond, full payment or
otherwise) such lien, charging order or similar right within sixty (60) days
subsequent to its effective date and such Partner's knowledge thereof, the
remaining Partner shall be entitled to purchase such other Partner's Venture
interest for a sum equal to the amount of the lien, charging order or similar
right. Payment of such sum to the creditor by the remaining Partner and
discharge of such lien, charging order or similar right shall simultaneously
cause a termination in full of the Venture interest of the Partner against whom
such lien, charging order or similar right as a creditor existed.

      5.5 No Partition. Each of the Partners does hereby waive any and all
rights that it may have to maintain any action for partition with respect to any
Joint Venture property or to compel any sale thereof, it being understood that
this Article 5.5 shall not act to limit the right of any Partner to sell or
convey its interest in accordance with the terms and conditions of this
Agreement.



<PAGE>



                                  ARTICLE VI
                                  DISSOLUTION

      6.1 Events. The Joint Venture shall be dissolved upon the occurrence of
any of the following events:

            (a) The expiration of the term of the Joint Venture as set forth
herein.

            (b) Upon mutual written agreement of the Partners.

            (c) Except as otherwise provided in this Agreement, the adjudication
of bankruptcy, insolvency or cessation of the existence as a legal entity of any
of the Partners.

            (d) Issuance of a final order by a court of competent jurisdiction
ordering the dissolution of the Joint Venture after time for all rights of
appeal have elapsed or have been finally concluded upholding the dissolution
order.

            (e) Sale, exchange or other disposition of all, or any substantial
part, of the Joint Venture's property.

      6.2 Liquidation. Upon the dissolution of the Joint Venture, the Partners
shall cause the Joint Venture's affairs to be wound up, its receivables
collected and its assets liquidated within a reasonable period of time, a final
accounting made and the books of the Joint Venture closed, with the proceeds,
after expenses of such liquidation, to be distributed as follows:

            (a) First, to the satisfaction of all debts and obligations of the
Joint Venture, other than debts and obligations to Partners;

            (b) Next, to the payment of amounts owed the Partners for loans;

            (c) Next, to the setting up of any reserves which are reasonably
necessary to satisfy any contingent or unforeseen liabilities or obligations of
the Joint Venture; and

            (d) After allocations of all profits, gains and losses (including
both net operating profits and losses and gains and losses arising from the
sale, exchange, or other disposition of all or any substantial part of the Joint
Venture's property) have been made pursuant to Section 2.4 hereof, any proceeds
then remaining shall be distributed to the Partners to the extent of, and in
proportion to, their respective positive Capital Account balances.



<PAGE>



                                  ARTICLE VII
                                INDEMNIFICATION

      Each Partner shall indemnify and hold harmless the other Partner against
any and all claims, demands, losses, damages, liabilities, lawsuits or other
proceedings, judgments or awards, costs and expenses (including but not limited
to reasonable attorneys' fees) arising directly or indirectly by reason of such
indemnifying Partner's breach of this Agreement or acting outside the scope of
its authority hereunder.

                                 ARTICLE VIII
                       GENERAL PROVISIONS; MISCELLANEOUS

      8.1 Separate Businesses. Partners may engage in any other business,
investment or profession, including the investment and the ownership, financing,
development, operation and management of real property, and neither the Joint
Venture nor any other Partner shall have any rights in and to any said business,
profession or investment or the income or the profits derived therefrom by
reason of this Agreement.

      8.2 Scope of Authority. Neither of the Partners shall, without the
approval of the other Partner, take any action on behalf of or in the name of
the Venture, or enter into any commitment or obligation binding upon the
Venture, except for actions expressly provided for in this Agreement or actions
authorized by the other Partner in the manner set forth herein.

      8.3 Arbitration. No civil action concerning any dispute arising under this
Agreement shall be instituted before any court and all such disputes shall be
submitted to final and binding arbitration under the auspices of the American
Arbitration Association. Such arbitration shall be conducted in accordance with
the rules of such association before a single arbitrator. The Partners agree
that the interests of the Joint Venture cannot be readily sold in the open
market, and for that reason, among others, the Partners will be irreparably
damaged in the event that this Agreement is not specifically enforced.
Therefore, in addition to any award of damages, any such award shall, if the
Partner entitled to the same demands it, grant specific performance of this
Agreement. All costs and expenses of the arbitration, including actual
attorney's fees, shall be allocated among the Partners according to the
arbitrator's discretion. The arbitrator's award resulting from such arbitration
may be confirmed and entered as a final judgment in any court of competent
jurisdiction and enforced accordingly. Further, the Partners hereto expressly
agree that proceeding to arbitration and obtaining an award thereunder shall be
a condition precedent to the bringing or maintaining of any action in any court
with respect to any dispute arising under this Agreement, except for the
institution of a civil action to maintain the status quo during the pendency of
any arbitration proceeding.

      8.4 Venture Acts. In no event shall this Agreement grant unto any Partner
the authority to act on behalf of the other Partners with respect to matters not
directly related to the purpose of the Venture as set forth herein. This
Agreement shall not grant unto any Partner any interest, claim or liability
whatsoever with respect to any other assets or liabilities of the other
Partners.



<PAGE>



      8.5 Representative of each Partner. CNL is a Florida limited partnership.
Co-Venturer is a Florida limited partnership. The general partner(s) of each
Partner shall designate to the other, in writing, a single individual or entity
to speak on its behalf with respect to all Joint Venture matters. In no event
shall any individual limited partner or general partner not so designated be
entitled to make any independent demands of the Joint Venture whatsoever.

      8.6 Notices. All written notices or demands of any kind which any Partner
may be required or may desire to serve on the other in connection with this
Agreement may be served by personal service or by registered or certified mail
and shall be deposited in the United States Mail with postage thereon fully
prepaid, registered or certified, and addressed to the Partners so to be served
as follows:

      If the Partner to be served is CNL, address CNL at:


            CNL HOSPITALITY PROPERTIES, INC.
            400 East South Street
            Orlando, Florida 32801
            Attention:  James M. Seneff, Jr.

      If the Partner to be served is Co-Venturer, address Co-Venturer at:


            CNL ______________________
            400 East South Street
            Orlando, Florida 32801
            Attention:  James M. Seneff, Jr.

      Service of any such notice or demand so made by mail shall be deemed
complete on the day of actual delivery as shown by the addressee's registry or
certification receipt or at the expiration of the third day after the date of
mailing, whichever is earlier in time. Either Partner hereto may from time to
time, by notice in writing served on the other as herein set forth, designate a
different mailing address or a different person to which all such notices or
demands are thereafter to be addressed.

      8.7 Entire Agreement. This Agreement is the entire agreement between the
parties hereto with respect to the subject matter hereof and supersedes all
prior oral or written agreements between them with respect hereto. This
Agreement may not be altered or amended except by written agreement duly
executed by all Partners of the Joint Venture.

      8.8 Successors and Assigns. The provisions of this Agreement shall,
subject to the terms and conditions hereof, be binding upon and inure to the
benefit of the successors and assigns of each of the Partners.

      8.9 Governing Law. This Agreement and the Joint Venture shall be governed
by and construed in accordance with the laws of the State of Florida.



<PAGE>



      8.10 Counterparts. This Agreement may be executed in several counterparts,
each of which shall be deemed an original, and such counterparts shall together
constitute one and the same agreement, binding upon each of the Partners hereto,
notwithstanding each of the Partners are not signatory to the original or the
same counterpart.

      8.11 Paragraph Titles. Titles of the paragraphs and sub-paragraphs are
placed herein for convenient reference only and shall not to any extent have the
effect of modifying, amending or changing the express terms and provisions of
this Agreement.

      8.12 Severability. In the event any of the parts of this Agreement are
found to be void, the remaining provisions of this Agreement shall nevertheless
be binding with the same effect as though the void parts were deleted.

      8.13 Effective Date. This Agreement shall be effective upon execution by 
both of the Partners.

      8.14 Waivers. No waiver of any provision of or obligation under this
Agreement shall be valid unless in writing and signed by the Partner to be
bound.
      IN WITNESS WHEREOF, the Partners hereto have executed this Agreement as of
the day and year first above written.

Signed, Sealed and Delivered
in the presence of:                                    "LANDLORD"


                                    ________________________, a Florida joint
                                    venture and general partnership


                                    BY:   CNL HOSPITALITY PROPERTIES, INC., a 
                                          Maryland corporation, as general 
                                          partner


                                       By:
Name:                                      Robert A. Bourne, as President


Name:



                                    BY:   CNL _________________________, a
                                          ______________________, as general
                                          partner





                                  EXHIBIT 23.1

                     Consent of PricewaterhouseCoopers LLP,

                          Certified Public Accountants,

                             dated November 17, 1998


<PAGE>











                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


We consent to the inclusion in this registration statement on Form S-11 (File
No. 333-9943) of our report dated January 22, 1998 on our audit of the financial
statements of CNL American Realty Fund, Inc. We also consent to the reference to
our Firm under the caption "Experts".


/s/ PricewaterhouseCoopers LLP    
PricewaterhouseCoopers LLP

Orlando, Florida
November 17, 1998


                                  EXHIBIT 23.3

                         Consent of Arthur Andersen LLP,

                          Certified Public Accountants,

                             dated November 17, 1998


<PAGE>






                 CONSENT OF THE INDEPENDENT PUBLIC ACCOUNTANTS







As independent public accountants, we hereby consent to the use of our report
dated February 27, 1998 with respect to the financial statements of Buckhead
Residence Associates, L.L.C. and our report dated February 27, 1998 with respect
to the financial statements of Gwinnett Residence Associates, L.L.C. included in
or made part of this Registration Statement (File No. 333-9943.)


/s/ Arthur Andersen LLP             
Arthur Andersen LLP

Atlanta, Georgia
November 17, 1998



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission