CNL HOSPITALITY PROPERTIES INC
S-11, 1999-10-26
LESSORS OF REAL PROPERTY, NEC
Previous: MERIDIAN GOLD INC, 6-K, 1999-10-26
Next: HYPERION TELECOMMUNICATIONS INC, 8-K, 1999-10-26



As filed with the Securities and Exchange Commission on October 26, 1999
                                                  Registration No. 333-_________





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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


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

                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                    (Address of principal executive offices)

                              James M. Seneff, Jr.
                             Chief Executive Officer
                           CNL Center at City Commons
                             450 South Orange Avenue
                             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
                               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>
<S> <C>
==============================================================================================================
Title of each class                                Proposed maximum     Proposed maximum
of securities to be                Amount to be     offering price     aggregate offering       Amount of
    registered                      registered        per Share              price           registration fee
    ----------                      ----------        ---------              -----           ----------------

Common Stock, $0.01 par value        40,000,000        $10.00            $400,000,000            $111,200
Common Stock, $0.01 par value (1)     5,000,000         10.00              50,000,000              13,900
==============================================================================================================
</TABLE>

(1) Represents Shares issuable pursuant to the Company's Reinvestment Plan.

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.
                        45,000,000 Shares of Common Stock

                     Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs and Keogh and Pension Plans
       Minimum Purchase is higher in Nebraska, New York and North Carolina

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

         Of the 45,000,000  shares of common stock that we have  registered,  we
are offering  40,000,000 shares to investors who meet our suitability  standards
and up to 5,000,000 shares to participants in our reinvestment plan.

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

         An  investment  in our shares  involves  significant  risks.  See "Risk
Factors" beginning on page 12 for a discussion of material risks that you should
consider before you invest in the common stock being sold with this  Prospectus,
including:

o    We  currently  own nine  properties  and have  commitments  to acquire four
     additional 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.  Therefore,  you may not be able to sell
     your shares at a price equal to or greater than the offering price.
o    We rely on CNL Hospitality Advisors, Inc. with respect  to  all  investment
     decisions.
o    Some 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    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.


                                                      Per Share       Total
                                                      ---------       -----
Public Offering Price.................................  $10.00    $450,000,000
Selling Commissions...................................  $ 0.75    $ 33,750,000
Proceeds to the Company...............................  $ 9.25    $416,250,000


o    The managing dealer, CNL Securities Corp., is our affiliate.  The  managing
     dealer  is not  required  to sell any  specific  number or dollar amount of
     shares but will use its best efforts to sell the shares.
o    This offering will end no later than  ___________,  2001 unless we elect to
     extend it to a date no later than  ___________,  2002 in states that permit
     us to make this extension.

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

         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,  the Attorney General of
the State of New York has not passed on or endorsed the merits of this offering.
Any representation to the contrary is a criminal offense.

         No  one is  authorized  to  make  any  statements  about  the  offering
different from those that appear 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.  We will only
accept subscriptions from people who meet the suitability standards described in
this  Prospectus.  You should also be aware that the  description of the Company
contained in this  Prospectus  was  accurate on  ___________,  2000,  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.

                              CNL SECURITIES CORP.
                                ___________, 2000


<PAGE>

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

                                TABLE OF CONTENTS

TABLE OF CONTENTS............................................................................ii
QUESTIONS AND ANSWERS ABOUT CNL HOSPITALITY
   PROPERTIES, INC.'S PUBLIC OFFERING........................................................1
PROSPECTUS SUMMARY...........................................................................5
CNL Hospitality Properties, Inc..............................................................5
       Our Business..........................................................................5
       Risk Factors..........................................................................5
       Our REIT Status.......................................................................5
       Our Management and Conflicts of Interest..............................................6
       Our Affiliates........................................................................7
       Our Investment Objectives.............................................................7
       Management Compensation...............................................................8
       The Offering..........................................................................10
RISK FACTORS.................................................................................11
       Offering-Related Risks................................................................11
              This is an unspecified property offering.......................................11
                    You cannot evaluate properties that we have not yet
                      acquired or identified for acquisition.................................11
                    We cannot assure you that we will obtain suitable investments............11
                    The managing dealer has not made an independent review of
                      the Company or the Prospectus..........................................11
              There may be delays in investing the proceeds of this offering.................11
              The sale of shares by stockholders could be difficult..........................12
       Company-Related Risks.................................................................12
              We have limited operating history..............................................12
              Our management has limited experience with mortgage financing and
                 equipment leasing...........................................................12
              We are dependent on the Advisor................................................12
              We will be subject to conflicts of interest....................................12
                    We will experience competition for properties ...........................12
                    There will be competing demands on our officers and directors............12
                    The timing of sales and acquisitions may favor the Advisor...............13
                    Our properties may be developed by affiliates............................13
                    We may invest with affiliates of the Advisor.............................13
                    There is no separate counsel for the Company, our affiliates and
                       investors.............................................................13
         Real Estate and Other Investment Risks..............................................13
              Possible lack of diversification increases the risk of investment..............13
              We do not have control over market and business conditions.....................13
              Adverse trends in the hotel industry may impact our properties.................14
              We will not control the management of our properties...........................14
              We may not control the joint ventures in which we enter........................14
              Joint venture partners may have different interests than we have...............14
              It may be difficult for us to exit a joint venture after an impasse............14
              We may not have control over properties under construction.....................14
              We will have no economic interest in ground lease properties...................15
              We do not control third party franchise agreements.............................15
              Multiple property leases or mortgage loans with individual tenants or
                borrowers increase our risks.................................................15
              It may be difficult to re-lease our properties.................................15
              We cannot control the sale of some properties..................................15
              The liquidation of our assets may be delayed...................................15
              The hotel industry is seasonal.................................................16


<PAGE>


              Risks of Mortgage Lending......................................................16
                    Our mortgage loans may be impacted by unfavorable
                      real estate market conditions..........................................16
                    Our mortgage loans will be subject to interest rate fluctuations.........16
                    Delays in liquidating defaulted  mortgage loans could reduce our
                      investment returns.....................................................16
                    Returns on our mortgage loans may be limited by regulations..............16
              Risks of Secured Equipment Leasing.............................................16
                    Our collateral may be inadequate to secure leases........................16
                    Returns on our secured equipment leases may be limited by regulations....16
              Our properties may be subject to environmental liabilities.....................17
       Financing Risks.......................................................................17
              We have no commitment for long-term financing..................................17
              Anticipated borrowing creates risks............................................17
              We can borrow money to make distributions......................................17
       Miscellaneous Risks...................................................................18
              Our hotel properties may be unable to compete successfully.....................18
              Inflation could adversely affect investment returns............................18
              We may not have adequate insurance.............................................18
              Possible effect of ERISA.......................................................18
              Our governing documents may discourage takeovers...............................18
              Our stockholders are subject to ownership limits...............................18
              Majority stockholder vote may discourage changes of control....................19
              Investors in our Company may experience dilution...............................19
              The Board of Directors can take many actions without stockholder approval......19
              We will rely on the Advisor and Board of Directors to manage the Company.......19
              Our officers and directors have limited liability .............................19
       Tax Risks.............................................................................19
              We will be subject to increased taxation if we fail to qualify as a
                REIT for federal income tax purposes.........................................19
              Our leases may be recharacterized as financings, which would
                eliminate depreciation deductions on hotel properties........................20
              Excessive non-real estate asset values may jeopardize our REIT status..........20
              We may have to borrow funds or sell assets to meet our distribution
                requirements.................................................................20
              Ownership limits may discourage a change in control............................20
              We may be subject to other tax liabilities.....................................20
              Changes in tax laws may prevent us from qualifying as a REIT...................21
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE...................................................21
       Suitability Standards.................................................................21
       How to Subscribe......................................................................22
ESTIMATED USE OF PROCEEDS....................................................................23
MANAGEMENT COMPENSATION......................................................................24
CONFLICTS OF INTEREST........................................................................30
       Prior and Future Programs.............................................................30
       Competition to Acquire Properties and Invest in Mortgage Loans........................31
       Sales of Properties...................................................................32
       Joint Investment With An Affiliated Program...........................................32
       Competition for Management Time.......................................................32
       Compensation of the Advisor...........................................................32
       Relationship with Managing Dealer.....................................................32
       Legal Representation .................................................................33
       Certain Conflict Resolution Procedures................................................33
SUMMARY OF REINVESTMENT PLAN.................................................................34
       General...............................................................................34
       Investment of Distributions...........................................................35
       Participant Accounts, Fees, and Allocation of Shares..................................36
       Reports to Participants...............................................................36
       Election to Participate or Terminate Participation....................................36
       Federal Income Tax Considerations.....................................................37
       Amendments and Termination............................................................37
REDEMPTION OF SHARES.........................................................................37
BUSINESS.....................................................................................39
       General...............................................................................39
       Investment of Offering Proceeds.......................................................42
       Property Acquisitions.................................................................42
       Pending Investments...................................................................48
       Site Selection and Acquisition of Properties..........................................53
       Standards for Investment in Properties................................................56
       Description of Properties.............................................................57
       Description of Property Leases........................................................57
       Joint Venture Arrangements............................................................60
       Mortgage Loans........................................................................62
       Management Services...................................................................63
       Borrowing.............................................................................63
       Sale of Properties, Mortgage Loans and Secured
         Equipment Leases....................................................................64
       Franchise Regulation..................................................................65
       Competition...........................................................................65
       Regulation of Mortgage Loans and Secured Equipment
         Leases..............................................................................65
SELECTED FINANCIAL DATA......................................................................66
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
   FINANCIAL CONDITION AND RESULTS OF OPERATIONS.............................................67
       Liquidity and Capital Resources.......................................................67
       Results of Operations.................................................................71
MANAGEMENT...................................................................................74
       General...............................................................................74
       Fiduciary Responsibility of the Board of Directors....................................74
       Directors and Executive Officers......................................................75
       Independent Directors.................................................................79
       Committees of the Board of Directors..................................................79
       Compensation of Directors and Executive Officers......................................79
       Management Compensation     ..........................................................79
THE ADVISOR AND THE ADVISORY AGREEMENT.......................................................80
       The Advisor...........................................................................80
       The Advisory Agreement................................................................80
CERTAIN TRANSACTIONS.........................................................................82
PRIOR PERFORMANCE INFORMATION................................................................83
INVESTMENT OBJECTIVES AND POLICIES...........................................................89
       General...............................................................................89
       Certain Investment Limitations........................................................90
DISTRIBUTION POLICY..........................................................................92
       General...............................................................................92
       Distributions.........................................................................92
SUMMARY OF THE ARTICLES OF INCORPORATION
   AND BYLAWS................................................................................93
       General...............................................................................93
       Description of Capital Stock..........................................................94
       Board of Directors....................................................................95
       Stockholder Meetings..................................................................96
       Advance Notice for Stockholder Nominations for
         Directors and Proposals of New Business.............................................96
       Amendments to the Articles of Incorporation...........................................96
       Mergers, Combinations, and Sale of Assets.............................................96
       Control Share Acquisitions ...........................................................97
       Termination of the Company and REIT Status............................................97
       Restriction of Ownership..............................................................98
       Responsibility of Directors...........................................................99
       Limitation of Liability and Indemnification...........................................99
       Removal of Directors..................................................................100
       Inspection of Books and Records.......................................................100
       Restrictions on  "Roll-Up" Transactions...............................................101
FEDERAL INCOME TAX CONSIDERATIONS............................................................102
       Introduction..........................................................................102
       Taxation of the Company...............................................................102
       Taxation of Stockholders..............................................................107
       State and Local Taxes.................................................................110
       Characterization of Property Leases...................................................110
       Characterization of Secured Equipment Leases..........................................111
       Investment in Joint Ventures..........................................................111
REPORTS TO STOCKHOLDERS......................................................................112
THE OFFERING.................................................................................113
       General...............................................................................113
       Plan of Distribution..................................................................113
       Subscription Procedures...............................................................116
       Escrow Arrangements...................................................................118
       ERISA Considerations..................................................................119
       Determination of Offering Price.......................................................120
SUPPLEMENTAL SALES MATERIAL..................................................................120
LEGAL OPINIONS...............................................................................120
EXPERTS......................................................................................121
ADDITIONAL INFORMATION.......................................................................121
DEFINITIONS..................................................................................121

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>

<PAGE>



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


Q:      What is CNL Hospitality Properties, Inc.?

A:      CNL Hospitality Properties, Inc., which we refer to as the Company, is a
        real  estate  investment  trust,  or a REIT,  that was formed in 1996 to
        acquire hotel properties and lease them on a long-term, triple-net basis
        to hotel  operators.  In  addition,  the Company  may  provide  mortgage
        financing  loans and  secured  equipment  leases to  operators  of hotel
        chains.

        As of June 30, 1999, the Company had invested in nine hotels, located in
        five states,  and had  commitments to acquire an additional four hotels.
        As of June 30, 1999, the Company had total assets of $141,107,865.

Q:      What is a REIT?

A:      In general,  a REIT is a company  that:

        o combines the capital of many investors to acquire or provide financing
          for real estate,

        o offers  benefits  of  a  diversified   portfolio  under   professional
          management,

        o typically is not subject to federal  corporate income taxes on its net
          income,  provided certain income tax requirements are satisfied.  This
          treatment substantially  eliminates the "double taxation" (at both the
          corporate  and  stockholder   levels)  that  generally   results  from
          investments in a corporation, and

        o must pay  distributions  to  investors  of at least 95% of its taxable
          income.

Q:      What kind of offering is this?

A:      We are  offering  up to  40,000,000  shares of  common  stock on a "best
        efforts" basis. In addition,  we are offering up to 5,000,000  shares of
        common stock to investors who want to  participate  in our  reinvestment
        plan.

Q:      How does a "best efforts" offering work?

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 the
        time you  subscribe.  The purchase price will be placed into escrow with
        SouthTrust Bank, N.A.  SouthTrust will hold your funds, along with those
        of other subscribers,  in an interest-bearing account until such time as
        you are admitted by the Company as a  stockholder.  Generally,  we admit
        stockholders  no later than the last day of the calendar month following
        acceptance of your subscription.

Q:      How long will the offering last?

A:      The offering will not last beyond ___________, 2001, unless we decide to
        extend the offering until not later than  _________,  2002, in any state
        that allows us to extend the offering.

Q:      Who can buy shares?

A:      Anyone who receives this  Prospectus  can buy shares  provided that they
        have  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, a net worth (not including home,  furnishings and personal
        automobiles)  of at least  $150,000.  However,  these minimum levels may
        vary from state to state, so you should carefully read the more detailed
        description in the "Suitability Standards" section of this Prospectus.


<PAGE>


Q:      Is there any minimum required investment?

A:      Yes.  Generally,  individuals  must initially invest at least $2,500 and
        IRA,  Keogh or other  qualified  plans  must  initially  invest at least
        $1,000.   Thereafter,   you  may  purchase   additional  shares  in  $10
        increments. However, these minimum investment levels may vary from state
        to state, so you should carefully read the more detailed  description of
        the minimum investment  requirements appearing later in the "Suitability
        Standards" section of this Prospectus.

Q:      After I  subscribe  for  shares,  can I change my mind and  withdraw  my
        money?

A:      Once  you  have  subscribed  for  shares  and  you  have  deposited  the
        subscription  price with SouthTrust,  your  subscription is irrevocable,
        unless the Company elects to permit you to revoke your subscription.

Q:      If I buy shares in the offering, how can I sell them?

A:      At the time you purchase shares,  they will not be listed for trading on
        any national securities exchange or over-the-counter market. In fact, we
        expect that there will not be any public  market for the shares when you
        purchase  them,  and we cannot be sure if one will  ever  develop.  As a
        result,  you may find that if you wish to sell your shares,  you may not
        be able to do so  promptly  or at a price  equal to or greater  than the
        offering price.

        We plan  to  list  the  shares  on a  national  securities  exchange  or
        over-the-counter  market within two to seven years after commencement of
        this offering,  if market  conditions  are  favorable.  Listing does not
        assure  liquidity.  If we have  not  listed  the  shares  on a  national
        securities exchange or over-the-counter  market by December 31, 2007, we
        plan to sell the  properties  and other  assets and return the  proceeds
        from the liquidation to our stockholders through distributions.

        Beginning  one year after you  receive  your  shares,  you may ask us to
        redeem at least 25% of the shares you own. The redemption procedures are
        described in the "Redemption of Shares" section of this Prospectus.

        As a result,  if a public market for the shares never develops,  you may
        be able to redeem your shares through the redemption  plan beginning one
        year from the date on which you received  your shares,  provided we have
        sufficient funds  available.  If we have not listed and we liquidate our
        assets, you will receive proceeds through the liquidation process.

        If we list the  shares,  we  expect  that you will be able to sell  your
        shares in the same manner as other listed stocks.

Q:      What will you do with the proceeds from this 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 and acquisition-related expenses, and the remaining proceeds to
        pay other expenses of this offering.  The payment of these fees will not
        reduce your invested capital.  Your initial invested capital amount will
        be $10 per share.

        Until we invest the proceeds in real estate assets,  we will invest them
        in short-term,  highly liquid investments.  These short-term investments
        will not earn as high a return as we  expect to earn on our real  estate
        investments, and we cannot predict how long it will be before we will be
        able to fully invest the proceeds in real estate.

        On July 9, 1997,  we  commenced  our initial  public  offering of common
        stock in an offering  very similar to this one.  Upon  completion of the
        initial  offering on June 17, 1999,  we had received  gross  proceeds of
        approximately  $150,000,000.  Following  the  completion  of the initial
        offering,  we commenced the 1999 offering of $250,000,000.  As of August
        11,  1999,  we had  received  gross  proceeds of  $188,634,901  from the
        initial  offering  and the 1999  offering.  We  anticipate  selling  the
        remaining  shares and  therefore  completing  the 1999 offering in April
        2000.  Assuming  25,000,000  shares  are sold in the 1999  offering,  we
        expect  to have  invested  or  available  for  investment  approximately
        $336,000,000 in hotel properties and mortgage loans.

<PAGE>

Q:      What types of hotels will you invest in?

A:      We intend to purchase  primarily  limited service,  extended stay and/or
        full service hotel properties.

Q:      What are the terms of your leases?

A:      The  leases we have  entered  into to date,  and the leases we expect to
        enter into in the future,  are  long-term  (meaning  generally  10 to 20
        years,  plus  renewal  options  for  an  additional  10  to  20  years),
        "triple-net"  leases.  "Triple  net"  means  that  the  tenant,  not the
        Company,  is generally  responsible for repairs,  maintenance,  property
        taxes, utilities,  and insurance.  Under our leases, the tenant must pay
        us  minimum  base rent on a  monthly  basis.  In  addition,  our  leases
        generally  require the tenant to pay us  percentage  rent or provide for
        increases  in the base rent at  specified  times  during the term of the
        lease.

Q:      How well have your investments done so far?

A:      As of August 11, 1999, we have purchased,  directly or indirectly,  nine
        newly constructed  hotel properties.  Our properties were 100% leased as
        of such date.

Q:      What is the experience of the Company's officers and directors?

A:      Our management team has extensive previous experience  investing in real
        estate on a triple-net  basis. Our Chief Executive Officer and President
        each have over 25 and 20 years,  respectively,  of experience with other
        CNL affiliates.  In addition,  our Chief Operating  Officer and our Vice
        President  of  Finance  and   Administration   have  extensive  previous
        experience investing in hotel properties.  The majority of our directors
        have extensive experience investing in hotels and/or other types of real
        estate.

        Certain of our officers,  directors and affiliates have operated several
        other REITs and  partnerships in the past,  although our affiliates have
        limited experience investing in hotel properties. The investment results
        from  certain of those funds are included in this  Prospectus  under the
        heading  "Prior  Performance   Information."  Because  those  funds  had
        different  goals and the managers had  different  amounts of  experience
        investing in the types of assets  purchased  by those funds,  you cannot
        assume that the  Company's  investment  returns will be similar to those
        described in the "Prior Performance Information" section.

Q:      How will you choose which investments to make?

A:      We have hired CNL Hospitality Advisors, Inc. as our Advisor. The Advisor
        has the authority, subject to the approval of our directors, to make all
        of the Company's investment decisions.

Q:      Is the Advisor independent of the Company?

A:      No. Some of our officers and directors are officers and directors of the
        Advisor.  The  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?

A:      Historically,  we have paid cash  distributions  every quarter since our
        operations commenced.

        We  intend to  continue  to make  quarterly  cash  distributions  to our
        stockholders.  The amount of distributions is determined by the Board of
        Directors and typically  depends on the amount of  distributable  funds,
        current and projected cash  requirements,  tax  considerations and other
        factors.  However,  in order to remain qualified as a REIT, we must make
        distributions  equal to at least  95% of our REIT  taxable  income  each
        year.

<PAGE>

Q:      Are distributions I receive taxable?

A:      Yes.  Generally,  distributions  that  you  receive  will be  considered
        ordinary  income to the extent  they are from  current  and  accumulated
        earnings and profits. In addition,  because depreciation expense reduces
        taxable income but does not reduce cash available for  distribution,  we
        expect a portion  of your  distributions  will be  considered  return of
        capital  for tax  purposes.  These  amounts  will not be  subject to tax
        immediately  but will instead  reduce the tax basis of your  investment.
        This in effect  defers a portion  of your tax until your  investment  is
        sold or the Company is liquidated.  However, because each investor's tax
        implications  are  different,  we  suggest  you  consult  with  your tax
        advisor.

Q:      Do you have a reinvestment plan where I can reinvest my distributions in
        additional shares?

A:      Yes. We have adopted a  reinvestment  plan in which some  investors  can
        reinvest their  distributions in additional  shares.  For information on
        how to  participate  in our  reinvestment  plan,  see the section of the
        Prospectus entitled "Summary of Reinvestment Plan."



                       Who Can Help Answer Your Questions?
       If you have more questions about the offering or if you would like
          additional copies of this Prospectus, you should contact your
                          registered representative or:

                        CNL Marketing Services Department
                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                                 (800) 522-3863
                                 (407) 650-1000
                                www.cnlgroup.com



<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.,  which we sometimes refer to as the
"Company," is a Maryland corporation which is qualified and operated for federal
income tax purposes as a REIT.  Our address is CNL Center at City  Commons,  450
South Orange Avenue,  Orlando,  Florida 32801, and our telephone number is (407)
650-1000 or toll free (800) 522-3863.

OUR BUSINESS

         Our Company  acquires hotel  properties  which it leases on a long-term
"triple-net"  basis,  which means that the tenant  generally is 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.  You can
read  the  section  of  this  Prospectus  under  the  caption  "Business"  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.

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 12.
You should  read and  understand  all of the risk  factors  before  making  your
decision to invest.

o        As of August 11, 1999, we owned,  directly or  indirectly,  nine hotels
         and  have  commitments  to  acquire,   directly  or  indirectly,   four
         additional hotel properties.  The acquisition of the four properties is
         subject to the  fulfillment  of certain  conditions and 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,  the  Board of  Directors  may  approve  future
         offerings,  the  proceeds  of  which  may  be  invested  in  additional
         properties;  therefore,  you will not have the  opportunity to evaluate
         all the properties that will be in our portfolio.

o        We do not anticipate  that there will be a public market for the shares
         in the near term.  Therefore,  prior to listing, if at all, if you wish
         to sell  your  shares,  you may not be able to do so  promptly  or at a
         price equal to or greater than the offering price.

o        We rely on the Advisor which, together with the Board of Directors, has
         responsibility  for the management of our Company and our  investments.
         Not all of the  officers and  directors  of the Advisor have  extensive
         experience,  and the  Advisor  has limited  experience,  with  mortgage
         financing  and  equipment  leasing,  which could  adversely  affect our
         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 us.

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
         and borrowers.

o        If our tenants 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 mortgage loans and secured  equipment 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.

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.

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.



<PAGE>


OUR MANAGEMENT AND CONFLICTS OF INTEREST

         We  have   retained   the  Advisor  to  provide  us  with   management,
acquisition,  advisory and administrative  services. The members of our Board of
Directors  oversee the management of the Company.  The majority 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  executive  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; 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 in keeping with
the  Company's  investment  objectives  and  based on an  analysis  of  economic
conditions  both  nationally and in the vicinity of the assets being  considered
for sale.

         You can  read  the  sections  of this  Prospectus  under  the  captions
"Management"  and "The Advisor and The Advisory  Agreement" 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  of this
Prospectus  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, 1999,  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  1,324  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 90 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 to preserve,  protect,
and enhance our assets, while:

         o    making distributions.

<PAGE>
         o    obtaining  fixed  income  through  the  receipt of base rent,  and
              increasing our 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.

         o    remaining qualified as a REIT for federal income tax purposes.

         o    providing  you with  liquidity for your  investment  within two to
              seven 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
              seven years after commencement of the offering, selling our assets
              and distributing the proceeds.

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

MANAGEMENT COMPENSATION

         We will pay the Advisor,  CNL Securities  Corp.  (which is the managing
dealer for this offering),  and other affiliates of the Advisor compensation for
services they will perform for us. We will also reimburse them for expenses they
pay on our behalf. The following paragraphs summarize the more significant items
of compensation and reimbursement.  See "Management Compensation" for a complete
description.

         Offering Stage.

                  Selling  Commissions  and Marketing  Support and Due Diligence
Expense  Reimbursement  Fee. The Company will pay the  managing  dealer  selling
commissions of 7.5% (a maximum of $30,000,000 if 40,000,000 shares are sold) and
a  marketing  support and due  diligence  expense  reimbursement  fee of 0.5% (a
maximum of  $2,000,000 if 40,000,000  shares are sold).  The managing  dealer in
turn may pass along selling commissions of up to 7% on shares sold, and all or a
portion of the 0.5% marketing  support and due diligence  expense  reimbursement
fee, to soliciting dealers who are not affiliates of the Company.

         Acquisition Stage.

                  Acquisition Fees. The Company will pay the Advisor a fee equal
to 4.5% of the proceeds of this offering  ($18,000,000 if 40,000,000  shares are
sold) for identifying  the properties,  structuring the terms of the acquisition
and leases of the properties and structuring the terms of the mortgage loans. In
addition,  the Company will pay the Advisor a fee equal to 4.5% of loan proceeds
from permanent financing ($9,000,000 if permanent financing equals $200,000,000)
and the line of  credit  that  are used to  acquire  Properties,  but  excluding
amounts used to finance secured  equipment  leases,  for the services  described
above.  However, no acquisition fees will be paid on loan proceeds from the line
of credit until such time as all net offering proceeds have been invested by the
Company.

         Operational Stage.

                  Asset  Management  Fee.  The  Company  will pay the  Advisor a
monthly asset  management  fee of one-twelfth of 0.60% of an amount equal to the
total amount  invested in the  properties  (exclusive  of  acquisition  fees and
acquisition  expenses)  plus the  total  outstanding  principal  amounts  of the
mortgage  loans,  as of  the  end of  the  preceding  month,  for  managing  the
properties and mortgage loans.

                  Soliciting  Dealer Servicing Fee.  Beginning on December 31 of
the year  following  the year in  which  this  offering  terminates,  and  every
December  31  thereafter  until the  Company's  shares are listed or the Company
liquidates,  the Company will pay to the managing  dealer .20% of the product of
the number of shares from this  offering held by  stockholders  on that date and
$10.00,  reduced by  distributions  received  by  stockholders  from the sale of
assets of the Company and amounts paid by the Company to repurchase shares under
its redemption plan. The managing dealer may pass along all or a portion of this
amount to soliciting dealers whose clients own shares on that date.

                  Secured  Equipment  Lease  Servicing Fee. The Company will pay
the  Advisor a  one-time  secured  equipment  lease  servicing  fee of 2% of the
purchase price of the equipment that is the subject of a secured equipment lease
for negotiating  secured  equipment leases and supervising the secured equipment
lease program.

         Operational or Liquidation Stage.

         We will not pay the following fees until we have paid  distributions to
stockholders equal to the sum of an aggregate, annual, cumulative, noncompounded
8% return on their  invested  capital plus 100% of the  stockholders'  aggregate
invested capital,  which is what we mean when we call a fee  "subordinated."  In
general,  we calculate the  stockholders'  invested  capital by multiplying  the
number of  shares  owned by  stockholders  by the  offering  price per share and
reducing  the  product  by  the  portion  of all  prior  distributions  paid  to
stockholders  from  the  sale of our  assets  and by any  amounts  paid by us to
repurchase shares under the redemption plan.

                  Deferred,   Subordinated  Real  Estate  Disposition  Fee.  The
Company may pay the Advisor a real estate disposition fee equal to the lesser of
one-half of a competitive real estate  commission or 3% of the gross sales price
of the property for providing  substantial  services in connection with the sale
of any of its properties.  You can read the section of this Prospectus under the
caption "The Advisor and the Advisory  Agreement -- The Advisory  Agreement"  if
you want more information about real estate  disposition fees that we may pay to
the Advisor.

                  Deferred,  Subordinated  Share of Net Sales  Proceeds from the
Sale of Assets.  The Company  will pay to the  Advisor a deferred,  subordinated
share of net sales  proceeds from the sale of assets of the Company in an amount
equal to 10% of net sales proceeds.

         The Company's  obligation to pay some fees may be subject to conditions
and restrictions or may change in some instances.  The Company may reimburse the
Advisor and its affiliates for out-of-pocket  expenses that they incur on behalf
of the Company, subject to certain expense limitations. In addition, the Company
may pay the Advisor and its affiliates a  subordinated  incentive fee if listing
of  the   Company's   common  stock  on  a  national   securities   exchange  or
over-the-counter market occurs.



<PAGE>

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

THE OFFERING

Offering Size...............    o    Maximum -- $450,000,000
                                o    $400,000,000 of common stock to be offered to investors meeting
                                     certain suitability standards and up to $50,000,000 of common
                                     stock available to investors who purchased their shares in this
                                     offering or one of the prior offerings of our Company and who
                                     choose to participate in our reinvestment plan.  The sale of
                                     approximately 25,000,000 of the 45,000,000 shares is subject to
                                     approval by the stockholders of a proposal to increase the number
                                     of authorized shares of the Company.  You can read the section of
                                     the Prospectus under the caption "Summary of the Articles of
                                     Incorporation and Bylaws-- Description of Capital Stock" for a
                                     description of authorized shares.  Until such time, if any, as the
                                     stockholders approve an increase in the number of authorized
                                     shares, this offering will be limited to approximately 20,000,000
                                     shares, up to 2,000,000 of which will be available to stockholders
                                     purchasing pursuant to the 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 115).

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 22).

Duration and Listing.........   Anticipated to be two to seven 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
                                continue 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.



<PAGE>



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
                                     as reimbursement of offering and acquisition-related expenses
                                o    7% -- To pay for other expenses of the offering

Our Reinvestment Plan........   We have adopted a reinvestment plan which will allow some stockholders
                                to have the full amount of their distributions reinvested in additional
                                shares that may be available.  We have registered 5,000,000 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>

<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 bear the risk of loss of 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

         This is an unspecified property offering.

                  You cannot  evaluate  properties that we have 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.  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,  directly or  indirectly,  nine hotels and have
entered  into  commitments  for  the  direct  or  indirect  acquisition  of four
additional hotel  properties.  The acquisition of the four properties is subject
to the fulfillment of certain  conditions and 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,  the Board of
Directors may approve future equity offerings or obtain financing,  the proceeds
of which may be invested in additional properties;  therefore, you will not have
the opportunity to evaluate all the properties that will be in our portfolio.

                  We cannot assure you that we will obtain 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.

                  The managing dealer has not made an independent  review of the
Company or the  Prospectus.  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.

         There may be delays in investing the proceeds of this offering.  We may
delay investing the proceeds from this offering 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 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.


<PAGE>


         The sale of shares by stockholders could be 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  our  shares  on  a  national   securities   exchange   or
over-the-counter  market, or, if we do apply for listing,  when such application
would be made or whether it would be  accepted.  If our  shares are  listed,  we
cannot  assure you a public  trading  market  will  develop.  In any event,  the
Articles of Incorporation  provide that we will not apply for listing before the
completion or termination of this offering.  We cannot assure you 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 we
own or that it would equal or exceed the amount you paid for the shares.

COMPANY-RELATED RISKS

         We have limited operating  history.  As of the date of this Prospectus,
the Company has purchased, directly or indirectly, nine 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.

         Our  management  has limited  experience  with  mortgage  financing and
equipment  leasing.  Not all of the officers  and  directors of the Advisor have
extensive  experience,  and the Advisor has limited  experience,  with  mortgage
financing  and  equipment  leasing,  which may  adversely  affect our results of
operations and therefore our ability to pay distributions.

         We are  dependent on the Advisor.  The Advisor,  with approval from the
Board of  Directors,  is  responsible  for our daily  management,  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 our 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 we 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.

         We will be subject to 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 us and the Advisor and
its  affiliates  and our  policies  to reduce  or  eliminate  certain  potential
conflicts.

                  We will experience competition for properties.  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 us. The
selection of properties to be transferred by the Advisor to us may be subject to
conflicts of  interest.  We cannot be sure that the Advisor will act in our best
interests when deciding  whether to allocate any particular  property to us. You
will not have the opportunity to evaluate the manner in which these conflicts of
interest are resolved before making your investment.

                  There will be competing demands on our officers and directors.
Our  directors  and  some of our  officers,  and the  directors  and some 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 us, will
not devote all of their  attention  to us and could take  actions  that are more
favorable to the other companies than to us.

                  The 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 us.  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 us 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.


<PAGE>


                  Our properties may be developed by affiliates. Properties that
we acquire 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 ours to serve as a  developer.  There is a risk,  however,  that we
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 and may be more beneficial to
the other program than to us.

                  There is no separate  counsel for the Company,  our affiliates
and  investors.  We may have interests that conflict with yours and those of our
affiliates, but none of us has the benefit of separate counsel.

REAL ESTATE AND OTHER INVESTMENT RISKS

         Possible  lack of  diversification  increases  the risk of  investment.
There is no limit on the number of properties of a particular  hotel chain which
we may acquire. However, under investment guidelines established by the Board of
Directors,  no  single  hotel  chain  may  represent  more than 50% of the total
portfolio unless approved by the Board of Directors, including a majority of the
independent  directors.  The Board of  Directors,  including  a majority  of the
independent  directors,  will  review the  Company's  properties  and  potential
investments in terms of geographic and hotel chain diversification. As of August
11, 1999, all of the Company's  properties were  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.

         We do not have 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  our  control  may reduce the value of
properties  that we  currently  own or those that we acquire in the future,  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.

         Adverse  trends in the hotel  industry may impact our  properties.  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 our income and the funds we have available to distribute to stockholders.

         We will not control the management of our properties.  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 nine properties  directly or
indirectly owned, and the four properties  identified as probable  acquisitions,
as of August 11, 1999,  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.

         We  may  not  control  the  joint  ventures  in  which  we  enter.  Our
independent  directors  must  approve all joint  venture or general  partnership
arrangements  in which we enter.  Subject to that 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.

         Joint  venture  partners  may have  different  interests  than we have.
Investments in joint  ventures  involve the risk that our  co-venturer  may have
economic or  business  interests  or goals  which,  at a  particular  time,  are
inconsistent  with our  interests  or goals,  that the  co-venturer  may be in a
position to take  action  contrary to our  instructions,  requests,  policies or
objectives, or that the 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
ours. 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.

         It may be difficult for us to exit a joint venture after an impasse. If
we enter into a joint venture, there will be a potential risk of impasse in some
joint venture  decisions since our approval and the approval of each co-venturer
will be required for some  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  complete  the  buy-out.  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. You can read the section of this Prospectus
under the caption  "Business  -- Joint  Venture  Arrangements"  if you want more
information  about the terms that our joint venture  arrangements  are likely to
include.

         We may not have control over properties under  construction.  We intend
to acquire sites on which a property that we will own 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  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 purchase the property  that is under  development
at a  pre-established  price  designed to reimburse us for all  acquisition  and
development  costs.  We  cannot be sure,  however,  that the  tenants  will have
sufficient funds to fulfill their obligations  under these  agreements.  You can
read the section of this Prospectus under the caption "Business - Site Selection
and  Acquisition  of  Properties"  if you want more  information  about property
development and renovation.

         We will have no economic  interest in ground  lease  properties.  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 the income stream derived from the lease,  we
will not share in any increase in value 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  our  risks.  The  value  of  our  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 our interest 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 in some
circumstances.  Vacancies  would reduce our cash receipts and could decrease the
properties' resale value until we are able to re-lease the affected properties.

         It may be difficult to re-lease our  properties.  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, in some cases, 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.

         We cannot control the sale of some  properties.  We expect to give some
tenants the right, but not the obligation,  to purchase their properties from us
beginning  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."

         The  liquidation  of our  assets may be  delayed.  For the first two to
seven 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 our 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 our 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 our  orderly
liquidation, unless our stockholders elect otherwise.

         Neither the Advisor nor the Board of  Directors  may be able to control
the  timing of the sale of our assets  due to market  conditions,  and we cannot
assure  you  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 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 our  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.

         The hotel industry is seasonal.  As a result of the  seasonality of the
hotel industry,  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.



<PAGE>


         Risks of Mortgage Lending.

                  Our mortgage loans may be impacted by unfavorable  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, our risk will increase
and the values of our interests may decrease.

                  Our   mortgage   loans  will  be  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 on our mortgage  loans 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.  We may determine not to make mortgage loans in any  jurisdiction  in
which we believe we have not complied in all material  respects with  applicable
requirements.  If we decide not to make mortgage loans in several jurisdictions,
it could reduce the amount of income we would receive.

         Risks of Secured Equipment Leasing.

                  Our  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  on our  secured  equipment  leases  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.  We may determine not to operate the
secured  equipment lease program in any jurisdiction in which we believe we have
not complied in all material respects with applicable requirements. If we decide
not to operate the secured equipment lease program in several jurisdictions,  it
could reduce the amount of income we would receive.

                  The  section  of this  Prospectus  captioned  " -- Tax  Risks"
discusses certain federal income tax risks associated with the secured equipment
lease program.

         Our  properties  may be subject  to  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 coming 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 and the Advisor may determine that
we will  acquire  a  property  in  which a Phase  I or  Phase  II  environmental
assessment indicates that 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 us.
Environmental  liabilities that we may incur could have an adverse effect on our
financial condition or results of operation.

FINANCING RISKS

         We have no  commitment  for  long-term  financing.  We intend 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  creates  risks.  We may borrow money to acquire
assets, to preserve our 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  $200,000,000  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 our total assets.  We may repay
the lines of credit using equity offering proceeds, including proceeds from this
offering,  working  capital,  permanent  financing or proceeds  from the sale of
assets. We may not borrow more than 300% of our net assets,  without showing our
independent directors that a higher level of borrowing is appropriate. Borrowing
may be risky if the cash flow from our real  estate  and  other  investments  is
insufficient to meet our debt obligations.  In addition, our lenders may seek to
impose restrictions on future borrowings,  distributions and 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.

MISCELLANEOUS RISKS

         Our hotel properties may be unable to compete successfully.  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 adversely affect our 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 actual return on 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.

         We may not have  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 us, the amount of
funds available for us to make distributions to stockholders would be reduced.

         Our governing  documents may discourage  takeovers.  Some provisions of
our 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 our Company by third
parties.  Some other provisions of the Articles of Incorporation which exempt us
from the  application of Maryland's  Business  Combinations  Statute and Control
Share  Acquisition  Statute,  may have the effect of  facilitating  (i) business
combinations between us and beneficial owners of 10% or more of the voting power
of our outstanding voting stock and (ii) the acquisition by any person of shares
entitled to exercise or direct the  exercise of 20% or more of our total  voting
power.  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 us to fail to  qualify  as a REIT.  You can read the
sections  of this  Prospectus  under  the  captions  "-- Tax Risks -- We will be
subject to increased taxation if we fail to qualify as a REIT for federal income
tax  purposes,"  "-- Tax Risks --  Ownership  limits may  discourage a change in
control,"  "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" if you want more information about ownership
limitations and transfer  restrictions  and the effect of business  combinations
and acquisitions of large amounts of our stock on our REIT status.

         Our  stockholders  are subject to  ownership  limits.  The  Articles of
Incorporation  generally restrict ownership of more than 9.8% of the outstanding
common stock or 9.8% of any series of outstanding preferred stock by one person.
If the ownership,  transfer,  acquisition  or change in our corporate  structure
would  jeopardize  our REIT status,  that  ownership,  transfer,  acquisition or
change in our corporate structure would be void as to the intended transferee or
owner and the intended  transferee or owner would not have or acquire any rights
to the common stock.

         Majority   stockholder   vote  may   discourage   changes  of  control.
Stockholders  may take  some  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. If approved by the holders of the appropriate
number of shares, all actions taken would be binding on all of our stockholders.
Some of these  provisions  may  discourage or make it more difficult for another
party to acquire control of us or to effect a change in our operations.

         Investors in our Company may experience 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,
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 our  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 our  best  interests.  See
"Summary of the Articles of  Incorporation  and Bylaws -- Description of Capital
Stock" and "The Offering -- Plan of Distribution."

         The  Board of  Directors  can take  many  actions  without  stockholder
approval.   The  Board  of  Directors  has  overall  authority  to  conduct  our
operations.  This authority includes significant  flexibility.  For example, the
Board of Directors can (i) list our stock on a national  securities  exchange or
over-the-counter market without obtaining stockholder approval; (ii) 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;  (iii)  issue  additional  shares  without  obtaining  stockholder
approval,  which  could  dilute  your  ownership;   (iv)  change  the  Advisor's
compensation,  and employ and compensate affiliates;  (v) 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 (vi)
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.

         We will rely on the  Advisor  and  Board of  Directors  to  manage  the
Company.  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 our
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 our management to the Advisor and the Board of Directors.

         Our officers and  directors  have  limited  liability.  The Articles of
Incorporation  and Bylaws  provide that an officer or  director's  liability for
monetary  damages to us,  our  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 our ability and the ability of our  stockholders to effectively take
action against our directors and officers  arising from their service to us. You
can read the  section  of this  Prospectus  under the  caption  "Summary  of the
Articles  of   Incorporation   and  Bylaws  -  Limitation   of   Liability   and
Indemnification"  for more information about the indemnification of our officers
and directors.

TAX RISKS

         We will be subject  to  increased  taxation  if we fail to qualify as a
REIT for federal income 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 taxable
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,  that we meet
the  requirements  for  qualification  as a REIT for the  taxable  years  ending
through  December  31,  1998  and that we are in a  position  to  continue  such
qualification.

         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."

         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.

         Our leases may be recharacterized as financings,  which would eliminate
depreciation  deductions on hotel properties.  Our tax counsel, Shaw Pittman, is
of the opinion, based upon certain assumptions,  that the leases of hotels where
we own the underlying  land  constitute  leases for federal income tax purposes.
However,  with  respect to the hotels where we do not own the  underlying  land,
Shaw Pittman is unable to render this opinion.  If the lease of a hotel does not
constitute  a lease for  federal  income tax  purposes,  it will be treated as a
financing  arrangement.  In the opinion of Shaw Pittman, the income derived from
such a financing  arrangement  would  satisfy  the 75% and the 95% gross  income
tests for REIT qualification  because it would be considered to be interest on a
loan secured by real property.  Nevertheless,  the recharacterization of a lease
in this fashion may have adverse tax  consequences for us, in particular that we
would not be entitled to claim depreciation deductions with respect to the hotel
(although  we would be entitled to treat part of the  payments we would  receive
under the arrangement as the repayment of principal).  In such event, in certain
taxable years our taxable income, and the corresponding obligation to distribute
95% of such  income,  would  be  increased.  Any  increase  in our  distribution
requirements  may limit our ability to invest in  additional  hotels and to make
additional mortgage loans.

         Excessive  non-real estate asset values may jeopardize our REIT status.
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 secured  equipment
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 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.

         We may have to borrow  funds or sell  assets  to meet our  distribution
requirements.  Subject  to some  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  some items  which  actually  have been paid or some of our  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.

         Ownership limits may discourage a change in control. For the purpose of
protecting our REIT status,  our Articles of  Incorporation  generally 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.

         We may be  subject  to other tax  liabilities.  Even if we qualify as a
REIT, we may be subject to some federal, state and local taxes on our income and
property that could reduce operating cash flow.

         Changes in tax laws may  prevent us from  qualifying  as a REIT.  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.




<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  --
Restriction of 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  AND  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 under "Summary of the Articles
of Incorporation and Bylaws -- Restriction of Ownership."

         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 "The Offering -- ERISA
Considerations."  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


<PAGE>


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 Bank, 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."


<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
40,000,000  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  ("Offering  Expenses") and
acquisition 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>
<S> <C>
                                                                                      Maximum Offering(1)
                                                                                      -------------------
                                                                                     Amount        Percent
                                                                                     ------        -------

GROSS PROCEEDS TO THE COMPANY (2)..........................................       $400,000,000      100.0%
Less:
   Selling Commissions to CNL
      Securities Corp. (2).................................................         30,000,000        7.5%
   Marketing Support and Due Diligence
      Expense Reimbursement Fee to
      CNL Securities Corp. (2).............................................          2,000,000        0.5%
   Offering Expenses (3)...................................................         12,000,000        3.0%
                                                                                  ------------      ------

NET PROCEEDS TO THE COMPANY................................................        356,000,000       89.0%
Less:
   Acquisition Fees to the Advisor (4).....................................         18,000,000        4.5%
   Acquisition Expenses (5)................................................          2,000,000        0.5%
   Initial Working Capital Reserve.........................................           (6)
                                                                                  ------------      ------
CASH PAYMENT FOR PURCHASE OF PROPERTIES
   AND THE MAKING OF MORTGAGE LOANS
   BY THE COMPANY (7)......................................................       $336,000,000       84.0%
                                                                                  ============      ======

</TABLE>

FOOTNOTES:

(1)  Excludes  5,000,000  Shares that may be sold  pursuant to the  Reinvestment
     Plan.

(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.

(3)  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,
     the 0.5% marketing support and due diligence expense  reimbursement fee and
     the Soliciting Dealer Servicing 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 ("Acquisition Expenses").

(5)  Represents  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  are
     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
     ("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").

(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."


<PAGE>


                             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
in  connection  with this  offering.  The table  excludes  estimated  amounts of
compensation   relating  to  any  Shares   issued   pursuant  to  the  Company's
Reinvestment Plan. See "The Advisor and the Advisory Agreement." For information
concerning  compensation  and fees paid to the Advisor and its Affiliates  since
the  date  of  inception  of  the  Company,  see  "Certain   Transactions."  For
information concerning compensation to the Directors, see "Management."

         A maximum of 40,000,000 Shares  ($400,000,000)  may be sold, subject to
approval by the stockholders of an increase in the number of authorized  Shares.
See  "Summary of the  Articles of  Incorporation  and Bylaws --  Description  of
Capital Stock." An additional  5,000,000  Shares may be sold to stockholders who
receive  a  copy  of  this  Prospectus  and  who  purchase  Shares  through  the
Reinvestment  Plan.  Prior to the  conclusion  of this  offering,  if any of the
5,000,000  Shares  remain  after  meeting  anticipated   obligations  under  the
Reinvestment  Plan,  the Company may decide to sell a portion of these Shares in
this offering.  If the  stockholders do not approve an increase in the number of
authorized  Shares,  a  maximum  of  20,000,000  Shares  may be sold,  including
2,000,000 Shares that may be sold only pursuant to the Reinvestment Plan.

         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.


<PAGE>

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

- ------------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                              Estimated
      and Recipient                                  Method of Computation                                   Maximum Amount
- ------------------------------------------------------------------------------------------------------------------------------------
                                                        Offering Stage
- ------------------------------------------------------------------------------------------------------------------------------------
Selling Commissions to    Selling  Commissions of 7.5% per Share on all Shares sold, subject       $30,000,000 if 40,000,000  Shares
Managing Dealer and       to reduction under certain circumstances as described in "The            are sold.
Soliciting Dealers        Offering  --  Plan of Distribution."  Soliciting Dealers may be
                          reallowed  Selling  Commissions  of up to 7% with respect to Shares
                          they sell.
- ------------------------------------------------------------------------------------------------------------------------------------
Marketing support and     Expense allowance of 0.5% of Gross Proceeds to the Managing Dealer,      $2,000,000 if 40,000,000 Shares
due diligence expense     all or a portion of which may be reallowed to Soliciting Dealers         are sold.
reimbursement fee to      with prior written approval from, and in the sole discretion of, the
Managing  Dealer and      Managing Dealer.  The Managing Dealer will pay all sums attributable
Soliciting Dealers        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 pay all such      Amount is not determinable at
Advisor and its           expenses in excess of 3% of Gross Proceeds.  The Offering Expenses       this time, but will not exceed
Affiliates for            paid by the Company, together  with the 7.5% Selling Commissions, the    3% of Gross  Proceeds:
Offering Expenses         0.5% marketing support and due diligence expense reimbursement fee and   $12,000,000 if 40,000,000 Shares
                          the Soliciting Dealer Servicing Fee incurred by the Company will not     are sold.
                          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 financing           $18,000,000 if 40,000,000 Shares
Advisor                   ("Permanent  Financing") and the line of credit that are used to         are sold plus $9,000,000 if
                          acquire  Properties,  but  excluding  loan proceeds used to finance      Permanent Financing equals
                          secured equipment leases  (collectively,  "Total Proceeds") payable      $200,000,000.
                          to the Advisor as Acquisition  Fees.  However,  no Acquisition Fees
                          will be paid on loan  proceeds  from the line of credit  until such
                          time  as all  Net  Offering  Proceeds  have  been  invested  by the
                          Company.
- ------------------------------------------------------------------------------------------------------------------------------------
Other Acquisition Fees    Any fees paid to Affiliates  of the Advisor in connection  with the      Amount is not determinable at
to Affiliates of the      financing,  development,  construction or renovation of a Property.      this time.
Advisor                   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.
- ------------------------------------------------------------------------------------------------------------------------------------

<PAGE>

- ------------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                              Estimated
      And Recipient                                  Method of Computation                                   Maximum Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Reimbursement of          Reimbursement  to the  Advisor  and  its  Affiliates  for  expenses      Acquisition Expenses, which are
Acquisition Expenses to   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  Acquisition  Expenses      the Properties, are not
                          payable to the Advisor and its  Affiliates  shall be reasonable and      determinable at this time.
                          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 equal to one-twelfth         Amount is not determinable at
the Advisor               of 0.6% of the Company's Real Estate Asset Value and the                 this time.  The amount of the
                          outstanding  principal  amount of any Mortgage Loans, as of the end      Asset  Management Fee will depend
                          of the  preceding  month.  Specifically,  Real  Estate  Asset Value      upon,  among  other  things,  the
                          equals the amount  invested in the  Properties  wholly owned by the      cost  of the  Properties  and the
                          Company,  determined  on the  basis of cost,  plus,  in the case of      amount   invested   in   Mortgage
                          Properties  owned by any joint venture or  partnership in which the      Loans.
                          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 Acquisition  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.
- ------------------------------------------------------------------------------------------------------------------------------------


<PAGE>


- ------------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                              Estimated
      And Recipient                                  Method of Computation                                   Maximum Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Reimbursement to the      Operating Expenses (which, in general,  are those expenses relating       Amount is not determinable at
Advisor and Affiliates    to  administration  of the  Company  on an ongoing  basis)  will be       this time.
for operating expenses    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
                          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.
- ------------------------------------------------------------------------------------------------------------------------------------
Soliciting  Dealer        An annual fee of .20% of the aggregate investment of stockholders         Amount is not determinable at
Servicing Fee to          who purchase Shares in this offering, generally  payable to the           this time.  Until such time as
Managing  Dealer          Managing  Dealer,  on December 31 of each year,  commencing on            assets are sold, the estimated
                          December 31 of the year  following  the year in which the  offering       amounts payable to the Managing
                          terminates.  The Managing Dealer,  in its sole discretion,  in turn       Dealer for each of the years
                          may  reallow  all or a portion  of such fee to  Soliciting  Dealers       following the year of
                          whose clients hold Shares on such date.  In general,  the aggregate       termination of the offering are
                          investment of stockholders  who purchase Shares in this offering is       expected to be $800,000 if
                          the amount of cash paid by such  stockholders  to the  Company  for       40,000,000 Shares are sold.  The
                          their  Shares,  reduced  by  certain  prior  Distributions  to such       maximum total amount payable to
                          stockholders  from  the  Sale  of  assets.  The  Soliciting  Dealer       the Managing Dealer through
                          Servicing  Fee will  terminate  as of the  beginning of any year in       December 31, 2007 is $4,800,000
                          which the Company is  liquidated  or in which the Company lists its       if 40,000,000 Shares are sold.
                          common stock on a national  securities  exchange or
                          over-the-counter    market   ("Listing")    occurs,
                          provided,  however, that any previously accrued but
                          unpaid portion of the Soliciting  Dealer  Servicing
                          Fee  may be paid  in  such  year or any  subsequent
                          year.
- ------------------------------------------------------------------------------------------------------------------------------------

<PAGE>

- ------------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                              Estimated
      And Recipient                                  Method of Computation                                   Maximum Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated    A deferred, subordinated real estate disposition fee, payable upon       Amount is not determinable at
real estate disposition   the Sale of one or more Properties,  in an amount equal to the           this time. The amount of this
fee  payable  to the      lesser of (i) one-half of a Competitive Real Estate Commission, or       fee, if it becomes payable, will
Advisor from a Sale or    (ii) 3% of the sales price of such Property or Properties.               depend upon the price at which
Sales of a Property not   Payment of such fee shall be made only if the Advisor provides a         Properties are sold.
in liquidation of the     substantial amount of services in connection with the Sale of a
Company                   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  invested
                          capital ("Invested Capital"). In general,  Invested
                          Capital   is  the   amount  of  cash  paid  by  the
                          stockholders  to  the  Company  for  their  Shares,
                          reduced  by  certain  prior  Distributions  to  the
                          stockholders  from the Sale of  assets.  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,  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.
- ------------------------------------------------------------------------------------------------------------------------------------
Subordinated incentive    At such time, if any, as Listing occurs, the Advisor shall be paid    Amount is not determinable at
fee payable to the        the subordinated incentive fee ("Subordinated Incentive Fee") in      this time.
Advisor at such time,     an amount equal to 10% of the amount by which (i) the market value
if any, as Listing        of the Company (as defined below) plus the total Distributions
occurs                    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 Sales Proceeds     Amount is not determinable at
share of Net Sales        from Sales of assets of the Company  payable after receipt by the     this time.
Proceeds from Sales of    stockholders of Distributions equal to the sum of (i) the
assets of the  Company    Stockholders' 8% Return and (ii) 100% of Invested Capital.
not in liquidation of     Following Listing, no share of Net Sales Proceeds will be paid to
the Company payable to    the Advisor.
the Advisor
- ------------------------------------------------------------------------------------------------------------------------------------

<PAGE>

- ------------------------------------------------------------------------------------------------------------------------------------
         Type of
      Compensation                                                                                              Estimated
      And Recipient                                  Method of Computation                                   Maximum Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Performance Fee payable   Upon termination of the Advisory Agreement,  if Listing has not           Amount is not determinable at
to the Advisor            occurred and the Advisor has met applicable performance standards,        this time.
                          the Advisor shall be paid the  Performance  Fee in the amount equal
                          to 10% of the  amount  by  which  (i) the  appraised  value  of the
                          Company's  assets  on the  date  of  termination  of  the  Advisory
                          Agreement (the "Termination  Date"), less any indebtedness  secured
                          by such assets,  plus total Distributions paid to stockholders from
                          the Company's  inception through the Termination Date, exceeds (ii)
                          the sum of 100% of  Invested  Capital  plus an amount  equal to the
                          Stockholders'  8% Return from  inception  through  the  Termination
                          Date.  The  Performance  Fee, to the extent  payable at the time of
                          Listing,  will  not  be  payable  in  the  event  the  Subordinated
                          Incentive Fee is paid.
- ------------------------------------------------------------------------------------------------------------------------------------
Secured Equipment Lease   A fee paid to the Advisor out of the proceeds of the one or more          Amount is not determinable at
Servicing Fee to the      revolving lines of credit (collectively, the "Line of  Credit") or        this time.
Advisor                   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 is not determinable at
Advisor and Affiliates                                                                              this time.
for Secured Equipment
Lease servicing expenses
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       Liquidation Stage
- ------------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated    A deferred, subordinated real estate disposition fee, payable             Amount is not determinable at
real estate disposition   upon Sale of one or more Properties, in an amount equal to the            this time.  The amount of this
fee payable to the        lesser of (i) one-half of a Competitive Real Estate Commission,           fee, if it becomes payable, will
Advisor from a Sale or    or (ii) 3% of the sales price of such Property or Properties.             depend upon the price at which
Sales in liquidation of   Payment of such fee shall be made only if the Advisor provides             Properties are sold.
the Company               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 Sales Proceeds         Amount is not determinable at
share of Net Sales        from Sales of assets of the Company  payable after receipt by the         this time.
Proceeds from Sales of    stockholders of Distributions equal to the sum of (i) the
assets of the Company     Stockholders' 8% Return and (ii) 100% of Invested Capital.
in liquidation of the     Following  Listing,  no share of Net Sales Proceeds will be paid to
Company payable to the    the Advisor.
Advisor
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<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 Investment Company              Commercial Net Lease Realty, Inc. (4)
 CNL Securities Corp. (2)
                                     Restaurant
 Corporate Services                  ----------
 ------------------                  CNL Fund Advisors, Inc.
 CNL Shared Services, Inc. (3)
                                     Hospitality
                                     -----------
                                     CNL Hospitality Advisors, Inc. (5)
                                     CNL Hotel Development Company

                                     Health Care
                                     -----------
                                     CNL Health Care Advisors, Inc.
                                     CNL Health Care Development, Inc.

                                     Financial Services
                                     ------------------
                                     CNL Capital Corp.
                                     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 wholly owned  subsidiary  of CNL  Investment
         Company) has served as managing dealer in the offerings for various CNL
         public and private real estate programs, including the Company.

(3)      CNL Shared Services,  Inc. (formerly 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 majority  owned  subsidiary of CNL
         Group,  Inc.) provides  management and advisory services to the Company
         pursuant to the Advisory Agreement.

PRIOR AND FUTURE PROGRAMS

         In the past,  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


<PAGE>


owns,  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,  financing, operation, leasing, and management of properties that
may be suitable for the Company.

         Certain of these affiliated  public or private real estate programs 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  program.  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.

COMPETITION TO ACQUIRE PROPERTIES AND INVEST IN MORTGAGE LOANS

         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 or carrying value, 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,  (iii) a satisfactory  site inspection has
been completed, and (iv) a deposit has been paid on the Property.



<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 -- Real Estate and Other Investment Risks -- We may
not control the joint ventures in which we enter."

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 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, 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 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,  and  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,  or if a majority  of the  Directors  (including  a
majority  of  the  Independent  Directors)  not  otherwise  interested  in  such
transactions 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 "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 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 " --
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 some
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 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  5,000,000  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 5,000,000 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,  the
initial public offering (the "Initial Offering") or the 1999 offering (the "1999
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.

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.



<PAGE>


         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.

         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's 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.


                              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  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  --  Offering-Related  Risks -- The sale of
shares by stockholders could be difficult."


                                    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.  Generally,
however,  the leases will  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.  The tenant
generally  is  responsible  for  replenishing  the reserve fund and for paying a
specified return on the amount of capital  expenditures  paid for 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


<PAGE>


Research, a leading provider of lodging industry statistical research, the hotel
industry has been steadily  improving its  financial  performance  over the past
eight consecutive  years. Also according to Smith Travel Research,  in 1998, the
industry  reached its highest absolute level of pre-tax profit in its history at
approximately $21 billion.

                                 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
                         1998                      20.9

         Source:  Smith Travel Research

         As indicated in the table below,  the average daily room rate increased
4.4% in 1998, from $75.31 in 1997 to $78.62 in 1998, resulting in 11 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                            75.31
                    1998                            78.62
         Source:  Smith Travel Research

         Revenue per available  room also  increased by 3.6% from $48.57 in 1997
to $50.32 in 1998. In 1998, growth in room supply exceeded growth in room demand
and resulted in a slight dip in occupancy.  In 1998,  total  occupancy fell 0.8%
from 64.5% in 1997 to 64.0%.  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.  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.  According to Smith Travel Research data, United States
lodging industry revenues reached over $93 billion in 1998.

         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  in  Properties"  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 in
Properties"  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 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 $200,000,000, 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 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,
proceeds from the sale of assets,  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  August  11,  1999,  the  Company  had  acquired,   directly  or
indirectly, nine hotel Properties consisting of land, building and equipment and
had initial  commitments  to acquire,  directly or indirectly,  four  additional
Properties. However, as of August 11, 1999, 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,  (iii) a satisfactory site inspection has been completed,  and (iv) a
deposit has been paid on the Property.  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 nine Properties  acquired  directly
or  indirectly  by  the  Company  as of  August  11,  1999  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 $400,000,000 Net Offering Proceeds from this offering,  for which there
is no assurance,  the Company could invest in a total of  approximately 24 to 70
hotel Properties  (including 8 to 34 Properties to be acquired with the proceeds
of this  offering  and 7 to 27  additional  Properties  to be acquired  with the
proceeds of the Prior  Offerings).  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.  The  Company may also borrow to
acquire Assets.  See "Business -- Borrowing."  Management  estimates that 10% to
15% of the Company's  investment for each hotel Property will be for the cost of
land,  80% to 85% for the  cost of the  building  and 5% to 10% for the  cost of
furniture,  fixtures and equipment.  See "Joint Venture  Arrangements" below and
"Risk  Factors -- Real Estate and Other  Investment  Risks --  Possible  lack of
diversification  increases the 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.

         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

         Atlanta  Portfolio.  On July 31, 1998,  the Company  acquired two hotel
Properties.  The Properties are the Residence  Inn(R) by Marriott(R)  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-


<PAGE>


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 general terms of the lease agreements are described in
"Business --  Description  of Property  Leases." 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  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 increased 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 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 has been 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
         has  established a 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 are 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  have
         guaranteed  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.

         Pursuant to the purchase  agreement in connection  with the acquisition
of the two Properties  above,  the Company may be required to make an additional
payment of up to $1 million,  contingent upon these Properties achieving certain
gross  earnings  before  interest,  taxes,  depreciation  and  amortization,  as
compared to the original  purchase price pursuant to a formula during a 36 month
period ending July 31, 2001. Rental income will be adjusted upward in accordance
with the lease agreements for any such amount paid.

         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 $11,100,000, respectively.

         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(R)  by  Marriott(R)  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,  the average  daily room rate and the
revenue per available room for the periods the hotels have been  operational are
as follows:
<TABLE>
<CAPTION>
<S> <C>

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

        *1997         42.93%          $ 91.15               $39.13              39.08%           $85.97            $33.60
       **1998         75.20%            99.70                75.01              74.10%            87.36             64.73
      ***1999         80.10%           105.80                84.69              82.50%            88.30             72.83
</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 December 31,
      1998.
***   Data for 1999 represents the period January 1, 1999 through June 30, 1999.

         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 have
been 1.19 times base rent for the 12 months  ended  December  31,  1998.  Actual
combined net income before  subordinated  management fees for the period January
1, 1999 through June 30, 1999, was 1.33 times base rent.

         Western International Portfolio. In February 1999, the Company executed
a series of  agreements  with Five Arrows  Realty  Securities  II L.L.C.  ("Five
Arrows"),  pursuant to which the Company and Five Arrows  formed a jointly owned
real estate investment trust, CNL Hotel Investors, Inc. ("Hotel Investors"), for
the purpose of  acquiring  up to eight hotel  Properties  from  various  sellers
affiliated with Western International (the "Hotels").  At the time the agreement
was entered into,  the eight Hotels (four  Courtyard by Marriott  hotels,  three
Residence Inn by Marriott hotels, and one Marriott  Suites(R)) were either newly
constructed  or in various  stages of  completion.  As of August 11,  1999,  the
Company had acquired an interest in seven of the eight Hotels and the  remaining
Hotel is expected to be acquired after completion of construction.

         The  Advisor  is also the  advisor  to Hotel  Investors  pursuant  to a
separate  advisory  agreement.  However,  in no event will the  Company  pay the
Advisor  fees,  including  the  Company's  pro rata portion of Hotel  Investors'
advisory fees, in excess of amounts  payable under its Advisory  Agreement.  The
Advisor entered into separate purchase  agreements for each of the eight Hotels,
which agreements included customary closing conditions,  including inspection of
and due diligence on the completed  Properties.  The aggregate purchase price of
all eight Hotels, once the remaining Hotel under construction is acquired,  will
be approximately $184 million, excluding closing costs.

         In order to fund these  purchases,  Five  Arrows  committed  to make an
investment of up to $50.9 million in Hotel Investors.  The Company  committed to
make an investment of up to $40 million in Hotel Investors, which investment has
been and will be made through one of the  Company's  wholly owned  subsidiaries,
CNL Hospitality Partners, LP ("Hospitality Partners").  Hotel Investors expected
to fund the  remaining  amount of  approximately  $96.6  million with  permanent
financing  from  Jefferson-Pilot  Life  Insurance  Company,   secured  by  Hotel
Investors' interests in the properties (the "Hotel Investors Loan").

         In  return  for  their  respective  funding  commitments,  Five  Arrows
received a 51% common stock  interest and  Hospitality  Partners  received a 49%
common  stock  interest  in Hotel  Investors.  As funds  are  advanced  to Hotel
Investors in connection with the closings on the eight Hotels,  Five Arrows will
receive up to 50,886 shares of Hotel Investors' 8% Class A cumulative, preferred
stock ("Class A Preferred Stock"),  and Hospitality  Partners will receive up to
39,982  shares of Hotel  Investors'  9.76% Class B cumulative,  preferred  stock
("Class B Preferred  Stock").  The Class A Preferred Stock is exchangeable  upon
demand into Common Stock of the  Company,  as  determined  pursuant to a formula
that is intended to make the  conversion  not dilutive to funds from  operations
(based  on the  revised  definition  adopted  by the Board of  Governors  of the
National  Association of Real Estate  Investment Trusts which means net earnings
determined  in  accordance  with  generally  accepted   accounting   principles,
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)  per  share of the  Company's
common stock.

         On February  25,  1999,  Hotel  Investors  purchased  four of the eight
Hotels  for an  aggregate  purchase  price of  approximately  $90  million  (the
"Initial  Hotels")  and paid $10  million  as a  deposit  on the four  remaining
Hotels. The Initial Hotels are the Courtyard by Marriott located in Plano, Texas
(the "Legacy Park Property"),  the Marriott Suites located in Dallas, Texas (the
"Market Center  Property"),  the Residence Inn by Marriott located in Las Vegas,
Nevada (the "Hughes Center  Property") and the Residence Inn by Marriott located
in Plano, Texas (the "Dallas Plano Property"). On June 16, 1999, Hotel Investors
purchased three additional Hotels of the eight Hotels (the "Additional  Hotels")
for an aggregate  purchase price of  approximately  $77 million.  The Additional
Hotels are the  Courtyard  by  Marriott  located  in  Scottsdale,  Arizona  (the
"Scottsdale Downtown  Property"),  the Courtyard by Marriott located in Seattle,
Washington (the "Lake Union Property") and the Residence Inn by Marriott located
in Phoenix, Arizona (the "Phoenix Airport Property"). Hotel Investors applied $7
million of the $10 million  deposit  toward the  acquisition  of the  Additional
Hotels.  As a result of these purchases and the deposit,  Five Arrows has funded
approximately $48 million of its commitment and purchased 48,337 shares of Class
A Preferred  Stock and the Company has funded  approximately  $38 million of its
commitment to Hotel  Investors and purchased  37,979 shares of Class B Preferred
Stock. Hotel Investors has obtained advances totalling approximately $88 million
relating to the Hotel  Investors Loan in order to facilitate the  acquisition of
the  Initial  Hotels and the  Additional  Hotels  (the  "Seven  Hotels").  Hotel
Investors intends to use the remaining committed capital contributions from Five
Arrows  and  the  Company,   and  proceeds   from  the  Hotel   Investors   Loan
proportionately to fund the remaining Property acquisition.

         Five Arrows also  committed  to invest up to $15 million in the Company
through the purchase of Common Stock pursuant to the Company's  Initial Offering
and the 1999 Offering (the "Prior  Offerings"),  the proceeds of which have been
and  will be used  by the  Company  to  fund  approximately  38% of its  funding
commitment to Hotel Investors. As of February 24, 1999, Five Arrows had invested
$9,297,056 in the Company. Due to the stock ownership  limitations  specified in
the  Company's  Articles of  Incorporation  at the time of Five Arrows'  initial
investment,  $5,612,311  was invested in the Company's  Common Stock through the
purchase  of 590,770  Shares and  $3,684,745  was  advanced  to the Company as a
convertible loan,  bearing an interest rate of eight percent.  Due to additional
subscription  proceeds  received from  February 24, 1999 to April 30, 1999,  the
loan was converted to 387,868 Shares of the Company's  Common Stock on April 30,
1999. On June 17, 1999,  Five Arrows invested an additional  $4,952,566  through
the purchase of 521,322 Shares of Common Stock.  Therefore, as of June 30, 1999,
Five  Arrows had  invested  $14,249,622  of its $15  million  commitment  in the
Company.  In addition to the above investments,  Five Arrows has purchased a 10%
interest in the Advisor.  In connection  with Five Arrows'  commitment to invest
$15 million in the Company,  the Advisor and certain  Affiliates  have agreed to
waive certain fees otherwise payable to them by the Company.

         Cash flow from  operations of Hotel  Investors is distributed  first to
Five Arrows with  respect to dividends  payable on the Class A Preferred  Stock.
Such dividends are calculated based on Five Arrows' "special  investment amount"
which is $1,294.78 per share,  representing  the sum of its  investment in Hotel
Investors  and its $15 million  investment  in the Company on a per share basis,
adjusted for any distributions  received from the Company.  Then, cash flow from
operations is  distributed  to the Company with respect to its Class B Preferred
Stock.  Next, cash flow is distributed to 100 CNL Group,  Inc. and subsidiaries'
associates who each own one share of Class C preferred stock in Hotel Investors,
to provide a quarterly,  cumulative,  compounded 8% return.  All remaining  cash
flow from operations is distributed pro rata with respect to the interest in the
common shares.

         Hotel Investors  acquired the Legacy Park Property for $12,694,000 from
PLC Hotel Property, Ltd., the Market Center Property for $32,973,000 from Marcen
Property,  Ltd.,  the Hughes  Center  Property for  $33,097,000  from LVHC Hotel
Property,  Ltd.,  the Dallas  Plano  Property  for  $11,684,000  from PLR1 Hotel
Property,  Ltd,  the  Scottsdale  Downtown  Property for  $19,614,216  from SAHD
Property,  LP, the Lake Union  Property  for  $35,801,212  from  Westlake  Hotel
Property,  LP and the Phoenix Airport  Property for $21,351,707  from APRI Hotel
Property,  LP.  In  connection  with the  purchase  of the Seven  Hotels,  Hotel
Investors,  as lessor, entered into seven separate,  long-term lease agreements.
The lessee of the Seven Hotels is the same  unaffiliated  lessee.  The leases on
all  seven  Properties  are  cross-defaulted.  The  general  terms of the  lease
agreements are described in "Business --  Description  of Property  Leases." The
principal features of the leases are as follows:

o        The initial term of each lease expires in  approximately 20  years,  on
         December 28, 2018.

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

o        The leases require minimum rent payments as follows.



<PAGE>


                                                        Minimum Annual Rent
                                                    ----------------------------
                                                                    Year 2 and
               Property               Location         Year 1       Thereafter
  -----------------------------   ----------------  ------------   -------------

  Legacy Park Property            Plano, TX          $1,308,673      $1,341,390
  Market Center Property          Dallas, TX          3,399,319       3,484,302
  Hughes Center Property          Las Vegas, NV       3,412,068       3,497,369
  Dallas Plano Property           Plano, TX           1,204,485       1,234,597
  Scottsdale Downtown Property    Scottsdale, AZ      2,022,084       2,072,636
  Lake Union Property             Seattle, WA         3,690,847       3,783,118
  Phoenix Airport Property        Phoenix, AZ         2,201,207       2,256,237

o        In addition to minimum  rent,  for lease years one and two,  the leases
         require  percentage rent equal to 7.75% of the aggregate  amount of all
         room revenues  combined,  for the Seven Hotels, in excess of a combined
         quarterly   threshold  of   $11,885,000.   For  lease  year  three  and
         thereafter,  the leases require  percentage  rent equal to 7.75% of the
         aggregate amount of all room revenues  combined,  for the Seven Hotels,
         in excess of lease year two actual room revenues.

o        The tenant of the Seven Hotels has  established  a FF&E  Reserve  which
         will be used for the replacement and renewal of furniture, fixtures and
         equipment  relating  to the  hotel  Properties.  Deposits  to the  FF&E
         Reserve are made once every four weeks as  follows:  (i) for the Legacy
         Park, Hughes Center, Dallas Plano,  Scottsdale Downtown, Lake Union and
         Phoenix  Airport  Properties,  1% of gross receipts for the first lease
         year; 3% of gross  receipts for the second lease year;  and 5% of gross
         receipts  every lease year  thereafter  and (ii) for the Market  Center
         Property,  1% of gross  receipts for the first lease year;  2% of gross
         receipts for the second lease year; 3% of gross  receipts for the third
         through fifth lease years;  4% of gross  receipts for the sixth through
         tenth lease years; and 5% of gross receipts for the eleventh lease year
         and  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
         Hotel Investors.

o        The tenant  under each lease is required to  maintain,  for up to three
         years  from the  commencement  of the last  lease for the  Hotels to be
         executed (but the period will in no event end earlier than December 31,
         2003),  a liquid net worth  equal to a minimum  amount  (the "Net Worth
         Requirement"),  which  may be used  solely to make  payments  under the
         leases. The Net Worth Requirement may be reduced after twelve months to
         the extent by which  payment of rent exceeds cash  available  for lease
         payments  (gross  revenues  less  property  expenses)  derived from the
         leased Hotels during the one-year period.  In addition,  providing that
         all of the  Hotels  have  been  opened  for one  year,  the  Net  Worth
         Requirement  will  terminate at such time that cash available for lease
         payments for all of the leased Hotels equals 125% of total minimum rent
         due under the leases for 12  consecutive  months;  or that the lease is
         terminated pursuant to its terms (other than for an event of default).


<PAGE>


         The estimated  federal income tax basis of the  depreciable  portion of
the Seven Hotels is as follows.

                   Legacy Park Property                $11,200,000
                   Market Center Property                30,500,000
                   Hughes Center Property                29,700,000
                   Dallas Plano Property                 10,400,000
                   Scottsdale Downtown Property          16,900,000
                   Lake Union Property                   29,300,000
                   Phoenix Airport Property              19,300,000

         Each of the Seven Hotels is a newly  constructed  hotel which  recently
commenced operations. The Legacy Park Property is located approximately 25 miles
north of the city of Dallas and has 153 guest rooms and five suites.  The Market
Center  Property is  approximately  two miles  northwest  of the Dallas  central
business district and has 266 guest suites. The Dallas Plano Property is located
approximately  25 miles  north of the city of Dallas  and has 126 guest  suites.
According to Hospitality Valuation Services (HVS) data, Dallas has more than 200
planned  industrial  districts and is home to over 250  insurance  companies and
many  major oil  companies.  Since  1996,  more than 20  regional  and  national
companies have relocated to or completed  expansions in the area.  Other lodging
facilities  located in proximity to the Legacy Park  Property  include a Hampton
Inn, a  Fairfield  Inn(R) by  Marriott(R),  a LaQuinta  Inn & Suites and another
Courtyard  by Marriott.  Other  lodging  facilities  located in proximity to the
Market Center Property  include a  Renaissance(R)  Hotel,  an Embassy Suites,  a
Sheraton  Suites,  a Wyndham  Garden Hotel and a Courtyard  by  Marriott.  Other
lodging  facilities  located in proximity to the Dallas Plano Property include a
Homewood Suites, a Bradford Suites, a Mainstay Suites, a La Quinta Inn & Suites,
a Courtyard by Marriott and another Residence Inn by Marriott.

         The Hughes Center  Property is in a commercial park located east of the
Las Vegas strip and has 256 guest suites.  According to HVS data,  in 1998,  Las
Vegas hosted  approximately  4,000 conventions with more than 3.3 million people
in attendance.  The 1998 economic  impact of  conventions  was an estimated $4.2
billion.  In addition,  Las Vegas is known a the  "Entertainment  Capital of the
World,"  drawing  more than 30 million  visitors in 1998 and  generating  a 1998
hotel  occupancy  rate of 85.8% compared to the United States  national  average
occupancy  rate of 64%.  Other  lodging  facilities  located in proximity to the
Hughes Center  Property  include an  AmeriSuites,  a Hawthorn Suites and another
Residence Inn by Marriott.

         The  Scottsdale  Downtown  Property is located  approximately  15 miles
northeast  of Phoenix Sky Harbor  International  Airport and has 176 guest rooms
and four suites.  The Phoenix Airport  Property is located  approximately  three
miles  north of  Phoenix  Sky  Harbor  International  Airport  and has 200 guest
suites.  According  to HVS data,  Arizona is one of the top two fastest  growing
states  in the  nation,  second  only to the  state of  Nevada.  Phoenix  is the
fifteenth  largest  metropolis  in the United  States.  Due to its  location and
climate, Phoenix has become a convention destination with more than 347,238 room
nights  booked in 1998.  Other  lodging  facilities  located in proximity to the
Scottsdale Downtown Property include a Hampton Inn, a Fairfield Inn by Marriott,
a Holiday  Inn, a Comfort  Suites,  a Quality  Suites,  a Days Inn and a Ramada.
Other lodging  facilities  located in proximity to the Phoenix Airport  Property
include a Double Tree  Suites,  an Embassy  Suites,  an Embassy  Suites  West, a
Wyndham Garden Hotel and a Holiday Inn Select.

         The Lake Union  Property is in downtown  Seattle,  near the  University
district  and the  Seattle  Center  area and has 248 guest rooms and two suites.
According to HVS data, computer and electronic jobs in Seattle have grown by 300
percent in the past 20 years.  Other lodging  facilities located in proximity to
the Lake Union  Property  include a Residence  Inn by Marriott,  a Hampton Inn &
Suites, a Cavanaugh's Inn, a Warwick Hotel, a Mayflower and a Roosevelt Hotel.

         Since  the  Seven  Hotels  are newly  constructed  properties,  limited
operating history is available.  Of the Seven Hotels, the Hughes Center Property
and the Dallas  Plano  Property  were the  earliest to commence  operations,  in
October  1998.  Based  on  information   provided  to  the  Company  by  Western
International  for the period ended  December 31,  1998,  the hotels  located on
these Properties generated gross operating profits of


<PAGE>


$690,000 and $188,000,  respectively,  which  resulted in net operating  profits
(earnings  before  interest,  taxes and  depreciation)  of $394,000  and $55,000
respectively.  The average  occupancy  rate, the average daily room rate and the
revenue per available room for the periods the hotels have been  operational are
as follows:

<TABLE>
<CAPTION>
<S> <C>
                                                                                              Revenue
                                                             Average          Average           per
                                                            Occupancy          Daily         Available
     Property                  Location         Year          Rate          Room Rate          Room
- ---------------------        -----------       ------     -------------    -------------    ------------

Legacy Park Property         Plano, TX          *1998         8.20%           $45.28           $ 3.70
                                               **1999        55.90%            95.54            53.41

Market Center Property       Dallas, TX         *1998        37.90%          $100.95          $ 38.26
                                               **1999        73.30%           118.18            86.63

Hughes Center Property       Las Vegas, NV      *1998        47.30%          $107.86          $ 51.00
                                               **1999        73.10%           100.92            73.77

Dallas Plano Property        Plano, TX          *1998        46.70%           $88.79          $ 41.47
                                               **1999        58.90%            83.95            49.45

Scottsdale Downtown
   Property                  Scottsdale, AZ    **1999        20.10%           $57.96          $ 11.65

Lake Union Property          Seattle, WA       **1999        57.60%          $114.33          $ 65.85

Phoenix Airport Property     Phoenix, AZ       **1999        32.00%           $73.30          $ 23.46
</TABLE>

*        Data for the Legacy Park Property  represents  the period  December 23,
         1998  through  January 1, 1999,  data for the  Market  Center  Property
         represents the period  November 11, 1998 through  January 1, 1999, data
         for the Hughes Center  Property  represents  the period October 1, 1998
         through  January  1,  1999  and  data  for the  Dallas  Plano  Property
         represents the period October 12, 1998 through January 1, 1999.

**       Data for the Legacy Park, Market Center, Hughes Center and Dallas Plano
         Properties represents the period January 2, 1999 through July 16, 1999,
         and data for the Scottsdale  Downtown,  Lake Union and Phoenix  Airport
         Properties represents the period May 22, 1999 through July 16, 1999.

         The Company believes that the results achieved by the Seven Hotels,  as
shown in the  table  above,  are not  indicative  of their  long-term  operating
potential since they each had been open for less than one year.

         Marriott Brands.  The brands,  Residence Inn by Marriott,  Courtyard by
Marriott  and  Marriott  Hotels,  Resorts  and  Suites(R)  are part of  Marriott
International's portfolio of brands. According to data obtained in February 1999
from Marriott's Market Planning & Feasibility department, Marriott International
is one of the world's leading  hospitality  companies,  managing the most hotels
worldwide,  and is ranked as the sixth largest  hotel  company  overall by brand
(based on number of rooms in 1997).  According to Marriott  data,  as of January
1999, Marriott  International had more than 1,800 units (or properties),  for an
aggregate of more than 325,000 rooms worldwide.  Although Marriott International
has entered into a management agreement relating to the Seven Hotels, it has not
guaranteed the payments due under the leases.

         Each   Residence  Inn  by  Marriott   hotel   typically   offers  daily
complimentary  breakfast and newspaper,  an evening hospitality hour, a swimming
pool,  heated  whirlpool and Sport Court(R).  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 January  1999,
there were over 294  Residence  Inn by Marriott  hotels in the United States and
four in Canada and  Mexico.  With a usage  rate of more than 83% among  extended
stay chains,  Residence  Inn by Marriott is the top U.S.  extended  stay lodging
brand,  appealing  to  travelers  who need a room  for five or more  consecutive
nights,  according to data obtained in February 1999 from  Marriott's  Marketing
Planning & Feasibility department.

         Each  Courtyard  by  Marriott  features  a  residential  atmosphere,  a
restaurant, lounge, meeting space, exercise room and swimming pool. According to
data obtained in February 1999 from Marriott's  Marketing Planning & Feasibility
department,  Courtyard by Marriott is a leading  moderate  price  lodging  chain
featuring a residential  atmosphere.  According to Marriott, as of January 1999,
there were more than 415 Courtyard by Marriott  hotels across the United States,
Canada and abroad.

         Marriott  Hotels,  Resorts  and  Suites  is  Marriott   International's
flagship brand of upscale, full-service hotels and resorts. Each of the Marriott
Hotels,  Resorts and Suites features  multiple  restaurants and lounges,  health
club,  swimming pool, gift shop,  concierge  level,  business center and meeting
facilities.  According  to  Marriott,  as of January  1999,  there were over 351
Marriott Hotels, Resorts and Suites worldwide.

         In connection with the  acquisition of certain of the  Properties,  the
Company  and  Hotel   Investors  have  entered  into  agreements  with  Marriott
International  or one of its affiliates.  Among other things,  these  agreements
require under certain  circumstances  that the Company or Hotel Investors obtain
the consent of, or offer the Property to, Marriott  International  or one of its
affiliates in the event that the Company or Hotel  Investors  wishes to sell the
Property to a third party.  The Company  believes that these  agreements and the
terms  thereof  are  consistent  with  standard  practices  in  the  hospitality
industry.

PENDING INVESTMENTS

         As of August 11, 1999, the Company had initial  commitments to acquire,
directly  or  indirectly,  four  hotel  properties.  These  Properties  are  two
Courtyards  by  Marriott,  one located in Orlando,  Florida,  and one located in
Addison,  Texas, one Fairfield Inn by Marriott  located in Orlando,  Florida and
one SpringHill  Suites located in Orlando,  Florida.  The acquisition of each of
these properties is subject to the fulfillment of certain conditions.  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." In order to acquire all of these  properties,  the Company  must obtain
additional funds through the receipt of additional offering proceeds and/or debt
financing.

         Leases.  Set forth below are summarized  terms expected to apply to the
leases for each of the  properties.  More  detailed  information  relating  to a
property  and its related  lease will be  provided at such time,  if any, as the
property is acquired.


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

                                 Estimated Purchase     Lease Term and              Minimum Annual
Property                              Price             Renewal Options                 Rent                     Percentage Rent
- --------                              -----             ---------------                 ----                     ---------------

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

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

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

Courtyard by Marriott               $17,085,000       approximately 20 years;   10.309% of the total cost      for the first and
Addison, TX (3)(4)(5)                                 three 15-year renewal     to purchase the property;      second lease years,
(the "Courtyard Addison                               options                   increases to 10.567% after     7.75% of room
Property")                                                                      the first lease year           revenues in excess of
Hotel under construction                                                                                       the second year pro
                                                                                                               forma revenues; and
                                                                                                               for the third lease
                                                                                                               year and thereafter,
                                                                                                               7.75% of room
                                                                                                               revenues in excess of
                                                                                                               the second year
                                                                                                               actual revenues
</TABLE>

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

FOOTNOTES:

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

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

(3)      The Company,  together with an institutional  investor, will indirectly
         acquire this hotel  property (in addition to the Seven Hotels)  through
         Hotel Investors. (See "Property Acquisitions" above.)



<PAGE>


(4)      In connection with the acquisition of this property, Hotel Investors is
         expected to obtain  approximately  $8,776,000 in  long-term,  permanent
         financing  to be used to fund a portion  of the  purchase  price.  Such
         financing  will be secured by the  property,  bear interest at a market
         rate  and  be   nonrecourse   to  Hotel   Investors.   (See   "Property
         Acquisitions" above.)

(5)      In connection  with the acquisition of this hotel property (in addition
         to the Seven  Hotels),  an investment of $15,000,000 in the Company and
         the  acquisition  of a ten  percent  interest  in  the  Advisor  by the
         institutional  investor, the Advisor and certain of its Affiliates have
         waived or reduced certain fees otherwise  payable by the Company.  (See
         "Property  Acquisitions" above.) In connection with these transactions,
         Hotel  Investors  paid the  advisor  of the  institutional  investor  a
         commitment fee.


<PAGE>


         Little Lake Bryan.  Three of the  Properties are located in Little Lake
Bryan, a 300-acre  community planned by The Little Lake Bryan Company.  Included
in the proposed  acquisition  are a 314-room  Courtyard by Marriott,  a 389-room
Fairfield Inn by Marriott and a 398-room  SpringHill  Suites(TM) by  Marriott(R)
(formerly Fairfield Suites(R) by Marriott(R)). The hotels are being developed by
Marriott  International,  Inc. with completion  scheduled for the year 2000. The
community is less than five miles from the WALT DISNEY  WORLD(R) Resort and less
than ten miles from SeaWorld(R)  Orlando,  Universal  Studios  Escape(R) and the
Orange County Convention Center.

         As shown  below,  the  lodging  market  in the Lake  Buena  Vista  area
averaged 77% occupancy and an average daily room rate of $121 for 1998. The Lake
Buena  Vista  lodging  market  also  achieved a 9.6%  growth in room demand on a
compounded  annual basis over the last ten years.  The following  table reflects
the hotel occupancy rates and daily room rates for hotels in the Orlando area:

                       ORLANDO AREA HOTEL OCCUPANCY RATES
                          AND AVERAGE DAILY ROOM RATES

                  ORLANDO                         LAKE BUENA VISTA*
                          AVERAGE                              AVERAGE
          OCCUPANCY      DAILY ROOM           OCCUPANCY       DAILY ROOM
 YEAR       RATE           RATE                  RATE            RATE
- ------   ------------   ------------         ------------    -------------

 1993       72.2%             $64.61             74.7%          $103.09
 1994       71.3%              65.85             76.3%           100.26
 1995       74.6%              68.55             80.3%            96.99
 1996       80.1%              73.04             82.5%           104.65
 1997       78.7%              80.99             80.2%           116.18
 1998       74.7%              84.64             76.9%           121.48

* Little Lake Bryan is part of the Lake Buena Vista market area.

Source:  Smith Travel Research

         According to the  Orlando/Orange  County  Convention & Visitors  Bureau
1998 Research report, Central Florida is one of the top five travel destinations
in the United States and leisure travel to Orlando continues to grow. The number
of domestic  non-Florida  leisure  travelers  visiting Orlando in 1997 increased
16.1% over 1996.  In 1997,  Universal  Studios  Escape(R)  drew an estimated 8.9
million visitors and SeaWorld(R)  Orlando had an estimated 4.9 million visitors.
Area attractions continue to grow with new developments.

         In  addition,  according  to the  Orlando/Orange  County  Convention  &
Visitors Bureau 1998 Research report,  visitor arrivals at Orlando International
Airport  increased  from  approximately   21,500,000   passengers  in  1993,  to
27,300,000  passengers  in 1997.  The number of  domestic  non-Florida  business
travelers  during 1997  increased  22.1% over 1996.  In addition,  more than six
million international visitors arrived in Florida in 1997, for a national market
share of 25.1%.  The Orlando area claimed 11.5% of the national market share. On
average,  international  visitors  spent  $800 per  person/per  trip,  excluding
airfare, while visiting Orlando in 1997.



<PAGE>


         The Orange County Convention  Center recently  completed a new phase of
development.  With 1.1 million square feet of exhibition  space,  an independent
study  ranked the center as number two in the nation for  continuous  exhibition
space. The following table reflects the number of events which took place at the
Orange County  Convention Center between 1994 and 1998 and attendance levels for
those events:

                            ORANGE COUNTY CONVENTION
                                CENTER ATTENDANCE

              Year                Number of Events        Attendance
              ----                ----------------        ----------

              1994                      188                  705,824
              1995                      168                  700,429
              1996                      240                1,017,679
              1997                      260                  930,219
              1998                      244                  967,363

Source:  Orlando/Orange County CVB

         Western  International.  The remaining hotel property which the Company
has a commitment  to acquire an interest,  is a 176-room  Courtyard by Marriott,
located in Addison,  Texas, a northern  suburb of Dallas,  in close proximity to
high-rise office  buildings,  retail centers and  restaurants.  According to HVS
data, Addison has a daytime office population of more than 100,000 people.

         Marriott Brands.  Fairfield Inn by Marriott is an economy lodging brand
appealing to both business and leisure travelers.  According to Marriott,  as of
January 1999,  there are more than 376  Fairfield  Inn by Marriott  hotels in 47
states.

         SpringHill  Suites by Marriott is Marriott's  new,  moderately  priced,
all-suite lodging brand, with guest suites that are up to 25 percent larger than
standard hotel rooms. All SpringHill Suites feature a complimentary  continental
breakfast,  indoor swimming pool and exercise room. According to Marriott, as of
January  1999,  SpringHill  Suites  by  Marriott  is  projected  to  grow to 115
properties by 2002.

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

                          Total Occupancy Rate for 1998
                          Marriott Brand as Compared to
                              U.S. Lodging Industry

                                                            Occupancy Rate
                                                            --------------

            U.S. Lodging Industry                               64.0%
            Courtyard by Marriott                               77.6%
            Fairfield Inn by Marriott                           72.4%
            Marriott Hotels, Resorts and Suites                 75.9%
            Residence Inn by Marriott                           80.6%

       Source:  Smith Travel Research (U.S. Lodging Industry only) and
                Marriott International, Inc. 1998 Form 10-K


<PAGE>

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 and business sites. 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."

         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  or  portfolio  of  Properties,  plus any
Acquisition Fees paid by the Company in connection with such purchase,  will not
exceed, in the case of an individual  Property,  the Property's  appraised value
or, in the case of a portfolio of Properties,  the total of the appraised values
of the Properties in the portfolio.  (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
"stabilized  value" of such Property.) The stabilized  value is the value at the
point which the Property has reached its level of competitiveness at which it is
expected to operate over the long term. 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.



<PAGE>


         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
has a greater number of  opportunities  for  investment  presented to it than it
might  otherwise have and it is 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
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


<PAGE>


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  tenant's  books,
records,  and  agreements  during and following  completion of  construction  to
verify actual costs.

         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.



<PAGE>


         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.

         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.



<PAGE>


DESCRIPTION OF PROPERTIES

         The nine hotel  Properties  directly or indirectly owned by the Company
as of August 11, 1999,  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. The Properties may include equipment.

         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 Company may be responsible
for  other  capital  expenditures.  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.



<PAGE>


         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.

         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.  In some cases,  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."



<PAGE>


         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  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 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. 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.



<PAGE>


         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 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.

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 and Other  Investment  Risks -- We may not  control  the
joint  ventures in which we enter" and " -- It may be difficult for us to exit 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


<PAGE>


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
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.



<PAGE>


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,  in  these  cases,  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.

         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.



<PAGE>


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 $200,000,000, and may also obtain Permanent Financing.
The Line of Credit may be repaid with offering proceeds,  proceeds from the sale
of  assets,  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 a 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 August 11, 1999, the
Company had obtained and repaid 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 $93,596.  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


<PAGE>



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  $200,000,000.  The Line of Credit  may be
increased at the  discretion  of the Board of  Directors  and may be repaid with
offering  proceeds.  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.

SALE OF PROPERTIES, MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         For the  first  two to  seven  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  seven-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


<PAGE>


indebtedness.   If  Listing   does  not  occur  within  seven  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.

         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


<PAGE>


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>
<S> <C>

                                              Six Months Ended
                                    June 30, 1999    June 30, 1998                   Year Ended December 31,
                                     (Unaudited)       (Unaudited)             1998         1997 (1)       1996 (2)
                                   --------------    -------------        ------------    ----------     ----------


Revenues                               $3,420,429         $371,159          $1,955,461     $  46,071       $   -
Net earnings                            1,892,529          201,973             958,939        22,852           -
Cash distributions declared (3)         3,052,616          257,086           1,168,145        29,776           -
Funds from operations (4)               2,870,479          201,973           1,343,105        22,852           -
Earnings per Share                                                                                             -
   Basic and Diluted                         0.20             0.11                0.40          0.03           -
Cash distributions declared per Share        0.36             0.15                0.46          0.05           -
Weighted average number of Shares
   outstanding (5)                      9,391,870        1,820,362           2,402,344       686,063           -


                                    June 30, 1999    June 30, 1998                           December 31,
                                     (Unaudited)       (Unaudited)             1998           1997            1996
                                    -------------    -------------        ------------     -----------     ----------

   Total assets                      $141,107,865     $20,332,910          $48,856,690      $9,443,476      $598,190
   Total stockholders' equity         138,605,679      20,240,660           37,116,491       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)      Cash distributions are declared by the Board of Directors and generally
         are based on various factors, including cash available from operations.
         Approximately  38%, 21%, 18% and 23% of cash  distributions for the six
         months ended June 30, 1999 and 1998,  and the years ended  December 31,
         1998  and  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,  including  deductions for depreciation  expense.  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


<PAGE>


         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.

(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 AND RESULTS OF OPERATIONS

         The following information, including, without limitation, the Year 2000
Compliance  disclosure,  that are not  historical  facts may be  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,   the
availability  of  proceeds  from this  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. 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 to acquire  Properties located across the United
States to be leased on a long-term,  "triple-net" basis to operators of selected
national and regional  limited  service,  extended  stay and full service  Hotel
Chains. The Company may also provide Mortgage Loans and Secured Equipment Leases
to operators of Hotel Chains.  Secured  Equipment Leases will be funded from the
proceeds of financing to be obtained by the Company.  The aggregate  outstanding
principal  amount of  Secured  Equipment  Leases  will not  exceed  10% of gross
proceeds from the Company's offerings of Shares of Common Stock.

LIQUIDITY AND CAPITAL RESOURCES

         On July 9, 1997, the Company  commenced its Initial  Offering of Shares
of Common Stock.  Upon completion of the Initial  Offering on June 17, 1999, the
Company had received  aggregate  subscriptions  for 15,007,264  Shares totalling
$150,072,637  in Gross  Proceeds,  including  $72,637 (7,264 Shares) through the
Company's  Reinvestment Plan.  Following the completion of its Initial Offering,
the Company  commenced the 1999  Offering of up to  27,500,000  Shares of Common
Stock  ($275,000,000).  Of  the  27,500,000  Shares  of  Common  Stock  offered,
2,500,000 are  available  only to  stockholders  purchasing  Shares  through the
Reinvestment  Plan. As of June 30, 1999, the Company had received  subscriptions
for  765,776  Shares  totalling  $7,657,757  in  Gross  Proceeds  from  the 1999
Offering,  including  $88,403 (8,840 Shares) through the Company's  Reinvestment
Plan.  The price per Share and the other terms of this  offering,  including the
percentage  of gross  proceeds  payable (i) to the  Managing  Dealer for Selling
Commissions and expenses in connection with the offering and (ii) to the Advisor
for  Acquisition  Fees,  are  substantially  the  same as  those  for the  Prior
Offerings.

         As of August 11, 1999, the Company had received aggregate subscriptions
for 18,863,490  Shares  totalling  $188,634,901 in Gross Proceeds from the Prior
Offerings,  including $161,040 (16,104 Shares) through the Reinvestment Plan. As
of August 11, 1999, net proceeds to the Company from its offerings of Shares 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  $168,399,000.  The
Company has used net proceeds  from the Prior  Offerings to invest,  directly or
indirectly, approximately $63,098,200


<PAGE>


in nine hotel Properties, to pay $6,320,000 as deposits on four additional hotel
Properties,  to  redeem  3,000  Shares of Common  Stock for  $27,600  and to pay
approximately  $9,575,100 in Acquisition Fees and certain Acquisition  Expenses,
leaving  approximately  $89,378,000  available for  investment in Properties and
Mortgage Loans.

         The Company  expects to use net proceeds it has received from its Prior
Offerings,  any  additional  net  proceeds  from the sale of  Shares in the 1999
Offering plus net proceeds from this offering, to purchase additional Properties
and, to a lesser extent,  make 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 currently has a $30,000,000 initial
Line of Credit,  as described  below,  and plans to obtain one or more revolving
Lines of Credit in an aggregate  amount up to $200,000,000 and may, in addition,
also obtain Permanent Financing. The Lines of Credit may be repaid with offering
proceeds,  working  capital  or  Permanent  Financing.  Although  the  Board  of
Directors  anticipates  that the  Lines of  Credit  will be in an  amount  up to
$200,000,000 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 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,  as determined by the bank in its 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 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  collateralized
by an 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
attorney's fees,  subject to a maximum cap, incurred in connection with the Line
of Credit and each  advance.  As of August 11,  1999,  the Company  obtained and
repaid 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 $93,596. The proceeds were used in connection with the
purchase of 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.

         In February 1999, the Company executed a series of agreements with Five
Arrows pursuant to which the Company and Five Arrows formed a jointly owned real
estate  investment  trust,  Hotel Investors,  for the purpose of acquiring up to
eight Hotels. At the time the agreement was entered into, the eight Hotels (four
Courtyard by Marriott hotels,  three Residence Inn by Marriott  hotels,  and one
Marriott  Suites)  were  either  newly  constructed  or  in  various  stages  of
completion.  As of June 30, 1999,  the Company had acquired an interest in seven
of the eight  Hotels and the  remaining  Hotel is expected to be acquired  after
completion of construction.

         The  Advisor  is also the  advisor  to Hotel  Investors  pursuant  to a
separate  advisory  agreement.  However,  in no event will the  Company  pay the
Advisor  fees,  including  the  Company's  pro rata portion of Hotel  Investors'
advisory fees, in excess of amounts  payable under its Advisory  Agreement.  The
Advisor entered into separate purchase  agreements for each of the eight Hotels,
which agreements include customary closing conditions,  including  inspection of
and due diligence on the completed  Properties.  The aggregate purchase price of
all eight Hotels, once the remaining Hotel under construction is acquired,  will
be approximately $184 million, excluding closing costs.

         In order to fund these  purchases,  Five  Arrows  committed  to make an
investment of up to $50.9 million in Hotel Investors.  The Company  committed to
make an investment of up to $40 million in Hotel Investors, which investment has
been and will be made  through  its wholly  owned  subsidiary,  CNL  Hospitality
Partners, LP. Hotel


<PAGE>


Investors  expected to fund the remaining amount of approximately  $96.6 million
(including  closing costs) with permanent  financing from  Jefferson-Pilot  Life
Insurance  Company  consisting of eight separate  loans,  collateralized  by the
Hotel Investors Loan.

         In  return  for  their  respective  funding  commitments,  Five  Arrows
received a 51% common stock interest and Hospitality Partners, LP received a 49%
common  stock  interest  in Hotel  Investors.  As funds  are  advanced  to Hotel
Investors in connection with the closings on the eight Hotels,  Five Arrows will
receive up to 50,886  shares of Class A  Preferred  Stock,  and CNL  Hospitality
Partners,  LP will receive up to 39,982 shares of Class B Preferred  Stock.  The
Class A Preferred  Stock is  exchangeable  upon demand into Common  Stock of the
Company, as determined  pursuant to a predetermined  formula that is intended to
make the conversion not dilutive to funds from operations  (based on the revised
definition adopted by the Board of Governors of the National Association of Real
Estate Investment Trusts which means net earnings  determined in accordance with
generally accepted  accounting  principles,  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) per share of the Company's common stock.

         On February 25, 1999, Hotel Investors purchased the four Initial Hotels
for an  aggregate  purchase  price of  approximately  $90  million  and paid $10
million as a deposit on the four  remaining  Hotels.  The Initial Hotels are the
Courtyard by Marriott  located in Plano,  Texas,  the Marriott Suites located in
Dallas,  Texas, the Residence Inn by Marriott  located in Las Vegas,  Nevada and
the Residence Inn by Marriott  located in Plano,  Texas. On June 16, 1999, Hotel
Investors purchased three additional hotels of the eight Hotels (the "Additional
Hotels") for an  aggregate  purchase  price of  approximately  $77 million.  The
Additional Hotels are the Courtyard by Marriott located in Scottsdale,  Arizona,
the Courtyard by Marriott  located in Seattle,  Washington and the Residence Inn
by Marriott located in Phoenix,  Arizona.  Hotel Investors applied $7 million of
the $10 million  deposit toward the acquisition of the Additional  Hotels.  As a
result of these purchases and the deposit,  Five Arrows has funded approximately
$48 million of its  commitment and purchased  48,337 shares of Hotel  Investors'
Class A Preferred Stock and the Company has funded  approximately $38 million of
its  commitment  to  Hotel  Investors  and  purchased  37,979  shares  of  Hotel
Investors'  Class B Preferred  Stock.  Hotel  Investors  has  obtained  advances
totalling  approximately  $88 million  relating to the Hotel  Investors  Loan in
order to facilitate the acquisition of the Seven Hotels. Hotel Investors intends
to use the remaining  committed capital  contributions  from Five Arrows and the
Company,  and proceeds from the Hotel Investors Loan proportionately to fund the
remaining Property acquisition.

         Five Arrows also  committed  to invest up to $15 million in the Company
through the purchase of Common Stock pursuant to the Company's Prior  Offerings,
the  proceeds  of  which  have  been  and  will be used by the  Company  to fund
approximately 38% of its funding  commitment to Hotel Investors.  As of February
24, 1999, Five Arrows had invested  $9,297,056 in the Company.  Due to the stock
ownership  limitations  specified in the Company's  Articles of Incorporation at
the time of Five  Arrows'  initial  investment,  $5,612,311  was invested in the
Company's Common Stock through the purchase of 590,770 Shares and $3,684,745 was
advanced to the Company as a convertible loan, bearing an interest rate of eight
percent. Due to additional subscription proceeds received from February 24, 1999
to April 30, 1999,  the loan was  converted to 387,868  Shares of the  Company's
Common  Stock on April 30,  1999.  On June 17,  1999,  Five  Arrows  invested an
additional  $4,952,566  through the purchase of 521,322  Shares of Common Stock.
Therefore,  as of June 30, 1999, Five Arrows had invested $14,249,622 of its $15
million commitment in the Company.  In addition to the above  investments,  Five
Arrows has  purchased a 10% interest in the  Advisor.  In  connection  with Five
Arrows' commitment to invest $15 million in the Company, the Advisor and certain
Affiliates  have agreed to waive certain fees  otherwise  payable to them by the
Company.

         Cash flow from  operations of Hotel  Investors is distributed  first to
Five Arrows with  respect to dividends  payable on the Class A Preferred  Stock.
Such dividends are calculated based on Five Arrows' "special investment amount,"
or $1,294.78  per share,  which  represents  the sum of its  investment in Hotel
Investors  and its $15 million  investment  in the Company on a per share basis,
adjusted for any distributions  received from the Company.  Then, cash flow from
operations is  distributed  to the Company with respect to its Class B Preferred
Stock.  Next, cash flow is distributed to 100 CNL Group,  Inc. and subsidiaries'
associates who each own one share of Class C preferred stock in Hotel Investors,
to provide a quarterly,  cumulative,  compounded 8% return.  All remaining  cash
flow from operations is distributed pro rata with respect to the interest in the
common shares.

         As of August 11, 1999, the Company had initial  commitments to acquire,
directly or indirectly,  four hotel Properties. The acquisition of each of these
Properties  is subject to the  fulfillment  of certain  conditions.  In order to
acquire all of 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 three of these  agreements,  the  Company  was
required  by the seller to obtain a letter of  credit.  The letter of credit was
collateralized  by a $5,000,000  certificate of deposit.  In connection with the
letter of credit,  the Company  incurred $22,500 in closing costs. In connection
with the remaining agreement,  Hotel Investors was required by the seller to pay
a deposit of $3,000,000  which is being held in escrow by the title company.  Of
this amount,  Five Arrows  contributed  $1,680,000  and the Company  contributed
$1,320,000.  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.

         As  of  August  11,  1999,   the  Company  had  not  entered  into  any
arrangements  creating  a  reasonable  probability  a  Mortgage  Loan or Secured
Equipment Lease would be funded. The Company is presently negotiating to acquire
additional  Properties,  but as of August 11, 1999, 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
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,  such as
demand deposit accounts at commercial  banks,  certificates of deposit and money
market accounts with a less than 30-day maturity date, 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 June 30, 1999, the Company had $63,669,254  invested in
such short-term investments as compared to $13,228,923 at December 31, 1998. The
increase in the amount  invested in short-term  investments  primarily  reflects
proceeds  received  from the sale of Shares during the six months ended June 30,
1999,  pending  investment in Properties or Mortgage Loans.  These funds will be
used primarily to purchase additional Properties and make Mortgage Loans, to pay
Offering  Expenses and Acquisition  Expenses,  Distributions to stockholders and
other Company expenses and, in management's discretion, to create cash reserves.

         During the six months ended June 30, 1999 and 1998,  Affiliates  of the
Company incurred on behalf of the Company $1,539,215 and $58,403,  respectively,
for  certain  Organizational  and  Offering  Expenses,   $418,353  and  $20,302,
respectively,  for  certain  Acquisition  Expenses  and  $169,220  and  $58,172,
respectively,  for certain Operating Expenses. As of June 30, 1999 and 1998, the
Company owed the Advisor $443,914 and $60,918,  respectively,  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 offering proceeds.

         During  the six  months  ended  June 30,  1999 and  1998,  the  Company
generated cash from operations  (which includes cash received from tenants,  and
dividend,  interest  and other  income  received,  less cash paid for  operating
expenses)  of  $2,033,757  and  $210,452,  respectively.  Based on  current  and
anticipated future cash from operations,  the Company declared  Distributions to
its stockholders of $3,052,616 and $257,086 during the six months ended June 30,
1999 and 1998,  respectively.  In addition,  on July 1, 1999 and August 1, 1999,
the Company declared Distributions to stockholders of record on July 1, 1999 and
August 1, 1999,  totalling  $964,344 and $1,086,775,  respectively  ($0.0604 per
Share),  payable in September  1999.  For the six months ended June 30, 1999 and
1998,   approximately  64  percent  and  100  percent,   respectively,   of  the
Distributions received by stockholders were considered to be ordinary income and
for the six months ended June 30, 1999,  approximately 36 percent was considered
a return of capital for federal income tax purposes.  The  characterization  for
tax purposes of  Distributions  declared for the six months ended June 30, 1999,
may not be indicative of actual  results for the year ending  December 31, 1999.
No amounts distributed or to be distributed to the stockholders as of August 11,
1999,  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.



<PAGE>


         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 tenants of the Properties owned by the Company,  either directly or
indirectly  through Hotel  Investors,  have established FF&E Reserve funds which
will  be used  for the  replacement  and  renewal  of  furniture,  fixtures  and
equipment relating to the hotel Properties.  Funds in the FF&E Reserve have been
paid,  granted  and  assigned  to the  Company,  or in  the  case  of the  seven
Properties owned indirectly,  to Hotel Investors.  For the six months ended June
30, 1999, revenues relating to the FF&E Reserve of the Properties owned directly
by the Company totalled  $126,033 and the Properties  owned  indirectly  through
Hotel Investors totalled $59,976, of which $20,000 is included in receivables as
of June 30, 1999. Due to the fact that the Properties are leased on a long term,
triple-net  basis,  management  does not  believe  that  other  working  capital
reserves  are  necessary  at this  time.  Management  has the right to cause the
Company to maintain additional 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.

RESULTS OF OPERATIONS

         As of June 30, 1999, the Company had acquired nine  Properties,  either
directly or indirectly  through Hotel Investors,  consisting of land,  buildings
and  equipment,  and had entered into a long-term,  triple-net  lease  agreement
relating to each of these  Properties.  The Property  leases provide for minimum
base annual rental payments ranging from approximately $1,204,000 to $3,691,000,
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.  In addition to annual base rent, the tenants
pay contingent rent computed as a percentage of gross sales of the Property. The
Company's leases also require the  establishment of the FF&E Reserves.  The FF&E
Reserves  established for the tenant of the wholly owned  Properties at June 30,
1999,  are owned by the Company,  or in the case of the seven  Properties  owned
indirectly, by Hotel Investors, and have been reported as additional rent.

         During the  quarter  and six months  ended June 30,  1999,  the Company
earned  $748,908  and  $1,486,526,  respectively,  from  its  two  wholly  owned
Properties,  including $13,084 and $24,326,  respectively,  in contingent rental
income.  The Company also earned  $65,006 and  $126,033 in FF&E  Reserve  income
during the quarter and six months ended June 30, 1999, respectively. Because the
Company has not yet acquired all of its Properties,  revenues for the six months
ended June 30, 1999,  represent  only a portion of revenues which the Company is
expected to earn in future periods.

         During the six months ended June 30, 1999, the Company owned and leased
seven  Properties  indirectly  through its  investment  in Hotel  Investors,  as
described  above  in  " --  Liquidity  and  Capital  Resources."  In  connection
therewith,  during the quarter and six months ended June 30,  1999,  the Company
recorded $658,288 and $900,131,  respectively,  in dividend income and an equity
in loss after  deduction of preferred  stock dividends of $205,911 and $390,450,
respectively,  resulting in net earnings of $452,377 and $509,681, respectively,
attributable to this investment.

         During the six months  ended June 30, 1999 and 1998,  the Company  also
earned $907,739 and $371,159,  respectively, in interest income from investments
in money market  accounts and other  short-term,  highly liquid  investments and
other  income,  of which  $614,875 and  $232,006 was earned  during the quarters
ended June 30, 1999 and 1998,  respectively.  The  increase  in interest  income
during the  quarter  and six months  ended June 30,  1999,  as  compared  to the
quarter and six months ended June 30, 1998,  was primarily  attributable  to the
receipt of subscription  proceeds  temporarily invested in money market accounts
or other short-term,  highly liquid investments pending investment in Properties
or Mortgage Loans.  As Net Offering  Proceeds from the Company's Prior Offerings
and this  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  interest  expense and depreciation and
amortization expense, were $1,137,450 and $169,186 for the six months ended June
30, 1999 and 1998, respectively, of which $418,917 and $77,341 were incurred for
the  quarters  ended  June 30,  1999 and  1998,  respectively.  Total  operating
expenses were greater due to the fact that the Company owned an interest in nine
Properties during the six months ended June 30, 1999, as compared to none during
the six months  ended June 30,  1998.  In  addition,  the Company had a weighted
average balance  outstanding on its Line of Credit of $3,200,000  during the six
months ended June 30, 1999.  The Company did not have any borrowings on its Line
of Credit  during  the six  months  ended  June 30,  1998.  Operating  Expenses,
including  Asset  Management Fees and  depreciation  and  amortization  expense,
represent only a portion of Operating  Expenses which the Company is expected to
incur during a full period in which the Company's  Properties  are  operational.
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.

         In April 1998, the American  Institute of Certified Public  Accountants
issued  Statement of Position  ("SOP") 98-5,  "Reporting on the Cost of Start-Up
Activities,"  which is  effective  for the  Company as of  January 1, 1999.  The
adoption of this SOP did not have a material effect on the Company.

         The  Company is  subject  to  interest  rate risk  through  outstanding
balances on its variable rate Line of Credit. The Company may mitigate this risk
by paying down the Line of Credit from offering  proceeds  should interest rates
rise substantially.  As of June 30, 1999, the Company had repaid the outstanding
balance on the Line of Credit.

Year 2000 Compliance

         The Year  2000  problem  concerns  the  inability  of  information  and
non-information   technology   systems  to   properly   recognize   and  process
date-sensitive information beyond January 1, 2000. The Company does not have any
information  technology systems or any non-information  technology systems other
than those located on the Company's  Properties described below. The Advisor and
Affiliates of the Advisor provide all services  requiring the use of information
and non-information  technology systems pursuant to a management  agreement with
the Company. The information  technology system of the Affiliates of the Advisor
consists of a network of personal computers and servers built using hardware and
software from mainstream  suppliers.  The non-information  technology systems of
the  Affiliates  of the  Advisor  are  primarily  facility  related  and include
building  security  systems,  elevators,  fire  suppressions,  HVAC,  electrical
systems and other  utilities.  The  Affiliates of the Advisor have no internally
generated  programmed  software coding to correct,  as substantially  all of the
software  utilized by the Advisor and  Affiliates  is purchased or licensed from
external  providers.  The  non-information  technology  systems  located  on the
Properties owned by the Company are generally the  responsibility  of the tenant
and any repairs or  replacements  will be paid out of the FF&E  Reserve.  To the
extent that such expenditures are in excess of the amounts available in the FF&E
Reserve,  the Company will be required to fund such amounts.  Rental income will
be adjusted upward in accordance  with the lease  agreements for any such amount
paid.

         In early 1998, the Advisor and Affiliates  formed a Year 2000 committee
(the "Y2K Team") for the purpose of  identifying,  understanding  and addressing
the various issues associated with the Year 2000 problems. The Y2K Team consists
of members from the Advisor and its Affiliates,  including  representatives from
senior  management,  information  systems,  telecommunications,   legal,  office
management,  accounting and property management.  The Y2K Team's initial step in
assessing the Company's Year 2000 ("Y2K") readiness  consists of identifying any
systems that are date  sensitive  and,  accordingly,  could have  potential  Y2K
problems. The Y2K Team is in the process of conducting  inspections,  interviews
and tests to identify which of the systems of the Advisor and  Affiliates  could
have a potential Y2K problem.

         The  information  system of the Advisor and its Affiliates is comprised
of hardware and software  applications from mainstream  suppliers;  accordingly,
the Y2K  Team  is in the  process  of  contacting  the  respective  vendors  and
manufacturers to verify the Y2K compliance of their products.  In addition,  the
Y2K Team has also requested and is evaluating documentation from other companies
with which the Company has a material  third party  relationship,  including the
Company's tenants, major vendors, financial institutions and transfer agent. The
Company  depends  on its  tenants  for  rents  and  cash  flows,  its  financial
institutions  for  availability  of cash and financing and its transfer agent to
maintain and track investor information.  The Y2K Team has also requested and is
evaluating  documentation from the non-information  technology systems providers
of the  Advisor  and  Affiliates.  Although  the  Advisor  continues  to receive
positive  responses  from its  third  party  relationships  regarding  their Y2K
compliance,   the  Advisor  cannot  be  assured  that  the  tenants,   financial
institutions,  transfer  agent,  other  vendors and  non-information  technology
system  providers  have  adequately  considered the impact of the Year 2000. The
Advisor is not able to measure the effect on the  operations  of the Advisor and
its Affiliates of any third party's failure to adequately  address the impact of
the Year 2000.

         The Advisor and its Affiliates  have  identified  and have  implemented
upgrades  for  certain  hardware  equipment.  In  addition,  the Advisor and its
Affiliates  have identified  certain  software  applications  which will require
upgrades to become Year 2000  compliant.  The Advisor has completed all of these
upgrades as well as any other  necessary  remedial  measures on the  information
technology  systems  used  in the  business  activities  and  operations  of the
Company,  although,  the Advisor  cannot be assured  that the upgrade  solutions
provided by the vendors  have  addressed  all  possible  Year 2000  issues.  The
Advisor does not expect the aggregate cost of the Year 2000 remedial measures to
be material to the results of operations of the Company.

         The  Advisor  and  Affiliates  have  received  certification  from  the
Company's  transfer agent of its Y2K compliance.  Despite the positive  response
from the transfer  agent,  the Advisor cannot be assured that the transfer agent
has addressed  all possible  Year 2000 issues.  In the event that the systems of
the transfer agent are not Y2K compliant, the worst case scenario of the Advisor
would be that the Advisor would have to allocate resources to internally perform
the functions of the transfer  agent.  The Advisor does not anticipate  that the
additional cost of these resources would have a material impact on the Company.

         Based  upon the  progress  the  Advisor  and  Affiliates  have  made in
addressing  the Year 2000 issues and their plan and  timeline  to  complete  the
compliance  program,  the Advisor does not foresee  significant risks associated
with its Year 2000  compliance  at this time.  The Advisor  plans to address its
significant  Y2K issues prior to being affected by them;  therefore,  it has not
developed a comprehensive  contingency plan.  However, if the Advisor identifies
significant  risks  related  to its  Year  2000  compliance  or if its  progress
deviates from the  anticipated  timeline,  the Advisor will develop  contingency
plans as deemed necessary at that time.


                                   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 seven  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.



<PAGE>


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. 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  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 Liability and Indemnification."



<PAGE>


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.      53      Director, Chairman of the Board, and Chief
                                  Executive Officer
Robert A. Bourne          52      Director, Vice Chairman of the Board, and
                                  President
Matthew W. Kaplan         36      Director
Charles E. Adams          37      Independent Director
Lawrence A. Dustin        54      Independent Director
John A. Griswold          50      Independent Director
Craig M. McAllaster       48      Independent Director
Charles A. Muller         41      Chief Operating Officer and Executive Vice
                                  President
C. Brian Strickland       37      Vice President of Finance and Administration
Jeanne A. Wall            41      Executive Vice President
Lynn E. Rose              50      Secretary and Treasurer

         James  M.  Seneff,  Jr.  Director,  Chairman  of the  Board  and  Chief
Executive Officer. Mr. Seneff currently holds the position of director, Chairman
of the Board and Chief Executive Officer of CNL Hospitality Advisors,  Inc., the
Advisor.  Mr. Seneff also serves as a director,  Chairman of the Board and Chief
Executive  Officer of CNL  American  Properties  Fund,  Inc. and CNL Health Care
Properties,  Inc., public,  unlisted real estate investment trusts, and CNL Fund
Advisors, Inc. and CNL Health Care Advisors, Inc., their advisors, respectively.
Mr. Seneff is a principal  stockholder  of CNL Group,  Inc., a diversified  real
estate  company,  and has served as a director,  Chairman of the Board 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 a director,  Chairman of the Board and Chief
Executive  Officer of CNL  Securities  Corp.  since its  formation in 1979.  Mr.
Seneff also has held the  position of a director,  Chairman of the Board,  Chief
Executive  Officer  and  President  of  CNL  Management  Company,  a  registered
investment advisor,  since its formation in 1976. In addition, Mr. Seneff serves
as a  director,  Chairman  of the  Board  and  Chief  Executive  Officer  of CNL
Investment  Company.  Mr.  Seneff has served as  Chairman of the Board and Chief
Executive Officer of Commercial Net Lease Realty, Inc. since 1992, and served as
Chairman of the Board and Chief Executive  Officer of CNL Realty Advisors,  Inc.
from its  inception in 1991 through 1997 at which time such company  merged with
Commercial Net Lease Realty, Inc., a public real estate investment trust that is
listed on the New York Stock Exchange.  Mr. Seneff has also held the position of
a  director,   Chairman  of  the  Board  and  Chief  Executive  Officer  of  CNL
Institutional  Advisors,  Inc.,  a  registered  investment  advisor,  since  its
inception in 1990.  Mr. Seneff also serves as a director of First Union National
Bank of  Florida,  N.A.  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.

         Robert A. Bourne.  Director,  Vice Chairman of the Board and President.
Mr. Bourne currently holds the position of director,  Vice Chairman of the Board
and President of CNL  Hospitality  Advisors,  Inc., the Advisor.  Mr. Bourne has
also  served  as Vice  Chairman  of the  Board  and  Treasurer  of CNL  American
Properties Fund, Inc. since February 1999 and serves as a director and President
of CNL Health Care Properties,  Inc.,  public,  unlisted real estate  investment
trusts.  Mr.  Bourne has served as a director of CNL American  Properties  Fund,
Inc. since May 1994,  and  previously  served as President from May 1994 through
February  1999. In addition,  Mr. Bourne serves as a director,  Vice Chairman of
the Board and Treasurer of CNL Fund Advisors,  Inc. and a director and President
of CNL  Health  Care  Advisors,  Inc.,  the  advisors  to the two  REITs  above,
respectively. Mr. Bourne served as President of CNL Fund Advisors, Inc. from the
date of its inception in 1994 through  October 1997. Mr. Bourne is President and
Treasurer of CNL Group, Inc., a director, President,  Treasurer and a registered
principal of CNL Securities  Corp.  (the Managing  Dealer of this  offering),  a
director,  President and Treasurer of CNL  Investment  Company,  and a director,
Treasurer and Chief Investment  Officer 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. In addition,  Mr.  Bourne  served as President  from July 1992 to February
1996,  served as Secretary  and Treasurer  from  February 1996 through  December
1997,  and has served as a director  since  July 1992 and Vice  Chairman  of the
Board since February  1996, of Commercial Net Lease Realty,  Inc., a public real
estate  investment  trust  that is listed on the New York  Stock  Exchange.  Mr.
Bourne also served as President  from 1991 to February  1996, as a director from
1991 through December 1997, and as Vice Chairman of the Board and Treasurer from
February 1996 through December 1997, of CNL Realty Advisors,  Inc. 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.

         Matthew W. Kaplan.  Director.  Mr.  Kaplan  serves as a director of the
Advisor,  Hotel  Investors,  CNL  Financial  Services,  Inc.  and CNL  Financial
Corporation.  Mr. Kaplan is a managing  director of Rothschild Realty Inc. where
he has served since 1992, and where he is responsible for securities  investment
activities   including  acting  as  portfolio  manager  of  Five  Arrows  Realty
Securities LLC, a $900 million private  investment  fund. From 1990 to 1992, Mr.
Kaplan  served in the  corporate  finance  department  of  Rothschild  Inc.,  an
affiliate  of  Rothschild  Realty  Inc.  Mr.  Kaplan  served  as a  director  of
Ambassador  Apartments Inc. from August 1996 through May 1998 and is a member of
the Urban Land Institute. Mr. Kaplan received a B.A. with honors from Washington
University in 1984 and a M.B.A.  from the Wharton School of Finance and Commerce
at the University of Pennsylvania in 1988.

         Charles E. Adams.  Independent Director. Mr. Adams is the president and
a founding principal with Celebration  Associates,  Inc., a real estate advisory
and development firm with offices in Celebration,  Florida and Charlotte,  North
Carolina.  Celebration  Associates  specializes  in  large-scale  master planned
communities,  seniors' housing and specialty commercial developments.  Mr. Adams
joined The Walt  Disney  Company in 1990 and from 1996 until May 1997  served as
vice president of community business development for The Celebration Company and
Walt  Disney  Imagineering.   He  was  responsible  for  Celebration  Education,
Celebration Network,  Celebration Health and Celebration Foundation,  as well as
new  business  development,  strategic  alliances,  retail  sales  and  leasing,
commercial  sales  and  leasing,  the  development  of  Little  Lake  Bryan  and
Celebration.  Previously, Mr. Adams was responsible for the initial residential,
amenity, sales and marketing,  consumer research and master planning efforts for
Celebration.   Additionally,   Mr.  Adams   participated  in  the  planning  for
residential development at EuroDisney in Paris, France. He was a founding member
of the Celebration School Board of Trustees and served as president and founding
member of the Celebration Foundation Board of Directors. Mr. Adams is a founding
member  of the  Health  Magic  Steering  Committee  and  council  member  on the
Recreation Development Council for the Urban Land Institute.  Before joining The
Walt Disney  Company in 1990,  Mr. Adams worked with Trammell  Crow  Residential
developing luxury apartment communities in the Orlando and Jacksonville, Florida
areas. Mr. Adams received a B.A. from Northeast Louisiana University in 1984 and
a M.B.A. from Harvard Graduate School of Business in 1989.

         Lawrence A. Dustin.  Independent Director. Mr. Dustin is a principal of
BBT,  an  advisory  company  specializing  in hotel  operations,  marketing  and
development.  Mr. Dustin has 29 years of experience in the hospitality industry.
From 1994 to  September  1998,  Mr.  Dustin  served as senior vice  president of
lodging of Universal  Studios  Recreation  Group,  where he was  responsible for
matters related to hotel development,  marketing, operations and management. Mr.
Dustin  supervised  the overall  process of  developing  the five highly  themed
hotels and related  recreational  amenities within Universal  Studios Escape and
provided  guidance for hotel projects in Universal City,  California,  Japan and
Singapore.  From  1989 to  1994,  Mr.  Dustin  served  as a  shareholder,  chief
executive officer and director of AspenCrest  Hospitality,  Inc., a professional
services firm which helped hotel owners  enhance both the operating  performance
and asset value of their properties.  From 1969 to 1989, Mr. Dustin held various
positions in the hotel  industry,  including 14 years in management  with Westin
Hotels & Resorts.  Mr. Dustin received a B.A. from Michigan State  University in
1968.

         John  A.  Griswold.   Independent  Director.  Mr.  Griswold  serves  as
president of Tishman Hotel  Corporation,  an operating  unit of Tishman Realty &
Construction  Co., Inc.,  founded in 1898.  Tishman Hotel Corporation is a hotel
developer,  owner and operator,  and has provided such services for more than 85
hotels,  totalling  more than 30,000 rooms.  Mr.  Griswold  joined Tishman Hotel
Corporation  1985.  From 1981 to 1985, Mr. Griswold served as general manager of
the Buena Vista  Palace  Hotel in The Walt Disney  World  Village.  From 1978 to
1981, he served as vice president and general manager of the Homestead Resort, a
luxury  condominium  resort in Glen Arbor,  Michigan.  Mr. Griswold served as an
operations  manager  for The Walt  Disney  Company  from  1971 to  1978.  He was
responsible for operational, financial and future planning for multi-unit dining
facilities in Walt Disney World Village and Lake Buena Vista Country Club. He is
a member of the board of directors of the Florida Hotel & Motel  Association and
the First Orlando  Foundation.  Mr. Griswold  received a B.S. from the School of
Hotel Administration at Cornell University in Ithaca, New York.

         Craig M. McAllaster. Independent Director. Dr. McAllaster has served as
director of the executive MBA program at the Roy E. Crummer  Graduate  School of
Business at Rollins College since 1994. Besides his duties as director, he is on
the  management  faculty and serves as executive  director of the  international
consulting  practicum programs at the Crummer School.  Prior to Rollins College,
Dr.  McAllaster  was on the  faculty  at the  School  of  Industrial  and  Labor
Relations  and the  Johnson  Graduate  School  of  Management,  both at  Cornell
University, and the University of Central Florida. Dr. McAllaster spent over ten
years  in  the  consumer  services  and  electronics   industry  in  management,
organizational and executive development  positions.  He is a consultant to many
domestic and  international  companies in the areas of strategy and  leadership.
Dr.  McAllaster  received a B.S. from the  University of Arizona in 1973, a M.S.
from Alfred University in 1981 and a M.A. and Doctorate from Columbia University
in 1987.

         Charles  A.  Muller.   Chief  Operating   Officer  and  Executive  Vice
President.  Mr. Muller joined CNL Hospitality Advisors, Inc. 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 and Executive
Vice President of CNL  Hospitality  Advisors,  Inc., the Advisor,  and Executive
Vice President 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.

         C. Brian Strickland. Vice President of Finance and Administration.  Mr.
Strickland   currently   serves  as  Senior  Vice   President   of  Finance  and
Administration  of CNL Hospitality  Advisors,  Inc., the Advisor,  and 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 and opening of a hotel and
casino in San Juan,  Puerto Rico.  Prior to 1989, Mr.  Strickland was senior tax
accountant


<PAGE>


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.

         Jeanne A. Wall. Executive Vice President.  Ms. Wall serves as Executive
Vice President and director of CNL Hospitality Advisors,  Inc., the Advisor. Ms.
Wall is also Executive Vice President of CNL American  Properties Fund, Inc. and
CNL Health Care  Properties,  Inc.,  public,  unlisted  real  estate  investment
trusts,  and Executive Vice President of CNL Fund Advisors,  Inc. and CNL Health
Care Advisors, Inc., their advisors,  respectively. Ms. Wall currently serves as
Executive Vice President of CNL Group,  Inc., a diversified real estate company.
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. and in 1985,  became Vice President.  In 1987, she became a
Senior Vice President and in July 1997,  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 and communications
and investor services for programs offered through  participating  brokers.  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., a public real estate investment
trust that is listed on the New York Stock Exchange, from 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 is a member of
the Corporate  Advisory Council for the International  Association for Financial
Planning and previously served on the Direct Participation Program committee for
the National Association of Securities Dealers, Inc.

         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 of CNL American  Properties  Fund, Inc. and Secretary and
Treasurer of CNL Health Care  Properties,  Inc.,  public,  unlisted  real estate
investment trusts,  and Secretary and a director of CNL Fund Advisors,  Inc. and
Secretary,  Treasurer and a director of CNL Health Care  Advisors,  Inc.,  their
advisors,  respectively.  Ms. Rose, a certified public accountant, has served as
Secretary  since 1987, as Chief  Financial  Officer  since  December  1993,  and
previously served as Controller from 1987 until December 1993 of CNL Group, Inc.
In addition, Ms. Rose has served as Chief Financial Officer and Secretary of CNL
Securities Corp. since July 1994. She also previously  served as Chief Operating
Officer and Vice President of CNL Shared Services,  Inc. (formerly CNL Corporate
Services,  Inc.) from  November 1994 to January 1999 and has served as Secretary
since  November 1994.  Ms. Rose also has served as Chief  Financial  Officer and
Secretary of CNL  Institutional  Advisors,  Inc. since its inception in 1990. In
addition,  she served 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., a public real
estate  investment  trust  listed on the New York Stock  Exchange,  from 1992 to
February 1996. Ms. Rose also currently serves as Secretary for  approximately 50
additional  corporations.  Ms. Rose oversees the 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.

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.

         At  such  time as  necessary,  the  Company  will  form a  Compensation
Committee,  the members of which will be 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 originally 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.

         The directors and executive officers of the Advisor are as follows:

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

         The  backgrounds  of  these   individuals  are  described  above  under
"Management  -- Directors and Executive  Officers." In addition to the Directors
and executive  officers listed above, the following  individuals are involved in
the acquisition, development and management of the Company's Properties:

         Gregory A. Denton,  age 35, joined CNL  Hospitality  Advisors,  Inc. in
July 1999 as Director of Portfolio  Management.  Mr. Denton is  responsible  for
overseeing the Company's  portfolio  performance  and  acquisition due diligence
processes. Mr. Denton has twelve years of experience in the appraisal, financial
analysis and asset management of hotel properties. Prior to joining the Advisor,
he served as vice president of asset management for White Lodging Services Corp,
in Merrillville,  Indiana. In this capacity, he provided operational  oversight,
strategic  planning,  and construction  monitoring services on a portfolio of 58
hotels in eight states.  Mr.  Denton  served as associate  director of the Miami
office of HVS International  from 1994 to 1996, where he managed hotel appraisal
and   consulting   assignments,    trained   new   associates   and   supervised
hospitality-related  research throughout the southeastern  United States,  Latin
America,   and  the   Caribbean.   Mr.  Denton   previously   served  as  senior
associate/director of research for HVS International's Mineola, New York office.
He received his B.S. and M.S. from the Cornell School of Hotel Administration.

         Brian Guernier, age 37, joined CNL Hospitality Advisors, Inc. in August
1999 as Director of Acquisitions and Development. In this capacity, Mr. Guernier
is  responsible  for  hotel   acquisitions,   site   acquisition/selection   for
development,  identifying  and assessing  tenants and  maintaining  professional
relationships with current and potential project partners.  Prior to joining the
Advisor,  Mr. Guernier worked at Marriott  International  starting in 1995, most
recently  as  director  in  Feasibility  and  Development  Planning  at Marriott
Vacation Club's headquarters in Orlando,  Florida. His responsibilities included
internal project planning for development of several  timeshare resorts from the
early  feasibility   stage  through  site   acquisition.   He  also  focused  on
hotel/timeshare  joint projects and the  negotiation  of use agreements  between
timeshare  operators  and  hotel   owner/operators  for  shared  use  of  campus
facilities.  Prior to joining Marriott's timeshare division, Mr. Guernier worked
as  director  in Market  Planning &  Feasibility  for  Marriott  International's
Lodging Division in Bethesda,  Maryland, where his responsibilities included pro
forma  development,   brand  recommendations  to  development,   preparation  of
feasibility  and market  planning  reports,  presentation  of  projects to Hotel
Development Committee,  and reviewing outside appraisals for Marriott's Treasury
Department in conjunction with credit enhancements. Before joining Marriott, Mr.
Guernier was a senior  consultant  with Arthur  Andersen's  Real Estate Services
Group focusing on property tax appeals for  hospitality  clients.  Mr.  Guernier
holds a M.P.S.  from the Hotel School at Cornell  University and a B.S. from the
College of Agriculture and Life Sciences at Cornell University.

         Tammie A. Quinlan,  age 36, joined CNL  Hospitality  Advisors,  Inc. in
August 1999 as Director of Financial  Reporting and Analysis.  In this capacity,
Ms.  Quinlan  is  responsible   for  all  accounting  and  financial   reporting
requirements.  Prior to joining the Advisor,  Ms. Quinlan,  was employed by KPMG
LLP from 1987 to 1999,  most recently as a senior manager,  performing  services
for a variety of clients in the real estate, hospitality, and financial services
industries.  During her tenure at KPMG LLP, Ms. Quinlan assisted several clients
through their initial public offerings, secondary offerings, securitizations and
complex  business  and  accounting  issues.  Ms.  Quinlan is a certified  public
accountant  and holds a B.S. in  accounting  and finance from the  University of
Central Florida.

         Management  anticipates that any transaction by which the Company would
become self-administered would be submitted to the stockholders for approval.

         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 of
Common Stock 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
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,  subject to successive
one-year  renewals  upon mutual  consent of the  parties.  The current  Advisory
Agreement expires on June 16, 2000. 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
any,  by which  (i) the  appraised  value of the  assets of the  Company  on 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,  however, 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 may be paid as  commissions  to other  broker-dealers.  For the
years ended  December 31, 1998 and 1997,  the Company  incurred  $2,377,026  and
$849,405,  respectively,  of such fees  through the Initial  Offering,  of which
$2,200,516  and  $792,832,  respectively,  was paid by the  Managing  Dealer  as
commissions to other broker-dealers.  In addition,  during the period January 1,
1999 through  June 17, 1999,  the Company  incurred  $6,904,047  of such fees in
connection  with the  Initial  Offering,  and during the  period  June 18,  1999
through  August  11,  1999,  the  Company  incurred  $2,892,170  of such fees in
connection  with the 1999  Offering,  the  majority of which has been or will be
paid 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 years  ended  December  31,  1998 and 1997,  the
Company incurred $158,468 and $56,627,  respectively, of such fees in connection
with the  Initial  Offering,  the  majority  of which  were  reallowed  to other
broker-dealers and from which all bona fide due diligence expenses were paid. In
addition,  during the period  January 1, 1999 through June 17, 1999, the Company
incurred  $460,270 of such fees in  connection  with the Initial  Offering,  and
during the period June 18, 1999 through  August 11, 1999,  the Company  incurred
$192,811 of such fees in  connection  with the 1999  Offering,  the  majority 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 the Line of Credit that are used to acquire Properties,
but excluding that portion of the Permanent  Financing  used to finance  Secured
Equipment  Leases.  However,  no Acquisition  Fees will be paid on loan proceeds
from the Line of Credit until such time as all Net Offering  Proceeds  have been
invested by the Company.  For the years ended  December  31, 1998 and 1997,  the
Company incurred $1,426,216 and $509,643, respectively, of such fees through the
Initial  Offering.  In addition,  during the period January 1, 1999 through June
17,  1999,  the Company  incurred  $4,712,413  of such fees  through the Initial
Offering,  and during the period  June 18, 1999  through  August 11,  1999,  the
Company incurred $1,735,302 of such fees through the 1999 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
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 six months ended June 30,
1999 and the year ended  December 31,  1998,  the Company  incurred  $67,436 and
$68,114, respectively, of such fees.

         The Company incurs  Operating  Expenses  which,  in general,  are those
expenses relating to administration of the Company on an ongoing basis. Pursuant
to the Advisory Agreement  described above, 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 2% of Average  Invested Assets or 25% of Net Income (the "Expense
Cap"). During the year ended December 31, 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  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 six
months ended June 30, 1999,  and the years ended December 31, 1998 and 1997, the
Company incurred a total of $1,859,388, $644,189 and $192,224, respectively, for
these services, $1,709,008,  $494,729 and $185,335,  respectively, of such costs
representing stock issuance costs, $0, $9,084 and $0, respectively, representing
acquisition  related  costs and  $150,380,  $140,376  and $6,889,  respectively,
representing  general  operating and  administrative  expenses,  including costs
related to preparing and  distributing  reports  required by the  Securities and
Exchange Commission.

         All  amounts  paid by the  Company to  Affiliates  are  believed by the
Company  to be fair and  comparable  to amounts  that would be paid for  similar
services provided by unaffiliated third parties.


                          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.



<PAGE>


         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, 1999, the 18 partnerships and the two unlisted REITs
had raised a total of $1,364,459,571  from a total of 81,097 investors,  and had
invested  in  1,324  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 two unlisted  public
REITs is set forth below.



<PAGE>

<TABLE>
<CAPTION>
<S> <C>
                                                                       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)
- ------                    ----------            -----------            ----                    --------------

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

CNL Income Fund           $35,000,000           February 6, 1998       3,500,000              December 1997
XVIII, Ltd.               (3,500,000 units)

CNL American              $747,464,413          January 20, 1999 (3)   74,746,441 (3)         February 1999 (3)
Properties Fund, Inc.     (74,746,441 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.  The number of shares of common  stock for CNL  American
      Properties Fund, Inc.  ("APF")  represents the number of shares prior to a
      one-for-two reverse stock split, which was effective on June 3, 1999.

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

(3)   In April 1995, APF commenced an offering of a maximum of 16,500,000 shares
      of common stock ($165,000,000).  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,  APF
      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,  APF
      commenced a subsequent offering (the "1998 Offering ") of up to 34,500,000
      shares  ($345,000,000)  of common stock.  As of December 31, 1998, APF had
      received  subscriptions   totalling   $345,000,000   (34,500,000  shares),
      including  $3,107,848 (310,785 shares) through the reinvestment plan, from
      the 1998 Offering.  The 1998 Offering closed in January 1999, upon receipt
      of the proceeds  from the last  subscriptions.  As of March 31, 1999,  net
      proceeds to APF from its three offerings totalled  $670,151,200 and all of
      such amount had been  invested or committed  for  investment in properties
      and mortgage loans.

(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. As
      of June 30, 1999,  CNL Health Care  Properties,  Inc. had not yet acquired
      any properties.

         As of June 30, 1999,  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 all of these 69 nonpublic
limited  partnerships  had terminated as of June 30, 1999. These 69 partnerships
raised  a  total  of  $185,927,353  from  approximately  4,519  investors,   and
purchased,  directly  or  through  participation  in a joint  venture or limited
partnership, interests in a total of 216 projects as of June 30, 1999. These 216
projects  consist of 19 apartment  projects  (comprising 10% of the total amount
raised by all 69 partnerships),  13 office buildings (comprising 5% of the total
amount  raised  by  all  69  partnerships),  169  fast-food,   family-style,  or
casual-dining  restaurant property and business  investments  (comprising 69% of
the total amount raised by all 69  partnerships),  one  condominium  development
(comprising  0.5% of the  total  amount  raised  by all 69  partnerships),  four
hotels/motels (comprising 5% of the total amount raised by all 69 partnerships),
eight commercial/retail properties (comprising 10% of the total amount raised by
all 69 partnerships), and two tracts of undeveloped land (comprising 0.5% of the
total amount raised by all 69 partnerships).

         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 90 real estate limited  partnerships  whose offerings had closed
as of June 30, 1999 (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,  39 invested in  restaurant  properties  leased on a  "triple-net"  basis,
including  eight  which  also  invested  in  franchised   restaurant  businesses
(accounting  for  approximately  93% of the total  amount  raised by all 90 real
estate limited partnerships).

         The  following  table sets forth  summary  information,  as of June 30,
1999, regarding property acquisitions by the 18 limited partnerships and the two
unlisted REITs.

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

Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- ------                  --------                --------                   ---------                -------

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              38 fast-food or       AL, AZ, CA, CO, FL,          All cash                 Public
Fund III, Ltd.          family-style          GA, IA, IL, IN, KS,
                        restaurants           KY, MD, MI, MN, MO,
                                              NC, NE, OK, TX


<PAGE>



Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- ------                  --------                --------                   ---------                -------

CNL Income              47 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              56 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

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              44 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              54 fast-food or       AL, CA, CO, FL, ID,          All cash                 Public
Fund X, Ltd.            family-style          IL, LA, MI, MO, MT,
                        restaurants           NC, NE, NH, NM, NY,
                                              OH, PA, SC, TN, TX,
                                              WA

CNL Income              43 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              50 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



<PAGE>



Name of                 Type of                                            Method of                Type of
Entity                  Property                Location                   Financing                Program
- ------                  --------                --------                   ---------                -------

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              65 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

CNL Income              48 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              31 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, WA
                        restaurants

CNL Income              25 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, VA
                        restaurants

CNL American            578 fast-food,        AL, AZ, CA, CO, CT,             (1)                 Public REIT
Properties Fund,        family-style or       DE, FL, GA, IA, ID,
Inc.                    casual-dining         IL, IN, KS, KY, LA,
                        restaurants           MD, MI, MN, MO, MS,
                                              NC, NE, NH, NJ, NM,
                                              NV, NY, OH, OK, OR,
                                              PA, RI, SC, TN, TX,
                                              UT, VA, WA, WI, WV

CNL Health Care                (2)                    (2)                     (2)                 Public REIT
Properties, Inc.


</TABLE>

(1)      As of March 31,  1999,  all of APF's  net  offering  proceeds  had been
         invested or committed for investment in properties and mortgage  loans.
         Since April 1, 1999,  APF has used  proceeds from its line of credit to
         acquire and develop  properties  and to fund mortgage loans and secured
         equipment leases.

(2)      As of June 30, 1999, CNL Health Care Properties, Inc. had not  acquired
         any properties.

<PAGE>

         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.,  CNL American
Properties  Fund, Inc. and CNL Health Care  Properties,  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 limited partnerships 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
limited  partnerships  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
between  January  1994  and  December  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 two to seven
years  after  commencement  of this  offering,  through (a)  Listing,  or (b) if
Listing does not occur within seven 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.



<PAGE>


         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.  There is no limit on the number of  properties  of a particular  Hotel
Chain  which the Company  may  acquire.  However,  under  investment  guidelines
established by the Board of Directors,  no single Hotel Chain may represent more
than 50% of the total  portfolio  unless  approved  by the  Board of  Directors,
including a majority of the  Independent  Directors.  In  addition,  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  and  Other
Investment  Risks --  Possible  lack of  diversification  increases  the 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
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.



<PAGE>


         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.

         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.



<PAGE>


         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.


                               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.

                              Total                  Distributions
Month                     Distributions                Per Share
- -----                     -------------                ---------

November 1997              $  10,757                    $0.025000
December 1997                 19,019                     0.025000
January 1998                  28,814                     0.025000
February 1998                 32,915                     0.025000
March 1998                    39,627                     0.025000
April 1998                    46,677                     0.025000
May 1998                      52,688                     0.025000
June 1998                     56,365                     0.025000
July 1998                     99,589                     0.041700
August 1998                  105,708                     0.041700
September 1998               156,747                     0.058300
October 1998                 167,848                     0.058300
November 1998                183,302                     0.058300
December 1998                197,865                     0.058300
January 1999                 251,967                     0.058300
February 1999                314,928                     0.058300
March 1999                   431,757                     0.058300
April 1999                   554,807                     0.060400
May 1999                     687,916                     0.060400
June 1999                    811,241                     0.060400

         In   addition,   in  July  and  August  1999,   the  Company   declared
Distributions totalling $964,344 and $1,086,775, respectively (each representing
$0.0604  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
reducing   revenues  or  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  might  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
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 six months  ended June 30,  1999,  the year ended  December 31,
1998,  and the period  October  15,  1997 (the date  operations  of the  Company
commenced)  through  December  31,  1997,   approximately  64%,  76%  and  100%,
respectively,  of the  Distributions  declared  and paid were  considered  to be
ordinary  income and for the six months  ended June 30,  1999 and the year ended
December 31, 1998,  approximately 36% and 24%,  respectively,  were considered a
return of capital  for  federal  income tax  purposes.  Due to the fact that the
Company had not yet acquired all of its Properties and was still in the offering
stage  as of  December  31,  1998 and June 30,  1999,  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 periods.

         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.


<PAGE>


                                 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 August 11, 1999, the Company had
18,881,594 shares of Common Stock outstanding (including 20,000 shares issued to
the Advisor prior to the  commencement of the Initial Offering and 16,104 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 Board of Directors  has approved a resolution to amend the Articles
of  Incorporation  to increase the number of  authorized  Shares of Common Stock
from 60,000,000 to 150,000,000.  Pursuant to the Articles of Incorporation, this
amendment  must be approved by the  affirmative  vote of the holders of not less
than a majority of the Shares of Common Stock  outstanding  and entitled to vote
thereon.  The Board of Directors  expects to submit this matter to a vote of the
stockholders at a special  meeting  expected to be held for that purposes in May
1999. In the event that the increase in the number of  authorized  Shares is not
approved by the stockholders,  this offering will be limited to up to 20,000,000
Shares.  In the event that the  increase in the number of  authorized  Shares is
approved by the stockholders, this offering will be for up to 45,000,000 Shares.
See "The  Offering."  In addition,  if the increase in the number of  authorized
Shares is approved by the stockholders,  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 the termination of this
offering.

         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.

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
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.

         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.

         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.



<PAGE>


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
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


<PAGE>


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 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.

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.  Stockholders
will also have  access to the books of account  and  records of CNL  Hospitality
Partners,  LP to the same  extent  that they have access to the books of account
and records of the Company.

         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.



<PAGE>


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:

         (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.




<PAGE>


                        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, 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.

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 C 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
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  through  December 31, 1998,  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
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 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
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
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.

         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
Distributions  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.



<PAGE>


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
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."


<PAGE>


         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.

         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
distributions  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,
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


<PAGE>


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
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.

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 " --
Income Tests," above.


                             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. For any period during which the Company
is making a public  offering of Shares,  the statement  will report an estimated
value of each Share at the public  offering  price per Share,  which  during the
term of this offering is $10.00 per Share. If no public offering is ongoing, and
until Listing,  the statement will report an estimated value of each Share 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.

         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 45,000,000  Shares  ($450,000,000)  are being offered at a
purchase  price of $10.00 per Share,  with the sale of 25,000,000 of such Shares
subject to approval by the  stockholders  of a resolution to increase the number
of  authorized  Shares  of  the  Company.   See  "Summary  of  the  Articles  of
Incorporation  and Bylaws --  Description  of Capital  Stock."  Included  in the
45,000,000  Shares  offered,   the  Company  has  registered   5,000,000  Shares
($50,000,000)  available only to stockholders purchasing Shares in this offering
who receive a copy of this Prospectus or to stockholders who purchased Shares in
one of the Prior Offerings and who received a copy of the related prospectus and
who elect to participate in the  Reinvestment  Plan.  Prior to the conclusion of
this offering,  if any of the 5,000,000 Shares remain after meeting  anticipated
obligations  under the  Reinvestment  Plan,  the  Company  may  decide to sell a
portion  of these  Shares in this  offering.  Until such  time,  if any,  as the
stockholders  approve an  increase  in the  number of  authorized  Shares,  this
offering will be limited to 20,000,000 Shares  ($200,000,000),  2,000,000 Shares
($20,000,000)  of  which  will  be  available  only to  stockholders  purchasing
pursuant to 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 Bank, 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
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. In connection with this offering,  the Company will
pay a Soliciting  Dealer Servicing Fee of 0.2% of Invested Capital  (calculated,
for  purposes  of this  provision,  using  only  Shares  sold  pursuant  to this
offering) commencing on December 31 of the year following the year in which this
offering terminates,  and every December 31 thereafter,  to the Managing Dealer,
which,  in its sole  discretion  may reallow all or a portion of such fee to the
Soliciting  Dealers who sold Shares  pursuant to this offering and whose clients
who purchased  Shares in this offering hold Shares on such date.  The Soliciting
Dealer Servicing Fee will terminate as of the beginning of any year in which the
Company is liquidated or in which Listing occurs,  provided,  however,  that any
previously accrued but unpaid portion of the Soliciting Dealer Servicing Fee may
be paid in such  year or any  subsequent  year.  In  connection  with  the  1999
Offering,  the Company will issue to the Managing  Dealer,  a soliciting  dealer
warrant to purchase  one share of Common  Stock for every 25 Shares sold in such
offering,  to be exercised,  if at all, during the five-year  period  commencing
with the date the 1999 Offering  began (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 officers or partners of such a person.  In connection  with
the Initial Offering,  the Company will pay a soliciting dealer servicing fee of
0.2% of Invested Capital (calculated, for purposes of this provision, using only
Shares sold pursuant to the Initial Offering)  commencing  December 31, 2000 and
each  December  31  thereafter,  to the  Managing  Dealer,  which,  in its  sole
discretion  may reallow all or a portion of such fee to the  Soliciting  Dealers
who sold Shares pursuant to the Initial Offering and whose clients who purchased
Shares in the Initial  Offering hold Shares on such date. The soliciting  dealer
servicing  fee will  terminate  as of the  beginning  of any  year in which  the
Company is liquidated or in which Listing occurs,  provided,  however,  that any
previously accrued but unpaid portion of the soliciting dealer servicing fee may
be paid in such year or any subsequent year. The soliciting dealer servicing fee
will  not  be  assessed  with  regard  to  Shares  sold  in the  1999  Offering.
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."



<PAGE>


         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>
<S> <C>
                                            Purchase Price per              Reallowed Commissions on Sales
                                           Incremental Share in            per Incremental Share in Volume
                 Number                      Volume Discount                        Discount Range
           of Shares Purchased                    Range                   Percent               Dollar Amount
      ------------------------------      -----------------------      -----------------------------------------

               1   --      25,000                $10.00                    7.0%                      $0.70
          25,001   --      50,000                  9.85                    5.5%                       0.55
          50,001   --      75,000                  9.70                    4.0%                       0.40
          75,001   --     100,000                  9.60                    3.0%                       0.30
         100,001   --     500,000                  9.50                    2.0%                       0.20
</TABLE>

         Selling  Commissions  for purchases of 500,001  Shares 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.

         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
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 Bank, 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
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.

         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.

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.

         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 of 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.


                           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.  Statements  made under  "Risk  Factors -- Tax
Risks"  and  "Federal  Income Tax  Considerations"  have been  reviewed  by Shaw
Pittman,  who have given their opinion that such statements as to matters of law
are correct in all material respects.  Shaw Pittman 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, 1998 and
1997,  and the related  statements  of earnings,  stockholders'  equity and cash
flows for the years ended  December  31, 1998 and 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.


                                   DEFINITIONS

         "1999  Offering" means the public offering of the Company of 27,500,000
Shares of Common Stock,  including  2,500,000 Shares  available  pursuant to the
Reinvestment  Plan, which commenced in June 1999 and is expected to terminate in
April 2000.

         "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., 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.



<PAGE>


         "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 Bank, 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.

         "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,  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
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 terminated on June 17, 1999.

         "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  $200,000,000,  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 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.

         "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 0.5%  marketing  support  and due  diligence  expense
reimbursement  fee and the  Soliciting  Dealer  Servicing  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 0.5% marketing support and due diligence expense reimbursement
fee and the  Soliciting  Dealer  Servicing  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) the  Soliciting  Dealer  Servicing Fee and any
soliciting  dealer servicing fees in connection with the Initial  Offering,  (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.

         "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.

         "Prior Offerings" means the prior public offerings of the Company;  the
Initial Offering and the 1999 Offering.

         "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
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 45,000,000 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  Servicing  Fee" means an annual fee of .20% of the
aggregate  investment  of  stockholders  who purchase  Shares in this  offering,
payable to the Managing Dealer on December 31 of each year following the year in
which the offering terminates.  The Managing Dealer, in its sole discretion,  in
turn may reallow all or a portion of such fee to the  Soliciting  Dealers  whose
clients hold Shares on such date.

         "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.

         "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 the form
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 the  Line of  Credit  that are used to  acquire  Properties,  but
excluding loan proceeds used to finance Secured Equipment Leases.

         "Triple-Net  Lease"  generally 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.

<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,  or $10.00 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.

              (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  Reinvestment  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.

              (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 a 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 such written  election to participate in the
Reinvestment Plan and to all fiscal quarters or months 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.

         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.

              (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  change in his  financial
condition or if any  representation  under the  Subscription  Agreement  becomes
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.

         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.

         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., CNL Center at
City  Commons,  450 South  Orange  Avenue,  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

                                                                          Page
                                                                          ----

Pro Forma Consolidated Financial Information (unaudited):

    Pro Forma Consolidated Balance Sheet as of June 30, 1999               B-2

    Pro Forma Consolidated Statement of Earnings for the six months
      ended June 30, 1999                                                  B-3

    Pro Forma Consolidated Statement of Earnings for the year ended
      December 31, 1998                                                    B-4

    Notes to Pro Forma Consolidated Financial Statements for the six
      months ended June 30, 1999 and the year ended December 31, 1998      B-5

Updated Unaudited Condensed Consolidated Financial Statements:

    Condensed Consolidated Balance Sheets as of June 30, 1999 and
      December 31, 1998                                                    B-9

    Condensed Consolidated Statements of Earnings for the quarters
      and six months ended June 30, 1999 and 1998                          B-10

    Condensed Consolidated Statements of Stockholders'Equity for
      the six months ended June 30, 1999 and the year ended
      December 31, 1998                                                    B-11

    Condensed Consolidated Statements of Cash Flows for the six
      months ended June 30, 1999 and 1998                                  B-12

    Notes to Condensed Consolidated Financial Statements for the
      quarters and six months ended June 30, 1999 and 1998                 B-14

Audited Financial Statements:

    Report of Independent Accountants                                      B-22

    Consolidated Balance Sheets as of December 31, 1998 and 1997           B-23

    Consolidated Statements of Earnings for the years ended December
      31, 1998 and 1997, and the period June 12, 1996 (Date of
      inception) through December 31, 1996                                 B-24

    Consolidated Statements of Stockholders' Equity for the years
      ended December 31, 1998 and 1997, and the period June 12, 1996
      (Date of inception) through December 31, 1996                        B-25

    Consolidated Statements of Cash Flows for the years ended
      December 31, 1998 and 1997, and the period June 12, 1996 (Date
      of inception) through December 31, 1996                              B-26

    Notes to Consolidated  Financial Statements for the years ended
      December 31, 1998 and 1997, and the period June 12, 1996 (Date
      of inception) through December 31, 1996                              B-28

Financial Statement Schedule:

    Schedule III - Real Estate and Accumulated Depreciation as of
      December 31, 1998                                                    B-36

    Notes to Schedule III - Real Estate and Accumulated Depreciation
      as of December 31, 1998                                              B-38


<PAGE>




                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The  following  Unaudited Pro Forma  Consolidated  Balance Sheet of CNL
Hospitality  Properties,  Inc. and subsidiaries  (the "Company") gives effect to
(i) the receipt of  $157,730,394  in gross  offering  proceeds  from the sale of
15,773,039 shares of common stock for the period from inception through June 30,
1999, and the application of such funds to purchase two properties, to invest in
an  unconsolidated  subsidiary which owned seven properties as of June 30, 1999,
to redeem 500 shares of common stock pursuant to the Company's  redemption plan,
and to pay offering  expenses,  acquisition fees and  miscellaneous  acquisition
expenses,  (ii) the receipt of $30,904,507  in gross offering  proceeds from the
sale of 3,090,451  additional  shares for the period July 1, 1999 through August
11, 1999,  (iii) the  application of such funds to redeem 2,500 shares of common
stock pursuant to the Company's  redemption plan, and to pay offering  expenses,
acquisition fees and miscellaneous acquisition expenses, all as reflected in the
pro forma  adjustments  described in the related notes.  The Unaudited Pro Forma
Consolidated  Balance  Sheet  as of June 30,  1999,  includes  the  transactions
described in (i) above,  from its  historical  balance  sheet,  adjusted to give
effect to the  transactions  in (ii) and (iii) above as if they had  occurred on
June 30, 1999.

         The Unaudited Pro Forma Consolidated Statements of Earnings for the six
months ended June 30, 1999 and the year ended  December  31, 1998,  includes the
historical  operating results of the properties  described in (i) above from the
date of their  acquisitions plus operating results from (A) the later of (1) the
date the property became  operational or (2) January 1, 1998, to (B) the earlier
of (1) the date the property  was acquired by the Company or its  unconsolidated
subsidiary or (2) to the end of the pro forma period presented.

         This pro forma  consolidated  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.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 1999

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

                                                                                    Pro Forma
                        ASSETS                                    Historical       Adjustments         Pro Forma
                                                                 -------------     --------------    --------------

Land, buildings and equipment on operating leases,
    less accumulated depreciation of $845,625                     $27,906,924          $    --          $27,906,924
Investment in unconsolidated subsidiary                            39,350,470               --           39,350,470
Cash and cash equivalents                                          63,669,254       25,965,952   (a)     89,635,206
Restricted cash                                                       204,132               --              204,132
Certificate of deposit                                              5,015,822               --            5,015,822
Due from related party                                                 49,085               --               49,085
Receivables                                                            34,412               --               34,412
Dividends receivable                                                  777,324               --              777,324
Loan costs, less accumulated amortization of $71,863                   44,233               --               44,233
Accrued rental income                                                  75,970               --               75,970
Other assets                                                        3,980,239        1,390,703   (a)      5,370,942
                                                               ---------------    -------------       --------------

                                                                 $141,107,865      $27,356,655         $168,464,520
                                                               ===============    =============       ==============

         LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued expenses                              $   51,102          (27,100 ) (a)     $   24,002
Due to related parties                                              1,033,584       (1,025,391 ) (a)          8,193
Security deposits                                                   1,417,500               --            1,417,500
                                                               ---------------    -------------       --------------
       Total liabilities                                            2,502,186       (1,052,491 )          1,449,695
                                                               ---------------    -------------       --------------

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 15,793,039
        and outstanding 15,792,539 shares; issued
        18,883,490 and outstanding 18,880,490 shares,
        as adjusted                                                   157,925           30,880   (a)        188,805
    Capital in excess of par value                                139,823,971       28,378,266   (a)    168,202,237
    Accumulated distributions in excess of net earnings            (1,376,217 )             --           (1,376,217 )
                                                               ---------------    -------------       --------------
          Total stockholders' equity                              138,605,679       28,409,146          167,014,825
                                                               ---------------    -------------       --------------

                                                                 $141,107,865      $27,356,655         $168,464,520
                                                               ===============    =============       ==============





                     See accompanying notes to unaudited pro
                    forma consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                         SIX MONTHS ENDED JUNE 30, 1999



                                                                             Pro Forma
                                                       Historical           Adjustments             Pro Forma
                                                       ------------        --------------         --------------

Revenues:
    Rental income from operating
       leases                                            $1,486,526                $   --             $1,486,526
    FF&E Reserve income                                     126,033                    --                126,033
    Dividend income                                         900,131               461,106    (3)       1,361,237
    Interest and other income                               907,739              (201,013 )  (4)         706,726
                                                     ---------------      ----------------       ----------------
                                                          3,420,429               260,093              3,680,522
                                                     ---------------      ----------------       ----------------

Expenses:
    Interest and loan cost amortization                     233,330                    --                233,330
    General operating and
      administrative                                        308,029                    --                308,029
    Professional services                                    29,272                    --                 29,272
    Asset management fees to
       related party                                         67,436                24,392    (7)          91,828
    State taxes                                               5,968                    --                  5,968
    Depreciation and amortization                           493,415                    --                493,415
                                                     ---------------      ----------------       ----------------
                                                          1,137,450                24,392              1,161,842
                                                     ---------------      ----------------       ----------------

Earnings Before Equity in Loss of
    Unconsolidated Subsidiary                             2,282,979               235,701              2,518,680

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                              (390,450 )            (140,342 )  (9)        (530,792 )
                                                     ---------------      ----------------       ----------------

Net Earnings                                             $1,892,529             $  95,359             $1,987,888
                                                     ===============      ================       ================

Earnings Per Share of Common  Stock
    (Basic and Diluted) (10)                               $   0.20                                     $   0.21
                                                     ===============                             ================

Weighted Average Number of Shares
    of Common Stock Outstanding (10)                      9,391,870                                    9,449,558
                                                     ===============                             ================








                     See accompanying notes to unaudited pro
                    forma consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          YEAR ENDED DECEMBER 31, 1998



                                                                          Pro Forma
                                                   Historical            Adjustments            Pro Forma
                                                  ------------        ----------------       --------------

Revenues:
    Rental income from
       operating leases                             $1,218,500            $1,706,732  (1)        $2,925,232
    FF&E Reserve income                                 98,099               140,000  (2)           238,099
    Dividend income                                         --               423,938  (3)           423,938
    Interest income                                    638,862              (609,975 )(4)            28,887
                                                  -------------      ----------------       ----------------
                                                     1,955,461             1,660,695              3,616,156
                                                  -------------      ----------------       ----------------

Expenses:
    Interest and loan cost amortization                350,322               448,718  (5)           799,040
    General operating and
       administrative                                  167,951                92,733  (6)           260,684
    Professional services                               21,581                    --                 21,581
    Asset management fees to
       related party                                    68,114               106,571  (7)           174,685
    Depreciation and amortization                      388,554               538,125  (8)           926,679
                                                  -------------      ----------------       ----------------
                                                       996,522             1,186,147              2,182,669
                                                  -------------      ----------------       ----------------

Earnings Before Equity in Loss
    of Unconsolidated Subsidiary                       958,939               474,548              1,433,487

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                               --               (56,464 )(9)           (56,464 )
                                                  -------------      ----------------       ----------------

Net Earnings                                         $ 958,939             $ 418,084             $1,377,023
                                                  =============      ================       ================

Earnings Per Share of Common Stock
    (Basic and Diluted) (10)                          $   0.40                                     $   0.51
                                                  =============                             ================

Weighted Average Number of Shares of
    Common Stock Outstanding (10)                    2,402,344                                    2,697,355
                                                  =============                             ================

</TABLE>






                     See accompanying notes to unaudited pro
                    forma consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND
                        THE YEAR ENDED DECEMBER 31, 1998


Unaudited Pro Forma Consolidated Balance Sheet:
- -----------------------------------------------

(a)      Represents  gross  proceeds of  30,904,507  from the sale of  3,090,451
         shares during the period July 1, 1999 through August 11, 1999, used (i)
         to pay acquisition fees and costs of $1,580,524  ($189,821 of which was
         accrued at June 30, 1999), and to pay selling  commissions and offering
         expenses of  $3,335,031  which have been netted  against  stockholders'
         equity (a total of $862,670  of which was accrued as of June 30,  1999)
         and (ii) to redeem 2,500  shares of common  stock for $23,000,  leaving
         $25,965,952 for future investment.

Unaudited Pro Forma Consolidated Statements of Earnings:
- --------------------------------------------------------

(1)      Represents  adjustment to rental income from  operating  leases for the
         properties  acquired  by the Company as of August 11,  1999,  (the "Pro
         Forma Properties"),  for the period commencing (A) the later of (i) the
         date the Pro Forma Property became operational by the previous owner or
         (ii) January 1, 1998,  to (B) the earlier of (i) the date the Pro Forma
         Property  was  acquired by the Company or (ii) 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 Statements 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    January 1, 1998
            Residence Inn Gwinnett Place
              in Duluth, GA                     July 31, 1998    January 1, 1998

         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 1998 that the Company held the properties, no pro
         forma  adjustment  was made for  percentage  rental income for the year
         ended December 31, 1998.

(2)      Represents  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.

(3)      Represents  adjustment  to  dividend  income  earned  on the  Company's
         $37,978,272  investment  at  June  30,  1999,  in  the  9.76%  Class  B
         cumulative  preferred stock of the unconsolidated  subsidiary,  for the
         period commencing (A) the later of (i) the date the properties owned by
         the unconsolidated  subsidiary became operational by the previous owner
         or (ii)  January  1,  1998,  to (B) the  earlier  of (i) the  date  the
         properties owned by the unconsolidated subsidiary were acquired or (ii)
         the end of the pro forma period presented.  The cash from the Company's
         investment,  along with loan  proceeds and funds from an  institutional
         investor  were used to  purchase  seven  hotel  properties  which  were
         operational  prior to the Company's  investment  in the  unconsolidated
         subsidiary.  The following  presents the actual date the unconsolidated
         subsidiary


<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                   FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND
                        THE YEAR ENDED DECEMBER 31, 1998


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:
- --------------------------------------------------------------------

         properties  were  acquired  or placed in service by the  unconsolidated
         subsidiary  as  compared  to the date the  unconsolidated  subsidiary's
         properties were treated as becoming operational for purposes of the Pro
         Forma Consolidated Statements of Earnings:
<TABLE>
<CAPTION>
<S> <C>
                                                                        Pro forma
                                                                   Date Unconsolidated
                                               Date Placed             Subsidiary
                                               in Service           Properties Became
                                                 By the              Operational as
                                        Unconsolidated Subsidiary    Rental Property
                                        -------------------------    ---------------

           Residence Inn Las Vegas, NV      February 25, 1999         October 1, 1998
           Residence Inn Plano, TX          February 25, 1999         October 12, 1998
           Marriott Suites Dallas, TX       February 25, 1999         November 11, 1998
           Courtyard Plano, TX              February 25, 1999         December 23, 1998
           Residence Inn Phoenix, AZ        June 16, 1999             May 14, 1999
           Courtyard Scottsdale, AZ         June 16, 1999             May 21, 1999
           Courtyard Seattle, WA            June 16, 1999             May 22, 1999
</TABLE>

(4)      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  (A) the later of (i) the dates the Pro
         Forma Properties and the unconsolidated  subsidiary's properties became
         operational by the previous owners or (ii) January 1, 1998, through (B)
         the  earlier of (i) the actual  date the Pro Forma  Properties  and the
         unconsolidated subsidiary's properties were acquired or (ii) the end of
         the pro forma period  presented,  as described in Note (1) and Note (3)
         above.  The estimated pro forma  adjustment is based upon the fact that
         interest income from interest  bearing accounts was earned at a rate of
         approximately  four  percent per annum by the  Company  during the year
         ended December 31, 1998 and the six months ended June 30, 1999.

(5)      Represents  adjustment to interest  expense  incurred at a rate ranging
         from 8.05% to 8.8% per annum in connection with the assumed  borrowings
         from the line of credit of $8,600,000 on January 1, 1998 for the period
         January 1, 1998 through July 31, 1998. 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.

(6)      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,  CNL Hospitality  Advisors,
         Inc. (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  greater  of two
         percent of  average  invested  assets or 25 percent of net income  (the
         "Expense Cap").  During the year ended December 31, 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.  However, as a result of the increase in pro forma
         earnings for the year ended December 31, 1998, the Company's  operating
         expenses  no  longer   exceeded  the  Expense  Cap.   Therefore,   this
         reimbursement was reversed for pro forma purposes.

(7)      Represents  increase in asset management fees relating to the Pro Forma
         Properties  and the  investment in  unconsolidated  subsidiary  for the
         period  commencing  (A)  the  later  of (i)  the  date  the  Pro  Forma
         Properties  and  the  unconsolidated   subsidiary's  properties  became
         operational by the previous owners or (ii) January 1, 1998, through (B)
         the  earlier  of  (i)  the  date  the  Pro  Forma  Properties  and  the
         unconsolidated subsidiary's


<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                   FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND
                        THE YEAR ENDED DECEMBER 31, 1998


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:
- --------------------------------------------------------------------

         properties  were  acquired  or (ii)  the end of the  pro  forma  period
         presented,  as described in Notes (1) and (3) above.  Asset  management
         fees are equal to 0.60% per year of the  Company's  Real  Estate  Asset
         Value,  including the investment in the unconsolidated  subsidiary,  as
         defined in the Company's prospectus.

(8)      Represents incremental increase in 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.

(9)      Represents  adjustment to equity in loss of  unconsolidated  subsidiary
         for the period commencing (A) the date the unconsolidated  subsidiary's
         properties  became  operational by the previous owner,  through (B) the
         earlier  of  (i)  the  date  the   properties   were  acquired  by  the
         unconsolidated  subsidiary  or (ii)  the end of the  pro  forma  period
         presented, as described in Note (3) above. The following represents the
         Company's  share of pro forma net  earnings or loss after  deduction of
         preferred stock dividends declared for the pro forma period ending:

<TABLE>
<CAPTION>
<S> <C>
                                                                 June 30,           December 30,
                                                                   1999                 1998
                                                              ------------          ------------

            Unconsolidated Subsidiary Pro Forma
              Earnings Before Preferred Stock Dividends       $ 1,744,374              $ 752,368
            8% Class A Cumulative Preferred Stock
                Dividends (institutional investor)             (1,462,385)              (442,261)
            9.76% Class B Cumulative Preferred Stock
                Dividends (the Company)                        (1,361,237)              (423,938)
            8% Class C Cumulative Preferred Stock
                Dividends (other investors)                        (4,000)                (1,402)
                                                             -------------            ----------
            Pro Forma Net Loss of Unconsolidated Subsidiary
                After Preferred Stock Dividends               $(1,083,248)             $(115,233)
                                                             =============            ==========

            The Company's 49% Interest in the Pro Forma
                Loss of the Unconsolidated Subsidiary         $  (530,792)             $ (56,464)
                                                             =============            ==========
</TABLE>

(10)     Historical  earnings per share were calculated  based upon the weighted
         average  number of shares of common  stock  outstanding  during the six
         months ended June 30, 1999 and the year ended December 31, 1998.

         As a result of the two Pro Forma  Properties  being  treated in the Pro
         Forma Consolidated  Statements of Earnings as operational since January
         1, 1998, the Company assumed  approximately  2,206,573 shares of common
         stock were sold,  and the net  offering  proceeds  were  available  for
         purchase  of  these  properties.  Due to the  fact  that  approximately
         1,929,115,   of  these  shares  of  common  stock  were  actually  sold
         subsequently,  during the period  January 1, 1998 through May 21, 1998,
         the weighted  average  number of shares  outstanding  for the pro forma
         period was adjusted.

         In  addition,  as a  result  of the  investment  in the  unconsolidated
         subsidiary  being treated in the Pro Forma  Consolidated  Statements of
         Earnings as invested  pro rata  beginning  on October 1, 1998 (the date
         the first property became operational),  the Company assumed additional
         shares  of  common  stock  were  sold and net  offering  proceeds  were
         available  for  investment  during the period  October 1, 1998  through
         December 31,


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                   FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND
                        THE YEAR ENDED DECEMBER 31, 1998


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:
- --------------------------------------------------------------------

         1998 and the period  January 1, 1999 through  January 26, 1999.  Due to
         the fact that  approximately  857,020 of these  shares of common  stock
         were  actually  sold  during the six months  ended June 30,  1999,  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 six months ended June 30, 1999 and the year ended
         December 31, 1998.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

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


                                                                         June 30,             December 31,
                                                                          1999                    1998
                                                                      --------------         ----------------

                   ASSETS

Land, buildings and equipment on operating leases,
    less accumulated depreciation of $845,625 and
    $384,166, respectively                                             $27,906,924               $ 28,368,383
Investment in unconsolidated subsidiary                                 39,350,470                         --
Cash and cash equivalents                                               63,669,254                 13,228,923
Restricted cash                                                            204,132                     82,407
Certificate of deposit                                                   5,015,822                  5,016,575
Due from related party                                                      49,085                         --
Receivables                                                                 34,412                     28,257
Dividends receivable                                                       777,324                         --
Organization costs, less accumulated amortization of
    $24,973 and $5,221, respectively                                            --                     19,752
Loan costs, less accumulated amortization of $71,863
    and $12,980, respectively                                               44,233                     78,282
Accrued rental income                                                       75,970                     44,160
Other assets                                                             3,980,239                  1,989,951
                                                                   ----------------         ------------------

                                                                      $141,107,865               $ 48,856,690
                                                                   ================         ==================

                 LIABILITIES AND STOCKHOLDERS' EQUITY

Line of credit                                                             $    --                $ 9,600,000
Interest payable                                                                --                     66,547
Accounts payable and accrued expenses                                       51,102                    337,215
Due to related parties                                                   1,033,584                    318,937
Security deposits                                                        1,417,500                  1,417,500
                                                                   ----------------         ------------------
                 Total liabilities                                       2,502,186                 11,740,199
                                                                   ----------------         ------------------

Commitments and contingencies (Note 12)

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 15,793,039
       and 4,321,908 shares, respectively, and outstanding
       15,792,539 and 4,321,908 shares, respectively                       157,925                     43,219
    Capital in excess of par value                                     139,823,971                 37,289,402
    Accumulated distributions in excess of net earnings                 (1,376,217 )                 (216,130 )
                                                                   ----------------         ------------------
                 Total stockholders' equity                            138,605,679                 37,116,491
                                                                   ----------------         ------------------

                                                                      $141,107,865               $ 48,856,690
                                                                   ================         ==================





                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS


                                                      Quarter Ended                           Six Months Ended
                                                        June 30,                                  June 30,
                                               1999                  1998                 1999                1998
                                           --------------       ---------------       -------------        ------------

Revenues:
    Rental income from operating
       leases                                  $ 748,908              $   --           $1,486,526               $  --
    FF&E Reserve income                           65,006                  --              126,033                  --
    Dividend income                              658,288                  --              900,131                  --
    Interest and other income                    614,875             232,006              907,739             371,159
                                          ---------------     ---------------       --------------      --------------
                                               2,087,077             232,006            3,420,429             371,159
                                          ---------------     ---------------       --------------      --------------

Expenses:
    Interest and loan cost amortization           32,757                  --              233,330                  --
    General operating and
       administrative                            119,973              61,263              308,029             146,656
    Professional services                          8,066              15,078               29,272              20,530
    Asset management fees to
       related party                              17,871                  --               67,436                  --
    State taxes                                      593                  --                5,968                  --
    Depreciation and amortization                239,657               1,000              493,415               2,000
                                          ---------------     ---------------       --------------      --------------
                                                 418,917              77,341            1,137,450             169,186
                                          ---------------     ---------------       --------------      --------------

Earnings Before Equity in Loss of
    Unconsolidated Subsidiary                  1,668,160             154,665            2,282,979             201,973

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                   (205,911 )                --             (390,450 )                --
                                          ---------------     ---------------       --------------      --------------

Net Earnings                                  $1,462,249           $ 154,665           $1,892,529           $ 201,973
                                          ===============     ===============       ==============      ==============

Earnings Per Share of Common Stock
    (Basic and Diluted)                         $   0.12            $   0.07             $   0.20            $   0.11
                                          ===============     ===============       ==============      ==============

Weighted Average Number of Shares
    of Common Stock Outstanding               12,330,853           2,162,300            9,391,870           1,820,362
                                          ===============     ===============       ==============      ==============








                See accompanying notes to condensed consolidated
                              financial statements.

<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
              EQUITY Six Months Ended June 30, 1999 and Year Ended
                                December 31, 1998


                                                                                          Accumulated
                                               Common stock                              distributions
                                        ---------------------------     Capital in         in excess
                                          Number           Par           excess of           of net
                                        of Shares         value          par value          earnings           Total
                                        -----------     -----------     -------------    ---------------    ------------

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                                 3,169,368           31,694       31,661,984                 --        31,693,678

Stock issuance costs                            --               --       (3,601,898 )               --        (3,601,898)

Net earnings                                    --               --               --            958,939           958,939

Distributions declared and paid
    ($0.46 per share)                           --               --               --         (1,168,145 )      (1,168,145)
                                       ------------     ------------   --------------    ---------------   --------------

Balance at December 31, 1998             4,321,908           43,219       37,289,402           (216,130 )      37,116,491

Gross Proceeds from subscriptions
for
    common stock through public
    offerings and distribution          11,471,131          114,711      114,596,604                 --      114,711,315
    reinvestment plan

Retirement of common stock                    (500 )             (5 )         (4,595 )               --            (4,600)

Stock issuance costs                            --               --      (12,057,440 )               --       (12,057,440)

Net earnings                                    --               --               --          1,892,529         1,892,529

Distributions declared and paid
    ($0.36 per share)                           --               --               --         (3,052,616 )      (3,052,616)
                                       ------------     ------------   --------------    ---------------   --------------

Balance at June 30, 1999                15,792,539         $157,925     $139,823,971        $(1,376,217 )    $138,605,679
                                       ============     ============   ==============    ===============   ==============







                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                   Six Months Ended
                                                                                       June 30,
                                                                             1999                   1998
                                                                        ---------------        ----------------

Increase (Decrease) in Cash and Cash Equivalents:

    Net Cash Provided by Operating Activities                               $2,033,757               $ 210,452
                                                                      -----------------       -----------------

    Cash Flows from Investing Activities:
       Investment in unconsolidated subsidiary                             (37,172,643 )                    --
       Investment in certificates of deposit                                        --              (1,500,000 )
       Increase in restricted cash                                            (121,725 )                    --
       Increase in other assets                                             (4,509,931 )              (633,866 )
                                                                      -----------------       -----------------
          Net cash used in investing activities                            (41,804,299 )            (2,133,866 )
                                                                      -----------------       -----------------

    Cash Flows from Financing Activities:
       Reimbursement of acquisition and stock
         issuance costs paid by related parties
         on behalf of the Company                                           (1,914,280 )               (70,150 )
       Payment on line of credit                                            (9,600,000 )                    --
           Increase in loan costs                                              (24,834 )                    --
       Subscriptions received from stockholders                            114,711,315              12,252,880
       Retirement of shares of common stock                                     (4,600 )                    --
       Distributions to stockholders                                        (3,052,616 )              (257,086 )
       Payment of stock issuance costs                                      (9,919,083 )            (1,213,762 )
       Other                                                                    14,971                  (2,500 )
                                                                      -----------------       -----------------
               Net cash provided by financing activities                    90,210,873              10,709,382
                                                                      -----------------       -----------------

Net Increase in Cash and Cash Equivalents                                   50,440,331               8,785,968

Cash and Cash Equivalents at Beginning of Period                            13,228,923               8,869,838
                                                                      -----------------       -----------------

Cash and Cash Equivalents at End of Period                                $ 63,669,254            $ 17,655,806
                                                                      =================       =================





                See accompanying notes to condensed consolidated
                              financial statements.


<PAGE>


                                         CNL HOSPITALITY PROPERTIES, INC.
                                                 AND SUBSIDIARIES
                            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED


                                                                           Six Months Ended
                                                                               June 30,
                                                                     1999                   1998
                                                                ---------------        ----------------

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                                       $ 418,353              $  20,302
             Stock issuance costs                                    1,539,215                 58,403
                                                              -----------------       ----------------

                                                                   $ 1,957,568              $  78,705
                                                              =================       ================



</TABLE>








                See accompanying notes to condensed consolidated
                              financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL
                STATEMENTS Quarters and Six Months Ended June 30,
                                  1999 and 1998


1.       Organization and Nature of Business:

         CNL Hospitality Properties,  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   partner,
         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").  The Company may also provide mortgage  financing (the
         "Mortgage  Loans")  and  furniture,  fixture  and  equipment  financing
         ("Secured Equipment Leases") to operators of Hotel 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 the  management,  necessary  to a fair
         statement of the results for the interim periods  presented.  Operating
         results for the quarter and six months ended June 30, 1999,  may not be
         indicative  of the  results  that may be  expected  for the year ending
         December  31, 1999.  Amounts as of December  31, 1998,  included in the
         financial   statements,   have  been  derived  from  audited  financial
         statements as of that date.

         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, 1998.

         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 accounts for its 49% interest in the
         common stock of CNL Hotel  Investors,  Inc. using the equity method and
         accounts for its preferred  stock  investment  in CNL Hotel  Investors,
         Inc. using the cost method.

         Certain  items in the  prior  year's  financial  statements  have  been
         reclassified   to   conform   with   the   1999   presentation.   These
         reclassifications   had  no  effect  on  stockholders'  equity  or  net
         earnings.

         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  became  effective  for the Company as of
         January  1,  1999.  The  adoption  of this SOP did not have a  material
         effect on the Company.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


3.       Public Offerings:

         On June 17, 1999,  the Company  completed  its  offering of  16,500,000
         shares of common stock ($165,000,000) (the "Initial  Offering"),  which
         included 1,500,000 shares ($15,000,000)  available only to stockholders
         who  elected  to  participate  in  the  Company's   reinvestment  plan.
         Following the completion of the Initial Offering, the Company commenced
         an  offering  of up to  27,500,000  additional  shares of common  stock
         ($275,000,000)  (the  "1999  Offering").  Of the  27,500,000  shares of
         common  stock  to be  offered,  2,500,000  will  be  available  only to
         stockholders purchasing shares through the reinvestment plan. The price
         per share  and the  other  terms of the 1999  Offering,  including  the
         percentage  of gross  proceeds  payable (i) to the managing  dealer for
         selling  commissions  and expenses in connection  with the offering and
         (ii) to CNL Hospitality Advisors,  Inc. (the "Advisor") for acquisition
         fees,  are  substantially  the same as those for the Company's  Initial
         Offering.  The Company expects to use the net proceeds  from  the  1999
         Offering to purchase  additional  Properties  and, to a lesser  extent,
         make Mortgage Loans.

4.       Investment in Unconsolidated Subsidiary:

         In February 1999, the Company executed a series of agreements with Five
         Arrows Realty  Securities II L.L.C.  ("Five Arrows")  pursuant to which
         the  Company  and  Five  Arrows  formed a  jointly  owned  real  estate
         investment trust, CNL Hotel Investors,  Inc. ("Hotel  Investors"),  for
         the purpose of  acquiring  up to eight hotel  Properties  from  various
         sellers affiliated with Western  International  (the "Hotels").  At the
         time  the  agreement  was  entered  into,  the  eight  Hotels  (four as
         Courtyard(R)  by  Marriott(R)  hotels,  three as  Residence  Inn(R)  by
         Marriott(R)  hotels, and one as a Marriott Suites(R)) were either newly
         constructed or in various stages of completion.  The seven Hotels owned
         by Hotel  Investors as of June 30, 1999, and the remaining  Hotel to be
         acquired by Hotel Investors,  were or will be acquired after completion
         of construction.

         The Company's  Advisor is also the advisor to Hotel Investors  pursuant
         to a separate advisory agreement. However, in no event will the Company
         pay the Advisor fees, including the Company's pro rata portion of Hotel
         Investors'  advisory  fees,  in excess  of  amounts  payable  under its
         advisory   agreement.   The  Advisor  entered  into  separate  purchase
         agreements  for each of the eight  Hotels,  which  agreements  included
         customary closing conditions, including inspection of and due diligence
         on the completed Properties.  The aggregate purchase price of all eight
         Hotels,  once acquired,  will be approximately $184 million,  excluding
         closing costs.

         In order to fund these  purchases,  Five  Arrows  committed  to make an
         investment  of up to $50.9  million  in Hotel  Investors.  The  Company
         committed to make an investment of up to $40 million in Hotel Investors
         through its wholly owned  subsidiary,  CNL  Hospitality  Partners,  LP.
         Hotel Investors  expected to fund the remaining amount of approximately
         $96.6 million (including  closing costs) with permanent  financing from
         Jefferson-Pilot  Life  Insurance  Company  consisting of eight separate
         loans (the "Hotel Investors Loan"),  collateralized by Hotel Investors'
         interests in the Properties.

         On February  25,  1999,  Hotel  Investors  purchased  four of the eight
         Hotels for an aggregate  purchase  price of  approximately  $90 million
         (the  "Initial  Hotels")  and paid $10 million as a deposit on the four
         remaining  Hotels.  The Initial  Hotels are the  Courtyard  by Marriott
         located in Plano, Texas, the Marriott Suites located in Dallas,  Texas,
         the  Residence  Inn by  Marriott  located in Las Vegas,  Nevada and the
         Residence Inn by Marriott  located in Plano,  Texas.  On June 16, 1999,
         Hotel Investors  purchased three additional  hotels of the eight Hotels
         (the   "Additional   Hotels")  for  an  aggregate   purchase  price  of
         approximately  $77 million.  The Additional Hotels are the Courtyard by
         Marriott


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


4.       Investment in Unconsolidated Subsidiary - Continued:

         located in Scottsdale,  Arizona,  the Courtyard by Marriott  located in
         Seattle,  Washington  and the  Residence  Inn by  Marriott  located  in
         Phoenix, Arizona. Hotel Investors applied $7 million of the $10 million
         deposit toward the acquisition of the Additional Hotels. As a result of
         these purchases and the deposit,  Five Arrows has funded  approximately
         $48 million of its  commitment  and  purchased  48,337  shares of Hotel
         Investors' 8% Class A cumulative,  preferred  stock ("Class A Preferred
         Stock")  and the Company  has funded  approximately  $38 million of its
         commitment and purchased  37,979 shares of Hotel Investors' 9.76% Class
         B  cumulative,  preferred  stock  ("Class B  Preferred  Stock").  Hotel
         Investors has obtained  advances  totalling  approximately  $88 million
         relating  to the  Hotel  Investors  Loan in  order  to  facilitate  the
         acquisition  of  the  Initial  Hotels  and  Additional  Hotels.   Hotel
         Investors  has and intends to use future  funds from Five  Arrows,  the
         Company  and the  Hotel  Investors  Loan  proportionately  to fund  the
         remaining Property acquisition.

         In  return  for  their  respective  funding  commitments,  Five  Arrows
         received a 51% common stock interest and CNL Hospitality  Partners,  LP
         received a 49% common stock interest in Hotel  Investors.  As funds are
         continually  advanced to Hotel  Investors,  Five  Arrows  will  receive
         additional  shares up to 50,886  shares of Class A Preferred  Stock and
         CNL  Hospitality  Partners,  LP will  receive  additional  shares up to
         39,982 shares of Class B Preferred  Stock.  The Class A Preferred Stock
         is  exchangeable  upon  demand  into common  stock of the  Company,  as
         determined pursuant to a predetermined formula.

         Five Arrows also  committed  to invest up to $15 million in the Company
         through the purchase of common stock pursuant to the Company's  Initial
         Offering  and the 1999  Offering,  the  proceeds of which have been and
         will be used by the  Company to fund  approximately  38% of its funding
         commitment to Hotel Investors. As of February 24, 1999, Five Arrows had
         invested  $9,297,056  in  the  Company.  Due  to  the  stock  ownership
         limitations specified in the Company's Articles of Incorporation at the
         time of Five Arrows' initial investment, $5,612,311 was invested in the
         Company's  common  stock  through the  purchase  of 590,770  shares and
         $3,684,745 was advanced to the Company as a convertible loan bearing an
         interest rate of eight percent. Due to additional subscription proceeds
         received  from  February  24,  1999 to  April  30,  1999,  the loan was
         converted to 387,868 shares of the Company's  common stock on April 30,
         1999. On June 17, 1999, Five Arrows  invested an additional  $4,952,566
         through the purchase of 521,322 shares of common stock.  Therefore,  as
         of June 30,  1999,  Five  Arrows had  invested  $14,249,622  of its $15
         million   commitment   in  the  Company.   In  addition  to  the  above
         investments,  Five Arrows has  purchased a 10% interest in the Advisor.
         In connection with Five Arrows' commitment to invest $15 million in the
         Company,  the  Advisor  and  certain  Affiliates  have  agreed to waive
         certain fees otherwise payable to them by the Company.

         Cash flow from operations of Hotel Investors will be distributed  first
         to Five  Arrows  with  respect  to  dividends  payable  on the  Class A
         Preferred  Stock.  Such dividends are calculated  based on Five Arrows'
         "special  investment  amount," or $1,294.78 per share, which represents
         the sum of its  investment  in  Hotel  Investors  and  its $15  million
         investment  in the  Company  on a per  share  basis,  adjusted  for any
         dividends  received from the Company.  Then,  cash flow from operations
         will  be  distributed  to the  Company  with  respect  to its  Class  B
         Preferred Stock.  Next, cash flow will be distributed to 100 CNL Group,
         Inc.  and  subsidiaries'  associates  who each own one share of Class C
         preferred stock in Hotel Investors, to provide a quarterly, cumulative,
         compounded 8% return.  All remaining cash flow from  operations will be
         distributed pro rata with respect to the interest in the common shares.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


4.       Investment in Unconsolidated Subsidiary - Continued:

         The  following  presents  condensed  financial  information  for  Hotel
         Investors at June 30, 1999:

                Land, buildings and equipment on operating
                     leases, less accumulated depreciation        $167,512,025
                Cash                                                 3,844,504
                Loan costs, less accumulated amortization              665,993
                Accrued rental income                                   82,523
                Deposits and other assets                            3,024,073
                Liabilities                                         90,712,647
                Redeemable preferred stock - Class A                48,336,090
                Stockholders' equity                                36,080,382
                Revenues                                             3,798,398
                Net earnings                                         1,079,561

         During the  quarter  and six months  ended June 30,  1999,  the Company
         recorded $658,288 and $900,131, respectively, in dividend income and an
         equity in loss after deduction of preferred stock dividends of $205,911
         and $390,450,  respectively,  resulting in net earnings of $452,377 and
         $509,681, respectively, attributable to this investment.

5.       Convertible Loan:

         As described above in Note 4, $3,684,745 was advanced to the Company by
         Five Arrows as a convertible loan,  bearing interest at a rate of eight
         percent per annum  payable at the time the loan was converted to shares
         of common stock.  On April 30, 1999,  the loan was converted to 387,868
         shares of common stock of the Company.  In  connection  therewith,  the
         Company  incurred  $24,565 and $54,043 in interest  expense  during the
         quarter and six months ended June 30, 1999, respectively.

6.       Other Assets:

         Other assets as of June 30, 1999 and December 31, 1998 were  $3,980,239
         and $1,989,951,  respectively,  which consisted of acquisition fees and
         miscellaneous  acquisition  expenses  that will be  allocated to future
         Properties, and other prepaid expenses.

7.       Redemption of Shares:

         In  October  1998,  the Board of  Directors  elected to  implement  the
         Company's  redemption  plan. Under the redemption plan, the Company may
         elect to redeem shares,  subject to certain conditions and limitations.
         During the quarter ended June 30, 1999, 500 shares of common stock were
         redeemed at $9.20 per share ($4,600) and retired.

8.       Stock Issuance Costs:

         The Company has incurred  certain  expenses of its offerings 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
         offerings.  Preliminary  costs incurred  prior to raising  capital were
         advanced by the Advisor. The Advisor has


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


8.       Stock Issuance Costs - Continued:

         agreed  to  pay  all  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 current offering.

         During the six months  ended June 30, 1999 and the year ended  December
         31,   1998,   the  Company   incurred   $12,057,440   and   $3,606,871,
         respectively,   in   organizational   and  offering  costs,   including
         $7,976,937 and $2,535,494,  respectively,  in commissions and marketing
         support and due diligence expense  reimbursement fees (see Note 10). Of
         these  amounts  $12,057,440  and  $3,601,898,  respectively,  have been
         treated as stock  issuance  costs and for the year ended  December  31,
         1998, $4,973 has been treated as organization costs. The stock issuance
         costs have been charged to  stockholders'  equity  subject to the three
         percent cap described above.

9.       Distributions:

         For the six months ended June 30, 1999 and 1998,  approximately  64 and
         100 percent,  respectively,  of distributions paid to stockholders were
         considered  ordinary income and for the six months ended June 30, 1999,
         approximately  36  percent  was  considered  a  return  of  capital  to
         stockholders for federal income tax purposes. No amounts distributed to
         the  stockholders  for the six months  ended June 30, 1999 and 1998 are
         required  to be or have  been  treated  by the  Company  as a return of
         capital for  purposes of  calculating  the  stockholders'  8% return on
         their  invested  capital.  The  characterization  for tax  purposes  of
         distributions  declared  for the six months ended June 30, 1999 may not
         be  indicative  of the results that may be expected for the year ending
         December 31, 1999.

10.      Related Party Transactions:

         During  the six  months  ended  June 30,  1999 and  1998,  the  Company
         incurred $7,478,378 and $918,966,  respectively, in selling commissions
         due to CNL  Securities  Corp.  for  services  in  connection  with  the
         offering of shares. A substantial  portion of these amounts ($6,978,557
         and  $857,875,  respectively)  were or  will be paid by CNL  Securities
         Corp. as commissions to other brokers.

         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 six months ended June
         30,  1999  and  1998,  the  Company  incurred   $498,559  and  $61,264,
         respectively,  of such fees, the majority of which will be reallowed to
         other  broker-dealers  and  from  which  all bona  fide  due  diligence
         expenses will be paid.

         In addition, the Company has agreed to issue and sell soliciting dealer
         warrants  ("Soliciting  Dealer  Warrants") to CNL Securities Corp., the
         managing  dealer of the  Company.  The price for each  warrant  will be
         $0.0008 and one warrant  will be issued for every 25 shares sold by the
         managing dealer. 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 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 during the five year
         period  commencing  with the date the offering  begins.  No  Soliciting
         Dealer Warrant,  however,  will be exercisable  until one year from the
         date of issuance.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


10.      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 six  months  ended June 30,  1999 and 1998,  the  Company  incurred
         $5,057,012  and  $551,380,  respectively,  of such fees.  Such fees are
         included in land,  buildings  and  equipment on operating  leases,  the
         investment in  unconsolidated  subsidiary  and other assets at June 30,
         1999.

         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 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 quarter and six months ended June 30, 1999,  the
         Company incurred $17,871 and $67,436 of such fees, respectively.

         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 six months ended June 30:


                                                       1999           1998
                                                   ------------   -----------

                 Stock issuance costs               $1,709,008      $154,337
                 General operating and
                     administrative expenses           150,380        76,082
                                                   ============   ===========
                                                    $1,859,388      $230,419
                                                   ============   ===========



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


10.      Related Party Transactions - Continued:

         The amounts due to related parties consisted of the following at:

                                                    June 30,        December 31,
                                                      1999              1998
                                                 -------------    --------------

             CNL Securities Corp.:
               Commissions                         $ 568,726           $66,063
               Marketing support and due
                 diligence expense
                 reimbursement fee                    20,944             4,404
                                                 -------------    --------------
                                                      589,670            70,467
                                                 -------------    --------------

             The Advisor:
               Expenditures incurred on
                 behalf of the Company and
                 accounting and administrative
                 services                             255,642           110,496
               Acquisition fees                       188,272           137,974
                                                 -------------    --------------
                                                      443,914           248,470
                                                 -------------    --------------
                                                   $1,033,584          $318,937
                                                 =============    ==============

11.      Concentration of Credit Risk:

         Two lessees, STC Leasing Associates, LLC (which operates and leases the
         two Properties directly owned by the Company) and WI Hotel Leasing, LLC
         (which  leases  the  seven  Properties  in which  the  Company  owns an
         interest  through  Hotel  Investors)  each  contributed  more  than ten
         percent of the Company's  total rental income  (including the Company's
         share of total rental income from Hotel  Investors)  for the six months
         ended June 30, 1999. In addition,  all of the  Company's  rental income
         (including the Company's  share of rental income from Hotel  Investors)
         was earned from  Properties  operating  as  Marriott(R)  brand  chains.
         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 these lessees or the Marriott brand
         chains  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 lessees.

         It is expected that the  percentage of total rental income  contributed
         by these lessees will decrease as  additional  Properties  are acquired
         and leased during 1999 and subsequent years.

12.      Commitments and Contingencies:

         As of June 30,  1999,  the  Company  has  entered  into  agreements  to
         acquire,  directly or indirectly,  four hotel Properties. In connection
         with three of these agreements,  the Company was required by the seller
         to obtain a letter of credit.  The letter of credit was  collateralized
         by a $5,000,000  certificate of deposit.  In connection with the letter
         of credit, the Company incurred $22,500 in closing costs. In connection
         with the  remaining  agreement,  Hotel  Investors  was  required by the
         seller to pay a deposit of $3,000,000  which is being held in escrow by
         the title company. Of this amount,  Five Arrows contributed  $1,680,000
         and the Company contributed $1,320,000.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
                CONTINUED Quarters and Six Months Ended June 30,
                                  1999 and 1998


12.      Commitments and Contingencies - Continued:

         Pursuant to the purchase  agreement in connection  with the acquisition
         of the two Properties directly owned by the Company, the Company may be
         required to make an additional payment of up to $1 million,  contingent
         upon these Properties achieving certain gross earnings before interest,
         taxes,  depreciation  and  amortization,  as compared  to the  original
         purchase  price  pursuant to a formula  during a 36 month period ending
         July 31, 2001. Rental income will be adjusted upward in accordance with
         the lease agreements for any such amount paid.

13.      Subsequent Events:

         During the period  July 1, 1999  through  August 5, 1999,  the  Company
         received  subscription  proceeds  for an  additional  2,555,549  shares
         ($25,555,486) of common stock.

         On July 1, 1999 and August 1, 1999, the Company declared  distributions
         totalling $964,344 and $1,086,775,  respectively,  or $0.0604 per share
         of common stock,  payable in September  1999, to stockholders of record
         on July 1, 1999 and August 1, 1999, respectively.

         On July 15, 1999, the Company redeemed 2,500 shares of common stock for
         $23,000 or $9.20 per share.

<PAGE>




                        Report of Independent Accountants



To the Board of Directors
CNL Hospitality Properties, Inc.


In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements  of earnings  and of  stockholders'  equity and of cash
flows present  fairly in all material  respects,  the financial  position of CNL
Hospitality  Properties,  Inc. (a Maryland  corporation) and its subsidiaries at
December  31, 1998 and 1997 and the results of their  operations  and their cash
flows for each of the two years ended  December 31, 1998 and 1997 and the period
June 12, 1996 (date of inception)  through December 31, 1996, in conformity with
generally  accepted  accounting  principles.  In addition,  in our opinion,  the
financial  statement  schedule  presents fairly, in all material  respects,  the
information  set  forth  therein  when  read in  conjunction  with  the  related
consolidated  financial  statements.  These  financial  statements and financial
statement  schedule are the  responsibility  of the  Company's  management;  our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial  statement  schedule  based on our audits.  We conducted our audits of
these statements in accordance with generally  accepted auditing standards which
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,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for the opinions expressed above.




/s/ PRICEWATERHOUSECOOPERS  LLP

Orlando, Florida
January 19, 1999



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                           CONSOLIDATED BALANCE SHEETS

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

                                                                                   December 31,
                                                                             1998                1997
                                                                          ------------        ------------
                          ASSETS

Land, building and equipment on operating leases,
    less accumulated depreciation                                        $28,368,383        $         --
Cash and cash equivalents                                                 13,228,923           8,869,838
Restricted cash                                                               82,407                  --
Certificate of deposit                                                     5,016,575                  --
Receivables                                                                   28,257                  --
Due from related party                                                            --               7,500
Prepaid expenses                                                               9,391              11,179
Organization costs, less accumulated amortization of
    $5,221 and $833, respectively                                             19,752              19,167
Loan costs, less accumulated amortization of $12,980                          78,282                  --
Accrued rental income                                                         44,160                  --
Other assets                                                               1,980,560             535,792
                                                                        -------------       -------------

                                                                         $48,856,690          $9,443,476
                                                                        ============        =============

                 LIABILITIES AND STOCKHOLDERS' EQUITY

Line of credit                                                            $9,600,000              $   --
Accounts payable and accrued expenses                                        333,726              16,305
Due to related parties                                                       318,937             193,254
Security deposits                                                          1,417,500                  --
Rents paid in advance                                                          3,489                  --
Interest payable                                                              66,547                  --
                                                                        -------------       -------------
       Total liabilities                                                  11,740,199             209,559
                                                                        -------------       -------------

Commitments (Note 10)

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
       4,321,908 and 1,152,540 shares, respectively                           43,219              11,525
    Capital in excess of par value                                        37,289,402           9,229,316
    Accumulated distributions in excess of net earnings                     (216,130 )            (6,924 )
                                                                        -------------       -------------
          Total stockholders' equity                                      37,116,491           9,233,917
                                                                        -------------       -------------

                                                                         $48,856,690         $ 9,443,476
                                                                        =============       =============



          See accompanying notes to consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                       CONSOLIDATED STATEMENTS OF EARNINGS




                                                                                     June 12, 1996
                                                                                        (Date of
                                                                                       Inception)
                                                          Year Ended                    through
                                                         December 31,                 December 31,
                                                   1998                1997              1996
                                                ------------       -------------      ------------

Revenues:
    Rental income from
       operating leases                         $1,218,500              $   --            $   --
    FF&E Reserve income                             98,099                  --                --
    Interest and other income                      638,862              46,071                --
                                               ------------        ------------      ------------
                                                 1,955,461              46,071                --
                                               ------------        ------------      ------------

Expenses:
    Interest and loan cost
       amortization                                350,322                  --                --
    General operating and
       administrative                              167,951              22,386                --
    Professional services                           21,581                  --                --
    Asset management fees to
       related party                                68,114                  --                --
    Depreciation and amortization                  388,554                 833                --
                                               ------------        ------------      ------------
                                                   996,522              23,219                --
                                               ------------        ------------      ------------

Net Earnings                                     $ 958,939            $ 22,852       $        --
                                               ============        ============      ============

Earnings Per Share of Common
    Stock (Basic and Diluted)                     $   0.40            $   0.03       $        --
                                               ============        ============      ============

Weighted Average Number of
    Shares of Common Stock
    Outstanding                                  2,402,344             686,063                --
                                               ============        ============      ============





          See accompanying notes to consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


                                                                                     Accumulated
                                            Common stock                            distributions
                                       ------------------------     Capital in       in excess
                                         Number         Par         excess of          of net
                                       of Shares       value        par value         earnings           Total
                                       -----------    ---------    -------------    --------------    -------------

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 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                                3,169,368       31,694        31,661,984              --        31,693,678

Stock issuance costs                           --           --        (3,601,898 )            --        (3,601,898 )

Net earnings                                   --           --                --         958,939           958,939

Distributions declared and paid
    ($.46 per share)                           --           --                --      (1,168,145 )      (1,168,145 )
                                       -----------    ---------     -------------   -------------      ------------

Balance at
    December 31, 1998                   4,321,908      $43,219       $37,289,402      $ (216,130 )     $37,116,491
                                       ===========    =========     =============   =============      ============





          See accompanying notes to consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                           June 12, 1996
                                                                                             (Date of
                                                                                            Inception)
                                                                  Year Ended                  through
                                                                 December 31,              December 31,
                                                             1998            1997               1996
                                                          -----------    -------------      -------------
Increase (Decrease) in Cash and Cash
    Equivalents:

    Cash Flows from Operating Activities:
       Cash received from tenants                        $2,665,171            $   --             $   --
       Interest received                                    622,237            46,071                 --
       Cash paid for expenses                              (239,648 )         (23,602 )               --
       Cash paid for interest                              (270,795 )              --                 --
                                                        ------------      ------------        -----------
              Net cash provided by operating
                  activities                              2,776,965            22,469                 --
                                                        ------------      ------------        -----------

    Cash Flows from Investing Activities:
       Additions to land,  buildings and equipment
on                                                      (28,216,757 )              --                 --
          operating leases
       Investment in certificate of deposit              (5,000,000 )              --                 --
       Increase in restricted cash                          (82,407 )              --                 --
       Increase in other assets                          (1,211,818 )        (463,470 )               --
                                                        ------------      ------------        -----------
               Net cash used in investing
                   activities                           (34,510,982 )        (463,470 )               --
                                                        ------------      ------------        -----------

    Cash Flows from Financing Activities:
       Reimbursement of acquisition, organization,
          deferred  offering  and  stock  issuance
          costs paid by related parties on behalf of
          the Company                                      (862,068 )      (1,003,031 )         (197,916 )
       Sale of common stock to related party                     --                --            200,000
       Proceeds from borrowing on line of credit          9,600,000                --                 --
       Payment of loan costs                                (91,262 )              --                 --
       Subscriptions received from stockholders          31,693,678        11,325,402                 --
       Distributions to stockholders                     (1,168,145 )         (29,776 )               --
       Payment of stock issuance costs                   (3,086,630 )        (986,338 )               --
       Other                                                  7,529             2,498                 --
                                                        ------------      ------------        -----------
              Net cash provided by financing
                 activities                              36,093,102         9,308,755              2,084
                                                        ------------      ------------        -----------

Net Increase in Cash and Cash Equivalents                 4,359,085         8,867,754              2,084

Cash and Cash Equivalents at Beginning
    of Period                                             8,869,838             2,084                 --
                                                        ------------      ------------        -----------
Cash and Cash Equivalents at End of
    Period                                              $13,228,923        $8,869,838         $    2,084
                                                        ============      ============        ===========





          See accompanying notes to consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                      STATEMENTS OF CASH FLOWS - CONTINUED



                                                                                           June 12, 1996
                                                                                             (Date of
                                                                                            Inception)
                                                                 Year Ended                   through
                                                                December 31,               December 31,
                                                            1998              1997              1996
                                                        -------------      -----------       -----------

Reconciliation of Net Earnings to Net Cash
    Provided by Operating Activities:

       Net earnings                                       $ 958,939         $  22,852             $   --
                                                        ------------       -----------        -----------
       Adjustments to reconcile net earnings
          to net cash  provided by operating
          activities:
             Depreciation                                   384,166                --                 --
             Amortization                                    17,368               833                 --
             Increase in receivables                        (44,832 )              --                 --
             Decrease (increase) in prepaid
                expenses                                      1,788           (11,179 )               --
             Increase in accrued rental income              (44,160 )              --                 --
             Increase in accounts payable
                 and other accrued expenses                  71,869             6,141                 --
             Increase  in  due  to  related
                parties, excluding reimbursement
                of acquisition,organization,
                deferred offering and stock
                issuance costs paid on behalf
                of the Company                               10,838             3,822                 --
             Increase in security deposits                1,417,500                --                 --
             Increase in rents paid in advance                3,489                --                 --
                                                        ------------       -----------        -----------
                   Total adjustments                      1,818,026              (383 )               --
                                                        ------------       -----------        -----------

Net Cash Provided by Operating Activities                $2,776,965         $  22,469             $   --
                                                        ============       ===========        ===========

Supplemental Schedule of Non-Cash
    Investing and Financing Activities:

       Related parties paid certain
          acquisition, organization,deferred
          offering and stock issuance costs
          on behalf of the Company as
          follows:
             Acquisition costs                            $ 392,863         $  26,149             $   --
             Organization costs                               4,973                --             20,000
             Deferred offering costs                             --                --            535,812
             Stock issuance costs                           454,277           638,274                 --
                                                        ============       ===========        ===========
                                                          $ 852,113         $ 664,423          $ 555,812
                                                        ============       ===========        ===========

</TABLE>




          See accompanying notes to consolidated financial statements.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


1.       Significant Accounting Policies:

         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.,  each of which were  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").  While the Company
         may  currently   invest  in  both  restaurant  and  hotel   Properties,
         management  believes that over time the Company will focus its Property
         investments  exclusively  on hotel  Properties.  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.

         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.

         Principles of Consolidation - The accompanying  consolidated  financial
         statements  include the accounts of 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.

         Real Estate and Lease  Accounting - The Company records the acquisition
         of land,  buildings and equipment at cost,  including  acquisition  and
         closing  costs.  Land,  buildings and equipment are leased to unrelated
         third  parties on a triple-net  basis,  whereby the tenant is generally
         responsible  for  all  operating  expenses  relating  to the  Property,
         including property taxes, insurance, maintenance and repairs.

         The Property leases are accounted for using the operating method. Under
         the operating method,  land, building and equipment leases are recorded
         at cost,  revenue is recognized as rentals are earned and  depreciation
         is charged to  operations  as incurred.  Buildings  and  equipment  are
         depreciated on the  straight-line  method over their  estimated  useful
         lives of 40 and seven years, respectively.  When scheduled rentals vary
         during the lease term, income is recognized on a straight-line basis so
         as to produce a constant  periodic rent over the lease term  commencing
         on the date the Property is placed in service.  Accrued  rental  income
         represents the aggregate amount of income recognized on a straight-line
         basis in excess of scheduled rental payments to date.




<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


1.       Significant Accounting Policies - Continued:

         When the  Properties  or  equipment  are  sold,  the  related  cost and
         accumulated  depreciation,  plus any  accrued  rental  income,  will be
         removed  from the  accounts  and any  gain or loss  from  sale  will be
         reflected in income.  Management  reviews its Properties for impairment
         whenever events or changes in circumstances  indicate that the carrying
         amount  of the  assets  may  not  be  recoverable  through  operations.
         Management  determines  whether an  impairment in value has occurred by
         comparing the estimated future  undiscounted cash flows,  including the
         residual  value  of  the  Property,  with  the  carrying  cost  of  the
         individual  Property.  If an impairment  is  indicated,  the assets are
         adjusted to their fair value.

         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.  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.

         Loan Costs - Loan  costs  incurred  in  connection  with the  Company's
         $9,600,000  line of credit and a $5,000,000  letter of credit have been
         capitalized  and are  being  amortized  over  the  term of the loan and
         letter  of credit  commitment,  respectively,  using the  straight-line
         method which approximates the effective interest method.

         Income  Taxes - The  Company has made 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, and related regulations. The
         Company generally will not be subject to federal corporate income taxes
         on amounts  distributed  to  stockholders,  providing 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  accompanying  consolidated
         financial statements.  Notwithstanding the Company's  qualification for
         taxation as a REIT,  the  Company is subject to certain  state taxes on
         its income and property.

         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.

         Reclassification   -  Certain  items  in  the  prior  years'  financial
         statements   have  been   reclassified   to   conform   with  the  1998
         presentation.  These  reclassifications  had no effect on stockholders'
         equity or net earnings.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


1.       Significant Accounting Policies - Continued:

         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  Standards - 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.

2.       Public Offerings:

         The Company has a currently  effective  registration  statement on Form
         S-11  with  the  Securities  and  Exchange  Commission  for the sale of
         16,500,000 shares of common stock (the  "Offering").  Of the 16,500,000
         shares of common stock,  the Company has  registered  1,500,000  shares
         ($15,000,000)  which are 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,
         1998,  the Company had received  subscription  proceeds of  $43,019,080
         (4,301,908  shares),  including  $37,299  (3,730  shares)  through  the
         reinvestment plan.

         On November 23, 1998,  the Company  filed a  registration  statement on
         Form S-11 with the  Securities  and Exchange  Commission  in connection
         with the proposed  sale by the Company of up to  27,500,000  additional
         shares of common stock ($275,000,000) (the "Secondary  Offering") in an
         offering expected to commence  immediately  following the completion of
         the Company's  current  Offering.  Of the  27,500,000  shares of common
         stock to be offered,  2,500,000 will be available only to  stockholders
         purchasing  shares through the  reinvestment  plan. The price per share
         and the other terms of the Secondary Offering, including the percentage
         of gross  proceeds  payable  (i) to the  managing  dealer  for  selling
         commissions  and expenses in connection  with the offering and (ii) the
         advisor  for  acquisition  fees  and  acquisition  expenses,   will  be
         substantially the same as those for the Company's current Offering. The
         Company  expects to use net  proceeds  from the  Secondary  Offering to
         purchase  additional  Properties and, to a lesser extent, make Mortgage
         Loans.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


3.       Land, Buildings and Equipment on Operating Leases:

         The  Company  leases  its  land,  buildings  and  equipment  to a hotel
         operator.  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  tenant to renew each of the leases for three
         successive  five-year  periods subject to the same terms and conditions
         of the initial  leases.  The leases also require the  establishment  of
         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
         have been  earned,  granted and  assigned to the Company as  additional
         rent.  For the year ended  December  31, 1998,  revenues  from the FF&E
         Reserve totalled  $98,099,  of which $15,692 is included in receivables
         and $82,407 is restricted cash.

         Land,  buildings  and  equipment on operating  leases  consisted of the
         following at:

                                               December 31,       December 31,
                                                   1998              1997
                                               -------------     -------------

             Land                                 $2,926,976           $   --
             Buildings                            23,476,442               --
             Equipment                             2,349,131               --
                                               --------------    -------------
                                                  28,752,549                --
             Less accumulated depreciation          (384,166 )             --
                                               ==============    =============
                                                 $28,368,383           $   --
                                               ==============    =============

         The  leases  provide  an  increase  in the  minimum  annual  rent  at a
         predetermined  interval during the terms of the leases.  Such amount is
         recognized  on a  straight-line  basis  over the  terms  of the  leases
         commencing on the date the Property is placed in service.  For the year
         ended December 31, 1998, the Company  recognized $44,160 of such rental
         income.

         The  following  is a schedule of future  minimum  lease  payments to be
         received on the noncancellable operating leases at December 31, 1998:

               1999                                             $2,889,162
               2000                                              2,928,895
               2001                                              2,928,895
               2002                                              2,928,895
               2003                                              2,928,895
               Thereafter                                       40,028,238
                                                            ===============
                                                               $54,632,980
                                                            ===============





<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


3.       Land, Buildings and Equipment on Operating Leases - Continued:

         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.

4.       Other Assets:

         Other  assets as of  December  31,  1998 and 1997 were  $1,980,560  and
         $535,792,   respectively,  which  consisted  of  acquisition  fees  and
         miscellaneous  acquisition  expenses  that will be  allocated to future
         Properties.

5.       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  collateralized  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.

         As of  December  31,  1998,  the Company had  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 two hotel  Properties  and the  commitment  to acquire
         three  additional  Properties  (see Note 10). The interest  rate of the
         line of credit at December 31, 1998 was 8.05% (bank's base rate plus 30
         basis points).



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


6.       Stock Issuance Costs:

         The Company has incurred  certain  expenses of its Offering,  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.

         During the years ended December 31, 1998 and 1997, the Company incurred
         $3,606,871 and $2,304,561, respectively, in organizational and offering
         costs, including $2,535,494 and $906,032,  respectively, in commissions
         and marketing support and due diligence expense reimbursement fees (see
         Note 8). Of these amounts $3,601,898 and $2,284,561, respectively, have
         been  treated  as  stock   issuance   costs  and  $4,973  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.

7.       Distributions:

         For the  years  ended  December  31,  1998 and 1997,  approximately  76
         percent and 100 percent,  respectively,  of the  distributions  paid to
         stockholders  were considered  ordinary income,  and for the year ended
         December 31, 1998,  approximately 24 percent was considered a return of
         capital to  stockholders  for federal  income tax purposes.  No amounts
         distributed to the  stockholders  for the years ended December 31, 1998
         and 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.

8.       Related Party Transactions:

         Certain  affiliates of the Company  received 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.

         During the years ended December 31, 1998 and 1997, the Company incurred
         $2,377,026 and $849,405,  respectively,  in selling  commissions due to
         CNL Securities  Corp. for services in connection  with the Offering.  A
         substantial   portion  of  these  amounts   ($2,200,516  and  $792,832,
         respectively)  were  or  will  be  paid  by  CNL  Securities  Corp.  as
         commissions to other broker-dealers.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


8.       Related Party Transactions - Continued:

         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 years ended December
         31,  1998  and  1997,  the  Company  incurred   $158,468  and  $56,627,
         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.

         CNL  Securities  Corp.  will  also  receive,  in  connection  with  the
         Offering,  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 invested
         capital of the  stockholders  that invest in the Company  through  this
         Offering.  CNL Securities Corp. in turn may reallow all or a portion of
         such fee to soliciting  dealers whose clients held shares on such date.
         As of December 31, 1998, no such fees had been incurred.

         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 Mortgage  Loans equal to 4.5% of the
         gross proceeds of the Offering,  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 years ended December 31,
         1998  and  1997,   the  Company   incurred   $1,426,216  and  $509,643,
         respectively,  of such fees. Such fees are included in land,  buildings
         and equipment on operating leases and other assets.

         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 year ended December 31, 1998, the
         Company  incurred  $68,114 of such fees.  No such fees were incurred by
         the Company for 1997.

         The Company incurs  operating  expenses  which,  in general,  are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant to the  advisory  agreement  described  above,  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  greater of two  percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). During
         the year ended  December 31, 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.




<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


8.       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), on
         a day-to-day  basis.  The expenses  incurred  for these  services  were
         classified as follows:

<TABLE>
<CAPTION>

                                                                                                  June 12, 1996
                                                                                                    (Date of
                                                                                                   Inception)
                                                                   Year Ended                        through
                                                                  December 31,                    December 31,
                                                             1998                1997                 1996
                                                        ---------------      -------------        --------------
<S> <C>
               Deferred offering costs                          $  --               $  --              $28,665
               Stock issuance costs                           494,729             185,335                   --
               Land, buildings and equipment
                    on operating leases and
                    other assets                                9,084                  --                   --
               General operating and
                    administrative expenses                   140,376               6,889                   --
                                                         =============        ============         ============
                                                             $644,189            $192,224              $28,665
                                                         =============        ============         ============

         The  amounts  due to related  parties  consisted  of the  following  at
         December 31:

                                                                  1998                1997
                                                               ------------        ------------
                  Due to CNL Securities Corp.:
                       Commissions                                 $66,063            $100,709
                       Marketing support and due diligence
                          expense reimbursement fee                  4,404               7,268
                                                               ------------        ------------
                                                                    70,467             107,977
                                                               ------------        ------------

                  Due to the Advisor:
                          Expenditures incurred on behalf
                             of the Company and for
                             accounting, administrative and
                             acquisition services                  110,496              39,105
                          Acquisition fees                         137,974              46,172
                                                               ------------        ------------
                                                                   248,470              85,277
                                                               ============        ============
                                                                  $318,937            $193,254
                                                               ============        ============

</TABLE>



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               (formerly known as CNL American Realty Fund, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1998 and 1997 and the
                Period June 12, 1996 (Date of Inception) through
                                December 31, 1996


9.       Concentration of Credit Risk:

         All of the Company's  rental income for  the  year  ended  December 31,
         1998 was earned from one lessee,  STC Leasing  Associates,  LLC,  which
         operates each of the two Properties as a  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 this Hotel  Chain or  lessee  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 subsequent years.

10.      Commitments:

         In July 1998,  the Company  entered into  agreements  to acquire  three
         additional hotel Properties for an anticipated aggregate purchase price
         of approximately $100 million. In connection with these agreements, the
         Company was  required  by the seller to obtain a letter of credit.  The
         letter of credit  is  collateralized  by a  $5,000,000  certificate  of
         deposit.

11.      Subsequent Events:

         During the period January 1, 1999 through January 19, 1999, the Company
         received   subscription  proceeds  for  an  additional  561,565  shares
         ($5,615,647) of common stock.

         On  January 1,  1999,  the  Company  declared  distributions  totalling
         $251,967 or $0.0583 per share of common  stock,  payable in March 1999,
         to stockholders of record on January 1, 1999.


<PAGE>




                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1998

<TABLE>
<CAPTION>
<S> <C>
                                                                                                         Costs Capitalized
                                                                                                              Subsequent
                                                                             Initial Cost                   To Acquisition
                                                               ---------------------------------        -------------------
                                                Encum-                                                  Improve-   Carrying
                                               brances          Land       Buildings    Equipment        ments       Costs
                                               -------          ----       ---------    ---------        -----     --------
Properties the Company
  has Invested in Under
  Operating Leases:

    Residence Inns by Marriott(R):
         Atlanta, Georgia                        (b)        $1,907,479      $13,459,040   $1,234,689     $     -     $    -
         Duluth, Georgia                         (c)         1,019,497       10,017,402    1,114,442           -          -
                                                            ----------      -----------   ----------     -------     -------

                                                           $ 2,926,976      $23,476,442   $2,349,131     $     -     $    -
                                                           ===========      ===========   ==========     ========    =======



<PAGE>





                                                                                                         Life
                                                                                                       on Which
                                                                                                     Depreciation
                                                                                                       in Latest
    Gross Amount at Which Carried                                           Date                        Income
       at Close of Period (d)                          Accumulated         of Con-        Date       Statement is
  Land       Buildings      Equipment       Total     Depreciation        struction     Acquired       Computed
  ----       ---------      ---------       -----     ------------        ---------     --------     -------------

$1,907,479  $13,459,040    $1,234,689    $16,601,208    $213,483             1997         07/98           (e)
 1,019,497   10,017,402     1,114,442     12,151,341     170,683             1997         07/98           (e)
- ----------  -----------    ----------    -----------    --------

$2,926,976  $23,476,442    $2,349,131    $28,752,549    $384,166
==========  ===========    ==========    ===========    ========

</TABLE>




<PAGE>


                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

        NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1998

(a)      Transactions  in real estate and accumulated  depreciation  during 1998
         and 1997 are summarized as follows:

                                                                   Accumulated
                                                     Cost (d)      Depreciation
                                                   ----------      ------------

            Properties the Company
              has Invested in Under
              Operating Leases:

                Balance, December 31, 1997         $         -      $      -
                Acquisitions                        28,752,549        384,166
                                                   -----------       --------

                Balance, December 31, 1998         $28,752,549       $384,166
                                                   ===========       ========


(b)      In  connection  with the  purchase  of this  Property,  the Company has
         obtained  a loan in the  amount  of  $6,000,000  collateralized  by the
         assignment of the rents and leases related to the Property.

(c)      In  connection  with the  purchase  of this  Property,  the Company has
         obtained  a loan in the  amount  of  $3,600,000  collateralized  by the
         assignment of the rents and leases related to the Property.

(d)      As of December 31, 1998, the aggregate cost of the Properties  owned by
         the Company and its  subsidiaries  for federal  income tax  purposes is
         $28,752,549.  All of the leases are  treated  as  operating  leases for
         federal income tax purposes.

(e)      Depreciation expense is computed for buildings and equipment based upon
         estimated lives of 40 and seven years, respectively.

(f)      During the years ended December 31, 1998 and 1997, the Company incurred
         acquisition fees totalling $1,426,216 and $509,643,  respectively, paid
         to the Advisor.  Acquisition fees are included in land and buildings on
         operating leases and other assets at December 31, 1998 and 1997.

<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.

   Updated Financial Statements (unaudited):

      Balance Sheet as of June 30, 1998                               B-40
      Statement of Loss for the six months ended June 30, 1998        B-41

   Audited Financial Statements:

      Report of Independent Public Accountants                        B-42
      Balance Sheet as of December 31, 1997                           B-43
      Statement of Loss for the year ended December 31, 1997          B-44
      Statement of Member's Equity for the year ended December
        31, 1997                                                      B-45
      Statement of Cash Flows for the year ended December 31,
        1997                                                          B-46
      Notes to Financial Statement for the year ended December
        31, 1997                                                      B-47

GWINNETT RESIDENCE ASSOCIATES, L.L.C.

   Updated Financial Statements (unaudited):

      Balance Sheet as of June 30, 1998                               B-52
      Statement of Loss for the six months ended June 30, 1998        B-53

   Audited Financial Statements:

      Report of Independent Public Accountants                        B-54
      Balance Sheet as of December 31, 1997                           B-55
      Statement of Loss for the year ended December 31, 1997          B-56
      Statement of Member's Deficit for the year ended December
        31, 1997                                                      B-57
      Statement of Cash Flows for the year ended December 31,
        1997                                                          B-58
      Notes to Financial Statement for the year ended December 31,
        1997                                                          B-59


<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>




<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)
                                                            =============



<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









                      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.


<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.


<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.


<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.


<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)


<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.


<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
                                           ===========


<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:


<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.


<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>





<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)
                                                           ============




<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


<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.


<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.


<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.


<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.


<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)


<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.


<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
                                                  ==========


<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:


<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.

<PAGE>

                                    APPENDIX C

                            PRIOR PERFORMANCE TABLES
<PAGE>
                                    APPENDIX C

                            PRIOR PERFORMANCE TABLES

         The  information in this Exhibit 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,
or in the case of CNL Health  Care  Properties,  Inc.,  to invest in health care
properties.  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.,
CNL American Properties Fund, Inc., and CNL Health Care Properties, 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 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 December 31, 1998.  The following is a brief  description of
the Tables:

                                       C-1

<PAGE>

         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 January 1994 and December 1998.

         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 two of the Company's  principals
and their Affiliates which sponsored 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 January 1994 and December 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 December 31, 1998.

         Table III - Operating Results of Prior Programs

         Table III presents a summary of  operating  results for the period from
inception through December 31, 1998, of the Prior Public Programs, the offerings
of which became fully subscribed between January 1994 and December 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 an investing or financing  nature.
These items  include  proceeds  from  capital  contributions  of  investors  and
disbursements  made from these sources of funds,  such as syndication  (or stock
issuance) and  organizational  costs,  acquisition  of the  properties and other
costs  which  are  related  more  to the  organization  of the  entity  and  the
acquisition of properties than to the actual operations of the entities.

         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  Exhibit  C  because  none of the Prior
Public  Programs  have  completed   operations  (meaning  they  no  longer  hold
properties).

         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 January 1994 and December
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 American
                                      Fund XIV,       Fund XV,        Fund XVI,          Properties Fund,
                                        Ltd.            Ltd.            Ltd.                  Inc.
                                     -----------     -----------     -----------        -----------------
                                                                                            (Note 1)
<S>                                   <C>             <C>             <C>                  <C>

Dollar amount offered                 $45,000,000     $40,000,000     $45,000,000          $745,000,000
                                      ===========     ===========     ===========          ============


Dollar amount raised                        100.0%          100.0%          100.0%                100.0%
                                      -----------     -----------     -----------          ------------

Less offering expenses:

  Selling commissions
    and discounts                           (8.5)           (8.5)           (8.5)                 (7.5)
  Organizational expenses                   (3.0)           (3.0)           (3.0)                 (2.2)
  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)                (10.2)
                                     -----------     -----------     -----------           -----------
Reserve for operations                        --              --              --                    --
                                     -----------     -----------     -----------           -----------

Percent available for

  investment                                88.0%           88.0%           88.0%                 89.8%
                                     ===========     ===========     ===========           ===========


Acquisition costs:

  Cash down payment                         82.5%          82.5%           82.5%                85.3%
  Acquisition fees paid
    to affiliates                            5.5            5.5             5.5                  4.5
  Loan costs                                  --             --              --                   --
                                     -----------    -----------     -----------           -----------


Total acquisition costs                     88.0%          88.0%           88.0%                89.8%
                                     ===========    ===========     ===========          ===========


Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                         --             --             --                    --

Date offering began                      8/27/93        2/23/94        9/02/94      4/19/95, 2/06/97
                                                                                         and 3/02/98
Length of offering (in
  months)                                      6              6              9         22, 13 and 9,
                                                                                        respectively

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                       11             10             11        23, 16 and 11,
                                                                                        respectively
</TABLE>

                                       C-3

<PAGE>


<TABLE>
<CAPTION>
                                   CNL Income        CNL Income       CNL Health Care
                                   Fund XVII,        Fund XVIII,        Properties,
                                      Ltd.              Ltd.               Inc.
                                  -----------       -----------      ----------------
<S>                               <C>               <C>
                                                                         (Note 2)


Dollar amount offered             $30,000,000       $35,000,000



Dollar amount raised                    100.0%            100.0%
                                  -----------       -----------

Less offering expenses:

  Selling commissions
    and discounts                        (8.5)             (8.5)
  Organizational expenses                (3.0)             (3.0)
  Marketing support and
    due diligence expense
    reimbursement fees
    (includes amounts
    reallowed to
    unaffiliated
    entities)                            (0.5)             (0.5)
                                  -----------       -----------
                                        (12.0)            (12.0)
                                  -----------       -----------
Reserve for operations                    --                --
                                  -----------       -----------

Percent available for
  investment                             88.0%             88.0%
                                  ===========       ===========


Acquisition costs:

  Cash down payment                      83.5%             83.5%
  Acquisition fees paid
    to affiliates                         4.5               4.5
  Loan costs                              --                --
                                  -----------       -----------


Total acquisition costs                  88.0%             88.0%
                                  ===========       ===========


Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                      --                --

Date offering began                   9/02/95           9/20/96

Length of offering (in
  months)                                  12                17


Months to invest 90% of
  amount available for
  investment measured
  from date of offering                    15                17

</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". The 1998 Offering of APF commenced
         following the completion of the 1997 Offering on March 2, 1998. As of
         December 31, 1998, APF had received subscriptions totalling
         approximately $345,000,000 from the 1998 Offering, including $3,107,848
         issued pursuant to the company's reinvestment plan. The 1998 Offering
         became fully subscribed in December 1998 and proceeds from the last
         subscriptions were received in January 1999.

Note 2:  Pursuant to a Registration Statement on Form S-11 under the Securities
         Act of 1933, as amended, effective September 18, 1998, CNL Health Care
         Properties, Inc. registered for sale $155,000,000 of shares of common
         stock, including $5,000,000 available only to stockholders
         participating in the company's reinvestment plan. The offering of
         shares of CNL Health Care Properties, Inc. commenced September 18,
         1998.

                                       C-4

<PAGE>

                                    TABLE II
                             COMPENSATION TO SPONSOR

<TABLE>
<CAPTION>
                                               CNL Income    CNL Income    CNL Income        CNL American
                                                Fund XIV,     Fund XV,      Fund XVI,      Properties Fund,
                                                  Ltd.          Ltd.          Ltd.               Inc.
                                              -----------   -----------   -----------     -------------------
                                                                                               (Note 1)
<S>                                               <C>           <C>          <C>          <C>
Date offering commenced                           8/27/93       2/23/94       9/02/94      4/19/95, 2/06/97
                                                                                                and 3/02/98


Dollar amount raised                          $45,000,000   $40,000,000   $45,000,000          $747,253,675
                                              ===========   ===========   ===========          ============
Amount paid to sponsor from

  proceeds of offering:
    Selling commissions and
      discounts                                 3,825,000     3,400,000     3,825,000            56,044,026
    Real estate commissions                            -             -             -                     -
    Acquisition fees                            2,475,000     2,200,000     2,475,000            33,595,134
    Marketing support and
      due diligence expense
      reimbursement fees
      (includes amounts
      reallowed to

      unaffiliated entities)                      225,000       200,000       225,000             3,736,268
                                              -----------   -----------   -----------          ------------
Total amount paid to sponsor                    6,525,000     5,800,000     6,525,000            93,375,428
                                              ===========   ===========   ===========          ============
Dollar amount of cash generated

  from operations before
  deducting payments to
  sponsor:
    1998                                        3,662,593     3,343,292     3,765,104            42,216,874
    1997                                        3,734,726     3,419,967     3,909,781            18,514,122
    1996                                        3,841,163     3,557,073     3,911,609             6,096,045
    1995                                        3,823,939     3,361,477     2,619,840               594,425
    1994                                        2,897,432     1,154,454       212,171                    -
    1993                                          329,957            -             -                     -
Amount paid to sponsor from
  operations (administrative,
  accounting and management
  fees):
    1998                                          148,049       126,564       141,410             3,100,599
    1997                                          128,536       113,372       129,357             1,437,908
    1996                                          134,867       122,391       157,883               613,505
    1995                                          114,095       122,107       138,445                95,966
    1994                                           84,801        37,620         7,023                    -
    1993                                            8,220            -             -                     -
Dollar amount of property
  sales and refinancing
  before deducting payments
  to sponsor:
    Cash (Note 3)                               5,168,000     3,312,297     1,385,384             9,046,652
    Notes                                              -             -             -                     -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                            -             -             -                     -
    Incentive fees                                     -             -             -                     -
    Other (Note 2)                                     -             -             -                     -

</TABLE>

                                       C-5

<PAGE>


<TABLE>
<CAPTION>
                                   CNL Income    CNL Income       CNL Health Care
                                   Fund XVII,    Fund XVIII,         Properties,
                                      Ltd.          Ltd.               Inc.
                                  -----------    -----------      ----------------
<S>                               <C>            <C>              <C>
                                                                     (Note 4)
Date offering commenced             9/02/95        9/20/96


Dollar amount raised              $30,000,000    $35,000,000
                                  ===========    ===========
Amount paid to sponsor from

  proceeds of offering:
    Selling commissions and
      discounts                     2,550,000      2,975,000
    Real estate commissions                -              -
    Acquisition fees                1,350,000      1,575,000
    Marketing support and
      due diligence expense
      reimbursement fees
      (includes amounts
      reallowed to

      unaffiliated entities)          150,000        175,000
                                  -----------    -----------
Total amount paid to sponsor        4,050,000      4,725,000
                                  ===========    ===========
Dollar amount of cash generated

  from operations before
  deducting payments to
  sponsor:
    1998                            2,638,733      2,964,628
    1997                            2,611,191      1,459,963
    1996                            1,340,159         30,126
    1995                               11,671             -
    1994                                   -              -
    1993                                   -              -
Amount paid to sponsor from
  operations (administrative,
  accounting and management
  fees):
    1998                              117,814        132,890
    1997                              116,077         98,207
    1996                              107,211          2,980
    1995                                2,659             -
    1994                                   -              -
    1993                                   -              -
Dollar amount of property
  sales and refinancing
  before deducting payments
  to sponsor:
    Cash (Note 3)                          -              -
    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"). The 1998 Offering of APF commenced following the
         completion of the 1997 Offering on March 2, 1998. As of December 31,
         1998, APF had received subscriptions totalling approximately
         $345,000,000 from the 1998 Offering, including $3,107,848 issued
         pursuant to the company's reinvestment plan. The 1998 Offering became
         fully subscribed in December 1998 and proceeds from the last
         subscriptions were received in January 1999. The amounts shown
         represent the combined results of the Initial Offering, the 1997
         Offering and the 1998 Offering as of December 31, 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 years ended December 31, 1998, 1997 and 1996, APF incurred $54,998,
         $87,665 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.

Note 4:  Pursuant to a Registration Statement on Form S-11 under the Securities
         Act of 1933, as amended, effective September 18, 1998, CNL Health Care
         Properties, Inc. registered for sale $155,000,000 of shares of common
         stock, including $5,000,000 available only to stockholders
         participating in the company's reinvestment plan. The offering of
         shares of CNL Health Care Properties, Inc. commenced September 18,
         1998. As of December 31, 1998, CNL Health Care Properties, Inc. had
         received subscription proceeds of $25,500 (2,550 shares) from the
         offering. Until subscription proceeds totalling $2,500,000 are
         received, the proceeds will be held in escrow.


                                       C-6
<PAGE>

                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XIV, LTD.

<TABLE>
<CAPTION>
                                                           1992
                                                          (Note 1)       1993            1994            1995
                                                        ------------ ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <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, 6, 7, 8 and 9)                                      0               0               0         (66,518)
Provision for loss on building (Note 10)                        0               0               0               0
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, 8 and 9)                                                   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 (decrease) 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,

  8 and 9)                                                      0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>

                                                        C-7
<PAGE>

<TABLE>
<CAPTION>
                                                 1996            1997           1998
                                             ------------    ------------   ------------
<S>                                              <C>             <C>            <C>
Gross revenue                                $  3,999,813    $  3,918,582   $  3,440,910
Equity in earnings of joint ventures              459,137         309,879        317,654
Profit (Loss) from sale of properties
  (Notes 4, 6, 7, 8 and 9)                              0               0        112,206
Provision for loss on building (Note 10)                0               0        (37,155)
Interest income                                    44,089          40,232         73,246
Less: Operating expenses                         (246,621)       (262,592)      (326,960)
      Interest expense                                  0               0              0
      Depreciation and amortization              (340,089)       (340,161)      (380,814)
                                             ------------    ------------   ------------

Net income - GAAP basis                         3,916,329       3,665,940      3,199,087
                                             ============    ============   ============

Taxable income

  - from operations                             3,236,329       3,048,675      3,230,884
                                             ============    ============   ============
  - from gain (loss) on sale                            0          47,256         53,034
                                             ============    ============   ============

Cash generated from operations
  (Notes 2 and 3)                               3,706,296       3,606,190      3,514,544
Cash generated from sales (Notes 4, 6,
  7, 8 and 9)                                           0         318,592      1,648,110
Cash generated from refinancing                         0               0              0
                                             ------------    ------------   ------------
Cash generated from operations, sales
  and refinancing                               3,706,296       3,924,782      5,162,654
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                 (3,706,296)     (3,606,190)    (3,514,544)
    - from sale of properties                           0               0              0
    - from cash flow from prior period             (6,226)       (106,330)      (197,976)
                                             ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions                                    (6,226)        212,262      1,450,134
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       (605,712)
    Investment in direct financing leases               0               0       (931,237)
    Investment in joint ventures                   (7,500)       (121,855)      (568,498)
    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 (decrease) in restricted cash              0        (318,592)       318,592
    Other                                               0               0              0
                                             ------------    ------------   ------------
Cash generated (deficiency) after cash

  distributions and special items                 (13,726)       (176,235)      (336,721)
                                             ============    ============  =============

TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                    71              67             71
                                             ============    ============   ============
  - from recapture                                      0               0              0
                                             ============    ============   ============

Capital gain (loss) (Notes 4, 6, 7,
  8 and 9)                                              0               1              1
                                             ============    ============   ============
</TABLE>

                                      C-8

<PAGE>

TABLE III - CNL INCOME FUND XIV, LTD. (continued)


<TABLE>
<CAPTION>
                                                         1992
                                                       (Note 1)          1993            1994            1995
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>            <C>             <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 11)                       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 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, 6, 7, 8
  and 9)                                                       N/A            100%            100%            100%
</TABLE>


                                       C-9
<PAGE>

<TABLE>
<CAPTION>
                                                      1996            1997           1998
                                                  ------------    ------------   ------------
<S>                                                   <C>             <C>            <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income
  - from capital gain                                       83              81             68
  - from return of capital                                   0               0              2
  - from investment income from prior                        0               0              0

      period
                                                             0               2             12
Total distributions on GAAP basis (Note 5)        ------------    ------------   ------------
                                                            83              83             82
                                                  ============    ============   ============
  Source (on cash basis)
  - from sales
  - from operations                                          0               0              4
  - from cash flow from prior period                        83              81             78

                                                             0               2              0
Total distributions on cash basis (Note 5)        ------------    ------------   ------------
                                                            83              83             82
Total cash distributions as a percentage of       ============    ============   ============

  original $1,000 investment (Note 11)
Total cumulative cash distributions                       8.25%           8.25%          8.25%
  per $1,000 investment from inception
                                                           214             297            379
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, 6, 7, 8
  and 9)                                                   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 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  reinvested  the net  sales  proceeds  in a
         property in Fayetteville, North Carolina.

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 reinvested the net sales proceeds in a
         property in Fayetteville, North Carolina.

Note 9:  In July 1998, the Partnership sold one of its properties in Richmond,
         Virginia for $415,000 and received net sales proceeds of $397,970. Due
         to the fact that during 1998 the partnership wrote off $12,060 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 July 1998
         relating to this sale. In October 1998, the partnership reinvested the
         net sales proceeds from the sale of the property in Richmond, Virginia
         in a property in Fayetteville, North Carolina.

Note 10: At December 31, 1998, the Partnership recorded a provision for loss
         on building in the amount of $37,155 for financial reporting purposes
         relating to a Long John Silver's Property whose lease was rejected by
         the tenant. The tenant of this Property filed for bankruptcy and ceased
         payment of rents under the terms of its lease agreement. The allowance
         represents the difference between the carrying value of the Property at
         December 31, 1998 and the estimated net realizable value for the
         Property.

                                      C-10

<PAGE>

                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XV, LTD.

<TABLE>
<CAPTION>
                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <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
Provision for loss on land and buildings
  (Note 7)                                                      0               0               0               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 9)
    - 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-11

<PAGE>

                                                1997            1998
                                            ------------    ------------
Gross revenue                               $  3,622,123    $  3,179,911
Equity in earnings of joint ventures             239,249         236,553
Profit (Loss) from sale of properties
  (Note 4)                                             0               0
Provision for loss on land and buildings
  (Note 7)                                             0        (280,907)
Interest income                                   46,642          54,576
Less: Operating expenses                        (224,761)       (265,748)
      Interest expense                                 0               0
      Depreciation and amortization             (248,348)       (281,888)
                                            ------------    ------------
Net income - GAAP basis                        3,434,905       2,642,497
                                            ============    ============

Taxable income

  - from operations                            2,856,893       2,847,638
                                            ============    ============
  - from gain on sale                             47,256               0
                                            ============    ============

Cash generated from operations
  (Notes 2 and 3)                              3,306,595       3,216,728
Cash generated from sales (Note 4)                     0               0
Cash generated from refinancing                        0               0

Cash generated from operations, sales
  and refinancing                              3,306,595       3,216,728
Less: Cash distributions to investors
  (Notes 5, 6 and 9)
    - from operating cash flow                (3,280,000)     (3,216,728)
    - from sale of properties                          0               0
    - from cash flow from prior period                 0        (183,272)

Cash generated (deficiency) after cash
  distributions                                   26,595        (183,272)
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        (216,992)
    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        (400,264)
                                            ============    ============

TAX AND DISTRIBUTION DATA PER $1,000

  INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                   71              70
                                            ============    ============
  - from recapture                                     0               0
                                            ============    ============
Capital gain (loss) (Note 4)                           1               0
                                            ============    ============

                                      C-12

<PAGE>

TABLE III - CNL INCOME FUND XV, LTD. (continued)

<TABLE>
<CAPTION>
                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>            <C>              <C>             <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,
  8 and 9).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 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.  During the year ended December 31, 1998, the Partnership established
         an allowance  for loss on land and  buildings of $280,907 for financial
         reporting  purposes  relating  to two of the four  Long  John  Silver's
         properties  whose  leases were  rejected  by the tenant.  The tenant of
         these properties filed for bankruptcy and ceased payment of rents under
         the terms of the lease  agreements.  The loss represents the difference
         between the carrying  value of the  Properties at December 31, 1998 and
         the current estimated net realizable value for these Properties.

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 5 above)

Note 9:  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.


                                      C-13

<PAGE>


                                                 1997            1998
                                             ------------    ------------

Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                             82              65
  - from capital gain                                   0               0
  - from investment income from prior

      period                                            0              20
                                             ------------    ------------
Total distributions on GAAP basis (Note 5)             82              85
                                             ============    ============

  Source (on cash basis)
  - from sales                                          0               0
  - from refinancing                                    0               0
  - from operations                                    82              80
  - from investment income from prior period            0               5
                                             ------------    ------------

Total distributions on cash basis (Note 5)             82              85
                                             ============    ============
Total cash distributions as a percentage

  of original $1,000 investment (Notes 6,
  8 and 9).0.00%                                     8.00%           8.50%
Total cumulative cash distributions per
  $1,000 investment from inception                    249             334
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%


                                      C-14

<PAGE>

                                    TABLE III
                     Operating Results of Prior Programs CNL
                              INCOME FUND XVI, LTD.

<TABLE>
<CAPTION>
                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <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
Provision for loss on building (Note 8)                         0               0               0               0
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-15

<PAGE>

                                                 1997            1998
                                             ------------    ------------

Gross revenue                                $  4,308,853    $  3,901,555
Equity in earnings from joint venture              73,507         132,002
Profit from sale of properties (Notes 4
  and 5)                                           41,148               0
Provision for loss on building (Note 8)                 0        (266,257)
Interest income                                    73,634          60,199
Less: Operating expenses                         (272,932)       (295,141)
      Interest expense                                  0               0
      Depreciation and amortization              (563,883)       (555,360)
                                             ------------    ------------

Net income - GAAP basis                         3,660,327       2,976,998
                                             ============    ============

Taxable income

  - from operations                             3,178,911       3,153,618
                                             ============    ============
  - from gain on sale (Notes 4 and 5)              64,912               0
                                             ============    ============

Cash generated from operations
  (Notes 2 and 3)                               3,780,424       3,623,694
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       3,623,694
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                 (3,600,000)     (3,623,694)
    - from sale of properties                           0         (66,306)
                                             ------------    ------------
Cash generated (deficiency) after cash
  distributions                                   790,808         (66,306)
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)         (3,545)
    Investment in direct financing
      leases                                      (29,257)        (28,403)
    Investment in joint ventures                        0        (744,058)
    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         161,648
    Other                                               0               0
                                             ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                 127,666         (70,280)
                                             ============    ============

TAX AND DISTRIBUTION DATA PER $1,000

  INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                    70              69
                                             ============    ============
  - from recapture                                      0               0
                                             ============    ============
Capital gain (loss) (Notes 4 and 5)                     1               0
                                             ============    ============

                                      C-16
<PAGE>



TABLE III - CNL INCOME FUND XVI, LTD. (continued)


<TABLE>
<CAPTION>
                                                         1993
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>              <C>             <C>             <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
  - from prior period                                           0               0               0               0
                                                     ------------    ------------    ------------    ------------

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 9)                                                     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 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:  During the year ended December 31, 1998, the Partnership  recorded a
         provision  for loss on  building of $266,257  for  financial  reporting
         purposes relating to a Long John Silver's property in Celina, Ohio. The
         tenant of this  property  filed for  bankruptcy  and ceased  payment of
         rents under the terms of its lease agreement.  The allowance represents
         the difference  between the  Property's  carrying value at December 31,
         1998 and the estimated net realizable value for this 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 6 above)

                                      C-17

<PAGE>

                                                 1997            1998
                                             ------------    ------------

Cash distributions to investors
  Source (on GAAP basis)                               80              65
  - from investment income                              0               0
  - from capital gain
  - from investment income from
      prior period                                      0              17
                                             ------------    ------------
Total distributions on GAAP basis (Note 6)             80              82
                                             ============    ============

  Source (on cash basis)
  - from sales                                          0               0
  - from refinancing                                    0               0
  - from operations                                    80              81
  - from prior period                                   0               1
                                              -----------    ------------

Total distributions on cash basis (Note 6)             80              82
                                             ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Notes 7
  and 9)                                             8.00%           8.20%
Total cumulative cash distributions per
  $1,000 investment from inception                    202             284
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%



                                      C-18

<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>             <C>             <C>             <C>
Gross revenue                                        $          0    $    539,776    $  4,363,456    $ 15,516,102
Equity in earnings of joint venture                             0               0               0               0
Provision for loss on land and buildings
  (Note 12)                                                     0               0               0               0
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 cash flow from prior period                          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
    Retirement of shares of common stock
      (Note 13)                                                 0               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
    Purchase of other investments                               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 equipment notes receivable                    0               0               0     (12,521,401)
    Collections on equipment 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 intangibles and other assets                    0        (628,142)     (1,103,896)              0
    Other                                                       0               0         (54,533)         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-19

<PAGE>


                                                    1998
                                                  (Note 3)
                                               --------------
Gross revenue                                    $ 33,202,491
Equity in earnings of joint venture                    16,018
Provision for loss on land and buildings
  (Note 12)                                          (611,534)
Interest income                                     8,984,546
Less: Operating expenses                           (5,354,859)
      Interest expense                                      0
      Depreciation and amortization                (4,054,098)
      Minority interest in income of
        consolidated joint venture                    (30,156)
                                                --------------
Net income - GAAP basis                            32,152,408
                                                ==============

Taxable income

  - from operations (Note 8)                       33,553,390
                                                ==============
  - from gain (loss) on sale                         (149,948)
                                                ==============

Cash generated from operations
  (Notes 4 and 5)                                  39,116,275
Cash generated from sales (Note 7)                  2,385,941
Cash generated from refinancing                             0
                                                 -------------
Cash generated from operations, sales
  and refinancing                                  41,502,216
Less: Cash distributions to investors
  (Note 9)
    - from operating cash flow                    (39,116,275)
    - from sale of properties                               0
    - from cash flow from prior period               (265,053)
    - from return of capital (Note 10)                (67,821)
                                                  ------------
Cash generated (deficiency) after cash
  distributions                                     2,053,067
Special items (not including sales of
  real estate and refinancing):
    Subscriptions received from
      stockholders                                385,523,966
    Sale of common stock to CNL Fund
      Advisors, Inc.                                        0
    Retirement of shares of common stock
      (Note 13)                                      (639,528)
    Contributions from minority interest                    0
    Distributions to holder of minority
      interest                                        (34,073)
    Stock issuance costs                          (34,579,650)
    Acquisition of land and buildings            (200,101,667)
    Investment in direct financing
      leases                                      (47,115,435)
    Proceeds from sale of equipment direct
      financing leases                                      0
    Investment in joint venture                      (974,696)
    Purchase of other investments                 (16,083,055)
    Investment in mortgage notes
      receivable                                   (2,886,648)
    Collections on mortgage notes
      receivable                                      291,990
    Investment in equipment notes receivable       (7,837,750)
    Collections on equipment notes receivable       1,263,633
    Investment in certificate of deposit                    0
    Proceeds of borrowing on line of
      credit                                        7,692,040
    Payment on line of credit                          (8,039)
    Reimbursement of organization,
      acquisition, and deferred offering
      and stock issuance costs paid on
      behalf of CNL American Properties
      Fund, Inc. by related parties                (4,574,925)
    Increase in intangibles and other assets       (6,281,069)
    Other                                             (95,101)
                                                --------------
Cash generated (deficiency) after cash
  distributions and special items                  75,613,060
                                                ==============
TAX AND DISTRIBUTION DATA PER $1,000

  INVESTED (Note 6)
Federal income tax results:
Ordinary income (loss) (Note 11)

  - from operations (Note 8)                               63
                                                ==============
  - from recapture                                          0
                                                ==============
Capital gain (loss)                                         0
                                                ==============

                                      C-20

<PAGE>



TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)


<TABLE>
<CAPTION>
                                                         1994                                            1997
                                                       (Note 1)          1995            1996          (Note 2)
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <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 cash flow from prior period                            0               0               0               0
  - 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"). The 1998 Offering of APF commenced following the
         completion of the 1997 Offering on March 2, 1998. As of December 31,
         1998, APF had received subscriptions totalling approximately
         $345,000,000 from the 1998 Offering, including $3,107,848 issued
         pursuant to the company's reinvestment plan. The 1998 Offering became
         fully subscribed in December 1998 and proceeds from the last
         subscriptions were received in January 1999. 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 and July 1998, APF sold two and one properties,
         respectively, to third parties for $1,605,154 and $1,152,262,
         respectively, (and received net sales proceeds of approximately
         $1,233,700 and $629,435, respectively, 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 years ended December 31, 1998, 1997, 1996 and 1995,  84.87%,
         93.33%, 90.25% and 59.82%, respectively,  of the distributions received
         by  stockholders  were  considered  to be  ordinary  income and 15.13%,
         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 years ended December 31, 1998, 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-21

<PAGE>

                                                         1998
                                                       (Note 3)
                                                    --------------
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                     60
  - from capital gain                                           0
  - from investment income from
      prior period                                              0
  - from return of capital (Note 10)                           14
                                                    --------------
Total distributions on GAAP basis (Note 11)                    74
                                                    ==============
  Source (on cash basis)
  - from sales                                                  0
  - from refinancing                                            0
  - from operations                                            73
  - from cash flow from prior period                            1
  - from return of capital (Note 10)                            0
                                                    --------------
Total distributions on cash basis (Note 11)                    74
                                                    ==============
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                            246

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%


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.

Note 12:     During the year ended  December 31, 1998,  APF recorded  provisions
             for  losses on land and  buildings  in the amount of  $611,534  for
             financial  reporting  purposes relating to two Shoney's  properties
             and two Boston Market  Properties.  The tenants of these properties
             experienced  financial  difficulties  and  ceased  payment of rents
             under the terms of their lease agreements. The allowances represent
             the  difference  between the carrying  value of the  Properties  at
             December 31, 1998 and the estimated net realizable  value for these
             Properties.

Note 13:     In October 1998, the Board of Directors of APF elected to implement
             APF's  redemption  plan.  Under the redemption plan, APF elected to
             redeem  shares,  subject to  certain  conditions  and  limitations.
             During  the year  ended  December  31,  1998,  69,514  shares  were
             redeemed  at $9.20 per share  ($639,528)  and  retired  from shares
             outstanding of common stock.

                                      C-22

<PAGE>

                                    TABLE III
                     Operating Results of Prior Programs CNL
                             INCOME FUND XVII, LTD.

<TABLE>
<CAPTION>
                                                         1995
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <C>
Gross revenue                                        $          0    $  1,195,263    $  2,643,871    $  2,816,845
Equity in earnings of unconsolidated
  joint ventures                                                0           4,834         100,918         140,595
Interest income                                            12,153         244,406          69,779          51,240
Less: Operating expenses                                   (3,493)       (169,536)       (181,865)       (182,681)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                          (309)       (179,208)       (387,292)       (369,209)
      Minority interest in income of
        consolidated joint venture                                              0         (41,854)        (62,632)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                     8,351       1,095,759       2,203,557       2,394,158
                                                     ============    ============    ============    ============

Taxable income

  - from operations                                        12,153       1,114,964       2,058,601       2,114,039
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                           9,012       1,232,948       2,495,114       2,520,919
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       2,520,919
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                             (1,199)       (703,681)     (2,177,584)     (2,400,000)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                             7,813         529,267         317,530         120,919
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)        (49,023)
    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)       (124,452)
    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         306,100
    Other                                                    (410)            410               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash

  distributions and special items                       4,198,859         517,860      (3,477,920)        253,544
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000

  INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                            36              37              69              70
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>

                                      C-23

<PAGE>

TABLE III - CNL INCOME FUND XVII, LTD. (continued)

<TABLE>
<CAPTION>
                                                         1995
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      4              23              73              79
  - from capital gain                                           0               0               0               0
  - from investment income from

      prior period                                              0               0               0               1
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 4)                      0              23              73              80
                                                     ============    ============    ============    ============

  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             4              23              73              80
                                                     ------------    ------------    ------------    ------------

Total distributions on cash basis (Note 4)                      4              23              73              80
                                                     ============    ============    ============    ============
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             180
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%             98%

</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 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 $306,100
         in reimbursements from the developer upon final reconciliation of total
         construction  costs relating to the properties in Aiken, South Carolina
         and  Weatherford,  Texas,  in accordance  with the related  development
         agreements. The partnership intends to reinvest the funds in additional
         properties.

                                      C-24
<PAGE>

                                    TABLE III
                     Operating Results of Prior Programs CNL
                             INCOME FUND XVIII, LTD.

<TABLE>
<CAPTION>
                                                         1995
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <C>
Gross revenue                                        $          0    $      1,373    $  1,291,416    $  2,956,349
Equity in earnings of joint venture                             0               0               0               0
Provision for loss on land (Note 5)                             0               0               0        (197,466)
Interest income                                                 0          30,241         161,826         141,408
Less: Operating expenses                                        0          (3,992)       (156,403)       (223,496)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0            (712)       (142,079)       (374,473)
                                                     ------------    ------------    ------------    ------------

Net income - GAAP basis                                         0          26,910       1,154,760       2,302,322
                                                     ============    ============    ============    ============

Taxable income

  - from operations                                             0          30,223       1,318,750       2,324,746
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============

Cash generated from operations
  (Notes 2 and 3)                                               0          27,146       1,361,756       2,831,738
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       2,831,738
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                                  0          (2,138)       (855,957)     (2,468,400)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0          25,008         505,799         363,338
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)       (161,142)
    Acquisition of land and buildings                           0      (1,533,446)    (18,581,999)     (3,134,046)
    Investment in direct financing leases                       0               0      (5,962,087)        (12,945)
    Investment in joint venture                                 0               0               0        (166,025)
    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)        (37,135)
    Increase in other assets                                    0        (276,848)              0               0
    Other                                                     (20)           (107)        (66,893)        (10,000)
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash

  distributions and special items                             980       5,370,345      (1,227,998)     (2,303,714)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000

  INVESTED
Federal income tax results:
Ordinary income (loss)

  - from operations                                             0               6              57              66
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============

</TABLE>

                                      C-25

<PAGE>

TABLE III - CNL INCOME FUND XVIII, LTD. (continued)

<TABLE>
<CAPTION>
                                                         1995
                                                       (Note 1)          1996            1997            1998
                                                     ------------    ------------    ------------    ------------

<S>                                                  <C>             <C>             <C>              <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               0              38              65
  - from capital gain                                           0               0               0               0
  - from investment income from prior

      period                                                    0               0               0               6
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 4)                      0               0              38              71
                                                     ============    ============    ============    ============

  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0               0              38              71
                                                     ------------    ------------    ------------    ------------

Total distributions on cash basis (Note 4)                      0               0              38              71
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment from
  inception                                                  0.00%           5.00%           5.75%           7.63%
Total cumulative cash distributions per
  $1,000 investment (Note 6)                                    0               0              38             109
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%             96%

</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 1998 are
         not included in the 1997 and 1998 totals, respectively.

Note 5:  During the year ended December 31, 1998, the partnership established
         an  allowance  for loss on land of  $197,466  for  financial  reporting
         purposes relating to the property in Minnetonka,  Minnesota. The tenant
         of this Boston Market  property  declared  bankruptcy  and rejected the
         lease  relating to this  property.  The loss  represents the difference
         between the  Property's  carrying  value at  December  31, 1998 and the
         current estimate of net realizable value.

Note 6:  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 7:  Certain data for columns representing less than 12 months have been
         annualized.

                                      C-26

<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>       <C>      <C>          <C>        <C>         <C>          <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>           <C>              <C>         <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-27

<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>       <C>      <C>          <C>        <C>         <C>          <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
  Denny's -
   Hazard, KY                    02/01/88  12/23/98    432,625         0        0            0         432,625

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
  Perkins -
    Leesburg, FL                 01/11/89  07/09/98    529,288         0        0            0         529,288
  Taco Bell -
    Naples, FL                   12/22/88  09/03/98    533,127         0        0            0         533,127

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
</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>           <C>              <C>         <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)
  Denny's -
   Hazard, KY                         0            647,622       647,622       (214,997)

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)
  Perkins -
    Leesburg, FL                      0            737,260       737,260       (207,972)
  Taco Bell -
    Naples, FL                        0            410,546       410,546        122,581

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
</TABLE>

                                                       C-28

<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>       <C>      <C>          <C>        <C>         <C>          <C>
  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
  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  1,236,971         0        0            0       1,236,971
  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
</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>           <C>              <C>         <C>
  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
  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
</TABLE>

                                                       C-29

<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>       <C>      <C>          <C>        <C>         <C>          <C>
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
  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
</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>           <C>              <C>         <C>
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
  Church's Fried Chicken -
    Jacksonville, FL (4) (14)          0           233,728        233,728          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
</TABLE>

                                      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>       <C>      <C>          <C>        <C>         <C>          <C>
  Jack in the Box -
    Sacramento, CA               12/19/91  01/20/98  1,234,175         0        0            0       1,234,175
  Pizza Hut -
    Billings, MT                 04/16/92  10/07/98    359,990         0        0            0         359,990

CNL Income Fund XI, Ltd.:
  Burger King -
    Philadelphia, PA             09/29/92  11/07/96  1,044,750         0        0            0       1,044,750
  Burger King -
    Columbus, OH (19)            06/29/92  09/30/98    795,264         0        0            0         795,264
  Burger King -
    Nashua, NH                   06/29/92  10/07/98  1,630,296         0        0            0       1,630,296

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                  12/28/92  04/10/96  1,640,000         0        0            0       1,640,000
  Long John Silver's -
    Monroe, NC                   06/30/93  12/31/98    483,550         0        0            0         483,550

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
  Checkers -
    Richmond, VA (#486)          03/31/94  07/27/98    397,985         0        0            0         397,985
</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>           <C>              <C>         <C>
  Jack in the Box -
    Sacramento, CA                     0           969,423         969,423        264,752
  Pizza Hut -
    Billings, MT                       0           302,000         302,000         57,990

CNL Income Fund XI, Ltd.:
  Burger King -
    Philadelphia, PA                   0           818,850         818,850        225,900
  Burger King -
    Columbus, OH (19)                  0           795,264         795,264              0
  Burger King -
    Nashua, NH                         0         1,217,015        1,217,015       413,281

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                        0         1,636,643        1,636,643         3,357
  Long John Silver's -
    Monroe, NC                         0           239,788         239,788        243,762

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
  Checkers -
    Richmond, VA (#486)                0           352,034         352,034         45,951
</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>       <C>      <C>          <C>        <C>         <C>          <C>
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
  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 (20)            08/18/95  04/14/98    950,361         0        0            0         950,361
  Boston Market -
    Grand Island, NE (21)        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
</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>           <C>              <C>         <C>
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
  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 (20)                 0           950,361        950,361           0
  Boston Market -
    Grand Island, NE (21)             0           837,656        837,656           0
  Burger King -
    Indian Head Park, IL              0           670,867        670,867       3,453
</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>       <C>      <C>          <C>        <C>         <C>          <C>
  Boston Market -
    Dubuque, IA (22)             10/04/95  05/08/98    969,159         0        0            0        969,159
  Boston Market -
    Merced, CA (23)              10/06/96  05/08/98    930,834         0        0            0        930,834
  Boston Market -
    Arvada, CO (24)              07/21/97  07/28/98  1,152,262         0        0            0      1,152,262
</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>           <C>              <C>         <C>
  Boston Market -
    Dubuque, IA (22)                 0             969,159       969,159          0
  Boston Market -
    Merced, CA (23)                  0             930,834       930,834          0
  Boston Market -
    Arvada, CO (24)                  0           1,152,262     1,152,262          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.
(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 Burger King property in Columbus, OH was exchanged on September 30,
     1998 for a Burger King property in Danbury, CT at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange,
     the Burger King property in Danbury, CT is being leased under the same
     lease as the Burger King property in Columbus, OH.

                                      C-33

<PAGE>


(20) 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 lease
     as the Boston Market property in Franklin, TN.
(21) 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 lease as the Boston Market property in Grand Island, NE.
(22) 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 lease
     as the Boston Market property in Dubuque, IA.
(23) 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.
(24) Cash received net of closing costs includes $522,827 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-34


<PAGE>




                                    APPENDIX D

                             SUBSCRIPTION AGREEMENT


<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
- --------------------------------------------------------------------------------




                   Up to 45,000,000 Shares -- $10.00 per Share
                     Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs, Keogh, and Qualified Plans
       Minimum purchase is higher in Nebraska, New York and North Carolina



================================================================================
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 BANK, 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
            CNL Center at City Commons            Post Office Box 1033
             450 South Orange Avenue          Orlando, Florida  32802-1033
             Orlando, Florida  32801


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

(Select only one)
|_|INDIVIDUAL-one signature required (1)
|_|HUSBAND AND WIFE, AS COMMUNITY PROPERTY- two signatures required (15)
|_|TENANTS IN COMMON-two signatures required (9)
|_|TENANTS BY THE ENTIRETY-two signatures required (31)
|_|S-CORPORATION (22)
|_|C-CORPORATION (5)
|_|IRA-custodian signature required (23)
|_|ROTH IRA-custodian signature required (36)
|_|SEP-custodian signature required (38)
|_|TAXABLE TRUST (7)
|_|TAX-EXEMPT TRUST (20)
|_|JOINT TENANTS WITH RIGHT OF SURVIVORSHIP-all parties must sign (8)
|_|A MARRIED PERSON/SEPARATE PROPERTY-one signature required (34)
|_|KEOGH (H.R.10)-trustee signature required (24)
|_|CUSTODIAN-custodian signature required (33)
|_|PARTNERSHIP (3)
|_|NON-PROFIT ORGANIZATION (12)
|_|PENSION PLAN-trustee signature(s) required (19)
|_|PROFIT SHARING PLAN-trustee signature(s) required (27)
|_|CUSTODIAN UGMA-STATE of _________ -custodian signature required (16)
|_|CUSTODIAN UTMA-STATE of _________ -custodian signature required (42)
|_|ESTATE-Personal Representative signature required (13)
|_|REVOCABLE GRANTOR TRUST-grantor signature required (25)
|_|IRREVOCABLE TRUST-trustee signature required (21)
<PAGE>

                                               CNL  HOSPITALITY PROPERTIES, INC.


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
 -----------------------------------------------  -------------------
 Signature of 1st Subscriber                      Date
X
  ----------------------------------------------  -------------------
  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.

|_|     Deferred  Commission Option (check here): The Deferred Commission Option
        means  an   agreement   between   a   stockholder,   the   participating
        Broker/Dealer  and the Managing Dealer to have Selling  Commissions paid
        over a seven  year  period  as  described  in "The  Offering  -- Plan of
        Distribution."   This   option  will  only  be   available   with  prior
        authorization by the Broker/Dealer.

|_|     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

X
  -----------------------------  ------------------   --------------------------
  Principal, Branch Manager or   Date                 Print or Type Name of
  Other Authorized Signature                          Person Signing

X
  -----------------------------  ------------------   --------------------------
  Registered Representative/     Date                 Print or Type Name of
  Investment Advisor Signature                        Person Signing


- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S> <C>
Make check payable to : SOUTHTRUST BANK,  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                           Admit Date_________
Post Office Box 1033              CNL Center at City Commons
Orlando, FL  32802-1033           450 South Orange Avenue                            Amount_____________
(800) 522-3863                    Orlando, FL  32801
                                  (407)  650- 1000                                   Region_____________
                                  (800) 522-3863
                                                                                     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 subscribed 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.


NOTICE  TO  OHIO  RESIDENTS:   Shares   purchased   pursuant  to  the  Company's
Reinvestment Plan are subject to commissions. (See Prospectus for details.)


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>

                                   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 AUGUST 11, 1999
                For the Year Ended December 31, 1998 (Unaudited)


         The following schedule presents  unaudited  estimated taxable operating
results before  dividends paid deduction of each Property  acquired  directly by
the Company from  inception  through  August 11, 1999.  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,
1998  through  December 31,  1998.  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>
<S> <C>

                                          Residence Inn by Marriott    Residence Inn by Marriott
                                          Buckhead (Lenox Park) (6)        Gwinnett Place (6)                 Total
                                          -------------------------    -------------------------           -----------

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)                                    (132,144)                      (96,719)                    (228,863)
                                                ----------                    ----------                   ----------
Estimated Cash Available from
  Operations                                       985,266                       726,379                    1,711,645

Depreciation Expense (5)                          (738,159)                     (612,656)                  (1,350,815)
                                                ----------                    ----------                   ----------
Estimated Taxable Operating
  Results Before Dividends
  Paid Deduction                                $  247,107                    $  113,723                   $  360,830
                                                ==========                    ==========                   ==========

</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 assuming $15 million was borrowed on the
         Company's line of credit to acquire the Buckhead  (Lenox Park) Property
         and $3.6 million for the Gwinnett Place  Property.  The Company repaid,
         in February 1999, amounts it had borrowed to acquire these Properties.

(4)      Estimated  at  8%  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)      (5-15 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 31.      Other Expenses of Issuance and Distribution.

                                                                     Amount
                                                                     ------

      SEC registration fee...................................    $   125,100
      NASD filing fee........................................         30,500
      Accounting fees and expenses...........................        250,000
      Escrow Agent's Fees....................................         14,000
      Sales and advertising expenses.........................      8,000,000
      Legal fees and expenses................................        650,000
      Blue Sky fees and expenses.............................        800,000
      Printing expenses......................................        550,000
      Miscellaneous..........................................      1,580,400
                                                                 -----------
               Total.........................................    $12,000,000
                                                                 ===========
_____________________

         * Estimated through completion of offering, assuming sale of 40,000,000
           shares.

Item 32.      Sales to Special Parties.

                  Not applicable.

Item 33.      Recent Sales of Unregistered Securities.

                  Not applicable.

Item 34.      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 35.      Treatment of Proceeds from Securities Being Registered.

                  Not applicable.


Item 36.      Financial Statements and Exhibits.

              Financial Statements:

              The following financial statements are included in the Prospectus.

              (1)     Pro Forma Consolidated Balance Sheet as of June 30, 1999

              (2)     Pro Forma  Consolidated  Statement of Earnings for the six
                      months ended June 30, 1999

              (3)     Pro Forma Consolidated  Statement of Earnings for the year
                      ended December 31, 1998

              (4)     Notes to Pro Forma Consolidated  Financial  Statements for
                      the six  months  ended  June 30,  1999 and the year  ended
                      December 31, 1998.

              (5)     Condensed  Consolidated Balance Sheets as of June 30, 1999
                      and December 31, 1998

              (6)     Condensed  Consolidated  Statements  of  Earnings  for the
                      quarters and six months ended June 30, 1999 and 1998

              (7)     Condensed Consolidated  Statements of Stockholders' Equity
                      for the six months  ended June 30, 1999 and the year ended
                      December 31, 1998

              (8)     Condensed  Consolidated  Statements  of Cash Flows for the
                      six months ended June 30, 1999 and 1998

              (9)     Notes to Condensed  Consolidated  Financial Statements for
                      the quarters and six months ended June 30, 1999 and 1998

              (10)    Report  of  Independent  Accountants  for CNL  Hospitality
                      Properties, Inc.

              (11)    Consolidated Balance Sheets at December 31, 1998 and 1997

              (12)    Consolidated  Statements  of Earnings  for the years ended
                      December  31,  1998 and 1997 and the period  June 12, 1996
                      (date of inception) through December 31, 1996

              (13)    Consolidated  Statements of  Stockholders'  Equity for the
                      years ended December 31, 1998 and 1997 and the period June
                      12, 1996 (date of inception) through December 31, 1996

              (14)    Consolidated  Statements of Cash Flows for the years ended
                      December  31,  1998 and 1997 and the period  June 12, 1996
                      (date of inception) through December 31, 1996

              (15)    Notes to Consolidated  Financial  Statements for the years
                      ended  December  31, 1998 and 1997 and the period June 12,
                      1996 (date of inception) through December 31, 1996

              (16)    Schedule III - Real Estate and Accumulated Depreciation as
                      of December 31, 1998

              (17)    Notes  to  Schedule  III -  Real  Estate  and  Accumulated
                      Depreciation as of December 31, 1998

              Other Financial Statements:

              The  following  other  financial  statements  are  included in the
              Prospectus.

              Buckhead Residence Associates, L.L.C.

              (18)    Balance Sheet as of June 30, 1998

              (19)    Statement of Loss for the six months ended June 30, 1998

              (20)    Report of Independent Public Accountants

              (21)    Balance Sheet as of December 31, 1997

              (22)    Statement of Loss for the year ended December 31, 1997

              (23)    Statement of Members'  Equity for the year ended  December
                      31, 1997

              (24)    Statement  of Cash Flows for the year ended  December  31,
                      1997

              (25)    Notes to Financial  Statements for the year ended December
                      31, 1997

              Gwinnett Residence Associates, L.L.C.

              (26)    Balance Sheet as of June 30, 1998

              (27)    Statement of Loss for the six months ended June 30, 1998

              (28)    Report of Independent Public Accountants

              (29)    Balance Sheet as of December 31, 1997

              (30)    Statement of Loss for the year ended December 31, 1997

              (31)    Statement of Members'  Deficit for the year ended December
                      31, 1997

              (32)    Statement  of Cash Flows for the year ended  December  31,
                      1997

              (33)    Notes to Financial  Statements for the year ended December
                      31, 1997

All  other  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.)

              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)

              3.5     Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Hospitality Properties, Inc. dated
                      May 26,  1999.  (Previously  filed as  Exhibit  3.5 to the
                      Registrant's   Registration   Statement   on   Form   S-11
                      (Registration  No.  333-67787)  (the "1998 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.)

____________________
*    To be filed by amendment
(1)  Filed herewith in connection with state filings only.

              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.)

              4.6     Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Hospitality Properties, Inc. dated
                      May 26, 1999. (Previously filed as Exhibit 3.5 to the 1998
                      Form S-11 and incorporated herein be 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   Bank,   N.A.  (Filed
                      herewith.)

              10.2    Form of Advisory Agreement (Filed herewith.)

              10.3    Form of  Joint  Venture  Agreement  (Previously  filed  as
                      Exhibit 10.3 to the 1998 Form S-11 and incorporated herein
                      by reference.) (1)

              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,  dated as of
                      October 31, 1998, between CNL Hospitality Properties, Inc.
                      and C.  Brian  Strickland,  dated as of  January  7, 1999,
                      between  CNL  Hospitality  Properties,  Inc.  and  John A.
                      Griswold,  dated as of  February  10,  1999,  between  CNL
                      Hospitality Properties,  Inc. and each of Charles E. Adams
                      and Craig M. McAllaster and dated as of February 24, 1999,
                      between  CNL  Hospitality  Properties,  Inc.  and  each of
                      Matthew W.  Kaplan and  Lawrence  A.  Dustin.  (Previously
                      filed  as   Exhibit   10.9  to  the  1998  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)

____________________
*    To be filed by amendment
(1)  Filed herewith in connection with state filings only.

              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.)

              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.)

              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.)

              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.)

              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.)

              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.)

              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.)

              10.18   Master Loan Agreement by and between CNL Hotel  Investors,
                      Inc. and  Jefferson-Pilot  Life Insurance  Company,  dated
                      February 24, 1999  (Previously  filed as Exhibit  10.18 to
                      the 1996 Form S-11 and incorporated herein by reference.)

              10.19   Securities  Purchase  Agreement  between  CNL  Hospitality
                      Properties,  Inc.  and Five Arrows  Realty  Securities  II
                      L.L.C.,  dated  February  24,  1999  (Previously  filed as
                      Exhibit  10.19 to the  1996  Form  S-11  and  incorporated
                      herein by reference.)

              10.20   Subscription and  Stockholders'  Agreement among CNL Hotel
                      Investors,  Inc., Five Arrows Realty Securities II L.L.C.,
                      CNL   Hospitality   Partners,   LP  and  CNL   Hospitality
                      Properties,  Inc.,  dated  February  24, 1999  (Previously
                      filed  as  Exhibit   10.20  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

              10.21   Registration   Rights   Agreement   by  and   between  CNL
                      Hospitality  Properties,   Inc.  and  Five  Arrows  Realty
                      Securities II L.L.C.,  dated February 24, 1999 (Previously
                      filed  as  Exhibit   10.21  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

              23.1    Consent of  PricewaterhouseCoopers  LLP,  Certified Public
                      Accountants, dated October 25, 1999 (Filed herewith.)

              23.2    Consent of Shaw Pittman  (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 October 26, 1999 (Filed herewith.)


     ___________________
*    To be filed by Amendment.
(1)  Filed herewith in connection with state filings only.

Item 37.      Undertakings.

         The  registrant  undertakes  (a) to file any  prospectuses  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(c) 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 or Rule 3-05 of Registration
S-X, as appropriate based on the type of property acquired and the type of lease
to which such property will be subject,  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 or Rule 3-05 of
Regulation  S-X, as appropriate  based on the type of property  acquired and the
type of lease to which such property will be subject, 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  offerings 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. The registrant also undertakes to
include, in filings containing financial statements of the registrant,  separate
audited  financial  statements  for all lessees  leasing one or more  properties
whose cost  represents  the 20% or more of the greater of total  assets or gross
proceeds of the offering.

         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  December 31, 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>
<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             46 units
  total square feet
  of units                            80,314 s/f          185,717 s/f          158,819 s/f          163,754 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              9/15/98


Cash down payment (Note 1)           $13,435,137          $26,654,961          $22,413,070          $28,110,326


Contract purchase price
  plus acquisition fee               $13,361,435          $26,501,721          $22,296,185          $28,006,046


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                             73,702              153,240              116,885              104,280
                                     -----------          -----------          -----------          -----------

Total acquisition cost

  (Note 1)                           $13,435,137          $26,654,961          $22,413,070          $28,110,326
                                     ===========          ===========          ===========          ===========



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%,  68.87% and 35.71%
         interest in six 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)





                                     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)
                                      --------             --------             --------             --------

                                                         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             56 units             49 units             42 units
  total square feet
  of units                           143,344 s/f          226,561 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              9/15/98             12/31/97              5/31/96


Cash down payment (Note 1)           $26,329,791          $40,842,686          $30,416,598          $31,985,071


Contract purchase price
  plus acquisition fee               $25,946,991          $40,313,586          $29,745,103          $31,450,507


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            382,800              529,100              671,495              534,564
                                     -----------          -----------          -----------          -----------

Total acquisition cost

  (Note 1)                           $26,329,791          $40,842,686          $30,416,598          $31,985,071
                                     ===========          ===========          ===========          ===========




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%,  50% and 64.29%
         interest in six 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)





                                     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)
                                     ---------            ---------            ---------            ---------

                                                                              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             52 units             41 units             50 units
  total square feet
  of units                           185,636 s/f          216,856 s/f          178,602 s/f          209,365 s/f


Dates of purchase                       5/31/91-            10/01/91-             5/18/92-            11/20/92-
                                         7/16/97             11/06/98              9/30/98              8/12/98


Cash down payment (Note 1)           $32,812,908          $38,464,854          $36,964,521          $41,083,539


Contract purchase price
  plus acquisition fee               $32,068,289          $37,756,191          $36,363,563          $40,583,135


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            744,619              708,663              600,958              500,404
                                     -----------          -----------          -----------          -----------

Total acquisition cost

  (Note 1)                           $32,812,908          $38,464,854          $36,964,521          $41,083,539
                                     ===========          ===========          ===========          ===========




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%, 88% and 27.72%
              interest in five separate joint ventures.  Each joint venture owns
              one restaurant property.


<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     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)
                                     ---------            ---------            ---------            ---------


                                    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             65 units             55 units             48 units
  total square feet
  of units                           167,286 s/f          196,556 s/f          172,379 s/f          182,610 s/f


Dates of purchase                       5/18/93-             9/27/93-             4/28/94-            10/21/94-
                                        12/31/97             10/02/98              6/16/98              8/12/98


Cash down payment (Note 1)           $36,388,084          $44,285,554          $38,446,910          $42,677,881


Contract purchase price
  plus acquisition fee               $36,019,958          $43,856,055          $38,054,069          $42,288,418


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            368,126              429,499              392,841              389,463
                                     -----------          -----------          -----------          -----------

Total acquisition cost

  (Note 1)                           $36,388,084          $44,285,554          $38,446,910          $42,677,881
                                     ===========          ===========          ===========          ===========




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 32.35%  interest  in a joint  venture
              which owns one restaurant.  In addition,  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)





                                    CNL American            CNL Income           CNL Income
                                  Properties Fund,          Fund XVII,           Fund XVIII,
                                        Inc.                   Ltd.                 Ltd.
                                      (Note 18)             (Note 19)             (Note 20)
                                      ---------             ---------             ---------

                                    AL,AZ,CA,CO,
                                    CT,DE,FL,GA,
                                    IA,ID,IL,IN,
                                    KS,KY,MD,MI,
                                    MN,MO,MS,NC,
                                    NE,NJ,NM,NV,
                                    NY,OH,OK,OR,                                AZ,CA,FL,GA,
                                    PA,RI,SC,TN,           CA,FL,GA,IL,         IL,KY,MD,MN,
                                    TX,UT,VA,WA,           IN,MI,NC,NV,         NC,NV,NY,OH,
Locations                           WI,WV                  OH,SC,TN,TX          TN,TX

Type of property                     Restaurants            Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                         420 units               29 units             24 units
  total square feet
  of units                         2,019,216 s/f            119,664 s/f          125,855 s/f


Dates of purchase                      6/30/95 -             12/20/95 -           12/27/96 -
                                        12/31/98                6/16/98             12/31/98


Cash down payment (Note 1)          $495,814,420            $25,525,954          $29,982,604


Contract purchase price
  plus acquisition fee              $494,372,780            $25,490,918          $29,871,990


Other cash expenditures
  expensed                                     -                    -                    -


Other cash expenditures
  capitalized                          1,441,640                 35,036              110,614
                                    ------------            -----------          -----------

Total acquisition cost

  (Note 1)                          $495,814,420            $25,525,954          $29,982,604
                                    ============            ===========          ===========




Note 18:      CNL American Properties Fund, Inc. owns an  85.47%  and  a  55.38%
              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.
Note 20:      The partnership owns a 39.93% interest in  a  joint  venture which
              owns one restaurant.

</TABLE>


<PAGE>


                                   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 October 21, 1999.

                                        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.

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

               Signature                         Title                                  Date
               ---------                         -----                                  ----



/s/ James M. Seneff, Jr.                Chairman of the Board and                 October 21, 1999
- --------------------------------        Chief Executive Officer
JAMES M. SENEFF, JR.                    (Principal Executive Officer)



/s/ Robert A. Bourne                    Director and President                    October 21, 1999
- --------------------------------        (Principal Financial Officer)
ROBERT A. BOURNE



/s/ Mathew W. Kaplan                           Director                           October 21, 1999
- --------------------------------
MATHEW W. KAPLAN



/s/ Charles E. Adams                     Independent Director                     October 21, 1999
- --------------------------------
CHARLES E. ADAMS



/s/ Lawrence A. Dustin                   Independent Director                     October 21, 1999
- --------------------------------
LAWRENCE A. DUSTIN



/s/ John A. Griswold                     Independent Director                     October 21, 1999
- --------------------------------
JOHN A. GRISWOLD



/s/ Craig M. McAllaster                  Independent Director                     October 21, 1999
- --------------------------------
CRAIG M. MCALLASTER

</TABLE>


<PAGE>

                                  EXHIBIT INDEX

   Exhibits

     1.1    Form of Managing Dealer Agreement (Filed herewith.)

     1.2    Form of Participating Broker 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)

     3.5    Articles  of  Amendment  to the  Amended  and  Restated  Articles of
            Incorporation  of CNL  Hospitality  Properties,  Inc.  dated May 26,
            1999.   (Previously   filed  as  Exhibit  3.5  to  the  Registrant's
            Registration  Statement on Form S-11  (Registration  No.  333-67787)
            (the "1998 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.)

     4.6    Articles  of  Amendment  to the  Amended  and  Restated  Articles of
            Incorporation  of CNL  Hospitality  Properties,  Inc.  dated May 26,
            1999.  (Previously  filed as  Exhibit  3.5 to the 1998 Form S-11 and
            incorporated herein be reference.)

___________________
*    To be filed by amendment.
(1)  Filed herewith in connection with state filings only.



     *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 Bank, N.A. (Filed herewith.)

     10.2   Form of Advisory Agreement (Filed herewith.)

     10.3   Form of Joint Venture Agreement (Previously filed as Exhibit 10.3 to
            the 1998 Form S-11 and incorporated herein by reference.) (1)

     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, dated
            as of October 31, 1998, between CNL Hospitality Properties, Inc. and
            C.  Brian  Strickland,  dated as of January  7,  1999,  between  CNL
            Hospitality  Properties,  Inc.  and  John A.  Griswold,  dated as of
            February 10, 1999, between CNL Hospitality Properties, Inc. and each
            of Charles E. Adams and Craig M. McAllaster and dated as of February
            24,  1999,  between CNL  Hospitality  Properties,  Inc.  and each of
            Matthew W.  Kaplan and  Lawrence  A.  Dustin.  (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.)


___________________
*    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.)

     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.)

     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.)

     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.)

     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.)

     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.)

     10.18  Master Loan Agreement by and between CNL Hotel  Investors,  Inc. and
            Jefferson-Pilot  Life  Insurance  Company,  dated  February 24, 1999
            (Previously  filed  as  Exhibit  10.18  to the  1996  Form  S-11 and
            incorporated herein by reference.)

     10.19  Securities  Purchase  Agreement between CNL Hospitality  Properties,
            Inc. and Five Arrows Realty Securities II L.L.C., dated February 24,
            1999  (Previously  filed as Exhibit  10.19 to the 1996 Form S-11 and
            incorporated herein by reference.)

     10.20  Subscription and Stockholders'  Agreement among CNL Hotel Investors,
            Inc.,  Five Arrows  Realty  Securities  II L.L.C.,  CNL  Hospitality
            Partners,  LP and CNL Hospitality  Properties,  Inc., dated February
            24, 1999  (Previously  filed as Exhibit  10.20 to the 1996 Form S-11
            and incorporated herein by reference.)

     10.21  Registration   Rights  Agreement  by  and  between  CNL  Hospitality
            Properties,  Inc. and Five Arrows Realty Securities II L.L.C., dated
            February  24, 1999  (Previously  filed as Exhibit  10.21 to the 1996
            Form S-11 and incorporated herein by reference.)

     23.1   Consent of PricewaterhouseCoopers LLP, Certified Public Accountants,
            dated October 25, 1999 (Filed herewith.)

     23.2   Consent of Shaw Pittman  (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
            October 26, 1999 (Filed herewith.)

___________________
*    To be filed by amendment.
(1) Fled herewith in connection with state filings only.


<PAGE>





                                   Exhibit 1.1

                        Form of Managing Dealer Agreement


<PAGE>



                            MANAGING DEALER AGREEMENT


         THIS AGREEMENT,  dated as of ___________,  1999, 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
45,000,000  shares of common stock in the Company  (the  "Shares") to the public
pursuant to a public offering;

         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  45,000,000  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 45,000,000 Shares, with 5,000,000
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.

         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 45,000,000 Shares will be offered pursuant to the Registration Statement.

         1.9 "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.

         1.10  "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
45,000,000 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 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.



<PAGE>


         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;

                           (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;

                           (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 Bank, 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." 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 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. Stockholders 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 stockholder 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 stockholder 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 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.  At such time, if any,
that the  Company's  Shares  are  listed on a national  securities  exchange  or
over-the-counter  market,  the  Company  shall  have the  right to  require  the
acceleration  of  all  outstanding   payment   obligations  under  the  Deferred
Commission Option.

         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 45,000,000  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  Servicing  Fee.  The Company  shall pay to the
Managing Dealer an annual servicing fee (the "Soliciting  Dealer Servicing Fee")
of .20% of the Company's  Invested  Capital (as defined below) on December 31 of
each  year,  commencing  in the year  following  the year in which the  Offering
terminates, subject to any limitations imposed on the Company by the NASD, state
securities  regulators  or otherwise.  The Managing  Dealer may reallow all or a
portion of the Soliciting  Dealer Servicing Fee to  Participating  Brokers whose
clients hold Shares on December 31 of the applicable year. In general,  Invested
Capital  is the  amount of cash  contributed  by  stockholders  to the  Company,
reduced by certain prior capital distributions to the stockholders from the sale
of Company's  properties.  The Soliciting Dealer Servicing Fee will terminate as
of the  beginning of any year in which the Company is  liquidated  or the Shares
become listed on a national securities exchange or over-the-counter market.

                                    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,  (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.

                                    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.

       If to the Company:         CNL Hospitality Properties, Inc.
                                  CNL Center at City Commons
                                  450 South Orange Avenue
                                  Orlando, Florida 32801
                                  Attention:  James M. Seneff, Jr.,
                                              Chairman of the Board

       If to the Managing Dealer: CNL Securities Corp.
                                  CNL Center at City Commons
                                  450 South Orange Avenue
                                  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.

         Company:             CNL HOSPITALITY PROPERTIES, INC.


                              By: __________________________________
                                  JAMES M. SENEFF, JR., Chairman of the Board


         Managing Dealer:     CNL SECURITIES CORP.


                              By: __________________________________
                                  ROBERT A. BOURNE, President


<PAGE>





                                   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 45,000,000 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


<PAGE>


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.

                  (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 Bank, 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;

                           (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.



<PAGE>


         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.

         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 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.  At such time, if any, that
the  Company's  Shares  are  listed  on  a  national   securities   exchange  or
over-the-counter  market,  the  Company  shall  have the  right to  require  the
acceleration  of  all  outstanding   payment   obligations  under  the  Deferred
Commission Option.

         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.

         In addition to the  commissions  described above in this Section 2, the
Managing  Dealer  may  reallow  to the Broker all or a portion of its annual fee
actually received from the Company of .20% of the Company's Invested Capital (as
defined below) on December 31 of each year, commencing in the year following the
year in which the Offering terminates. It is understood that payment of such fee
by the Company to the Managing Dealer is subject to any  limitations  imposed on
the Company by the NASD, state securities regulators or otherwise.  The Managing
Dealer  may  reallow  this fee only to a Broker  whose  clients  hold  Shares on
December 31 of the applicable  year. In general,  Invested Capital is the amount
of cash contributed by the stockholders to the Company, reduced by certain prior
capital  distributions to the stockholders from the sale of Company  properties.
For purposes of this provision, Invested Capital shall only refer to Shares sold
under this Offering.  This fee will terminate as of the beginning of any year in
which the  Company  is  liquidated  or the  Shares  become  listed on a national
securities exchange or over-the-counter market.

         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.



<PAGE>


                  (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.
                                    CNL Center at City Commons
                                    450 South Orange Avenue
                                    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.

                  (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
                                       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  _________________,
_______,   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.

(1)     Subject to reduction as set  forth  in  Section  2  of the Participating
        Broker Agreement.

<PAGE>


         (d)    Does your firm publish a newsletter?  Yes _____    No _____

                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 ___________________,
________,  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


<PAGE>





                                  Exhibit 10.1

        Form of Escrow Agreement between CNL Hospitality Properties, Inc.
                            and SouthTrust Bank, N.A.


<PAGE>


                                ESCROW AGREEMENT


         THIS ESCROW AGREEMENT (the "Agreement") is dated this 17th day of June,
1999, by and among CNL HOSPITALITY PROPERTIES, INC., a Maryland corporation (the
"Company"), CNL SECURITIES CORP., a Florida corporation (the "Managing Dealer"),
and  SOUTHTRUST  BANK,  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  45,000,000  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


<PAGE>


         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.

         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:

        If to the subscribers for Shares: To their respective addresses as
                                          specified in their Subscription
                                          Agreements.

        If to the Company:                CNL Hospitality Properties, Inc.
                                          CNL Center at City Commons
                                          450 South Orange Avenue
                                          Orlando, Florida  32801
                                          Attention:  Mr. James M. Seneff, Jr.,
                                          Chairman of the Board

        If to the Managing Dealer:        CNL Securities Corp.
                                          CNL Center at City Commons
                                          450 South Orange Avenue
                                          Orlando, Florida  32801
                                          Attention:  Mr. Robert A. Bourne,
                                          President

        If to the Escrow Agent:           SOUTHTRUST BANK, N.A.
                                          135 West Central Boulevard, Suite 1200
                                          Orlando, Florida  32801
                                          Attention:  Mr. William Legg

         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 BANK, N.A.


Attest:                                     By:   ______________________________
                                            Name: ______________________________
                                            Title:______________________________


<PAGE>






                                  EXHIBIT 10.2

                           Form of Advisory Agreement


<PAGE>


                           FORM OF ADVISORY AGREEMENT


         THIS  ADVISORY  AGREEMENT,  dated as of June 17,  1999,  is between CNL
HOSPITALITY  PROPERTIES,  INC., a  corporation  organized  under the laws of the
State  of  Maryland  (the  "Company")  and CNL  HOSPITALITY  ADVISORS,  INC.,  a
corporation organized under the laws of the State of Florida (the "Advisor").


<PAGE>




                               W I T N E S S E T H

         WHEREAS,  the Company filed with the Securities and Exchange Commission
a Registration  Statement (No. 333-9943) on Form S-11 covering 16,500,000 of its
common shares ("Initial Offering"), par value $.01, to be offered to the public;

         WHEREAS,  the Company filed with the Securities and Exchange Commission
a Registration Statement (No. 333-67787) on Form S-11 covering 27,500,000 of its
common  shares  ("Subsequent  Offering"),  par value $.01,  to be offered to the
public, and the Company may subsequently issue securities other than such Shares
("Securities") or otherwise raise additional capital;

         WHEREAS,  the Initial  Offering was terminated on June 17, 1999 and the
Subsequent Offering of 27,500,000 Shares commenced;

         WHEREAS,  the Company  intends to qualify as a REIT (as defined below),
and  to  invest  its  funds  in  investments  permitted  by  the  terms  of  the
Registration  Statement  and  Sections  856  through 860 of the Code (as defined
below);

         WHEREAS, the Company desires to avail itself of the experience, sources
of  information,  advice,  assistance  and certain  facilities  available to the
Advisor  and to have the  Advisor  undertake  the  duties  and  responsibilities
hereinafter  set forth,  on behalf of, and  subject to the  supervision,  of the
Board of Directors of the Company all as provided herein; and

         WHEREAS,  the Advisor is willing to undertake to render such  services,
subject  to the  supervision  of the  Board  of  Directors,  on  the  terms  and
conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the foregoing and of the mutual
covenants and agreements contained herein, the parties hereto agree as follows:

         (1) Definitions.  As used in this Advisory Agreement (the "Agreement"),
the following terms have the definitions hereinafter indicated:

         Acquisition Expenses. 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
communications expenses,  costs of appraisals,  nonrefundable option payments on
property not acquired, accounting fees and expenses, and title insurance.


<PAGE>


         Acquisition  Fees.  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. CNL Hospitality  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 advisor subcontracts  substantially
all of its functions.

         Affiliate   or   Affiliated.   As  to  any   individual,   corporation,
partnership,  trust or other  association  (other than the Excess Shares Trust),
(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 or
controlling  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.

         Appraised Value. Value according to an appraisal made by an Independent
Appraiser.

         Articles of Incorporation. The Articles of Incorporation of the Company
under Title 2 of the Corporations and Associations Article of the Annotated Code
of Maryland, as amended from time to time.

         Asset  Management  Fee.  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 this Agreement.

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

         Average Invested  Assets.  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.

         Board of Directors or Board. The persons holding such office, as of any
particular time,  under the Articles of  Incorporation  of the Company,  whether
they be the Directors named therein or additional or successor Directors.

         Bylaws. The bylaws of the Company,  as the same are in effect from time
to time.

         Cause.  With  respect  to the  termination  of this  Agreement,  fraud,
criminal conduct, willful misconduct or willful or negligent breach of fiduciary
duty by the Advisor,  breach of this  Agreement,  a default by the Sponsor under
the guarantee by the Sponsor to the Company or the bankruptcy of the Sponsor.

         Change of Control.  A change of control of the Company of such a nature
that would be required to be reported in response to the disclosure requirements
of Schedule 14A of Regulation 14A promulgated under the Securities  Exchange Act
of 1934, as amended,  as enacted and in force on the date hereof (the  "Exchange
Act"),   whether  or  not  the  Company  is  then  subject  to  such   reporting
requirements;  provided,  however, that, without limitation, a change of control
shall be deemed to have  occurred  if: (i) any  "person"  (within the meaning of
Section 13(d) of the Exchange Act) is or becomes the "beneficial owner" (as that
term is defined in Rule 13d-3, as enacted and in force on the date hereof, under
the Exchange Act) of securities of the Company  representing 8.5% or more of the
combined voting power of the Company's  securities then outstanding;  (ii) there
occurs a merger,  consolidation or other  reorganization of the Company which is
not  approved by the Board of  Directors  of the  Company;  (iii) there occurs a
sale, exchange, transfer or other disposition of substantially all of the assets
of the Company to another entity, which disposition is not approved by the Board
of Directors of the Company; or (iv) there occurs a contested proxy solicitation
of the Stockholders of the Company that results in the contesting party electing
candidates  to a  majority  of the  Board of  Directors'  positions  next up for
election.

         Code.  Internal  Revenue Code of 1986, as amended from time to time, or
any successor statute thereto. Reference to any provision of the Code shall mean
such  provision as in effect from time to time, as the same may be amended,  and
any successor provision thereto, as interpreted by any applicable regulations as
in effect from time to time.

         Company.  CNL  Hospitality  Properties,  Inc., a corporation  organized
under the laws of the State of Maryland.

         Company Property.  Any and all property,  real,  personal or otherwise,
tangible or intangible,  including  Mortgage Loans and Secured Equipment Leases,
which is  transferred or conveyed to the Company  (including all rents,  income,
profits and gains therefrom),  and which is owned or held by, or for the account
of, the Company.

         Competitive  Real  Estate  Commission.   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
(including  the  Subordinated   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.

         Contract  Purchase Price.  The amount actually paid or allocated (as of
the date of purchase) to the purchase, development,  construction or improvement
of property, exclusive of Acquisition Fees and Acquisition Expenses.


<PAGE>


         Contract Sales Price. The total  consideration  received by the Company
for the sale of Company Property.

         Director.  A member of the Board of Directors of the Company.

         Distributions.  Any  distributions  of money or other  property  by the
Company to owners of Equity Shares,  including distributions that may constitute
a return of capital for federal income tax purposes.

         Equipment.  The furniture, fixtures and equipment used at Hotel Chains.

         Equity  Interest.  The stock of or other  interests  in, or warrants or
other rights to purchase the stock of or other interests in, any entity that has
borrowed  money from the Company or that is a tenant of the Company or that is a
parent or controlling Person of any such borrower or tenant.

         Equity  Shares.  Transferable  shares  of  beneficial  interest  of the
Company of any class or series, including common shares or preferred shares.

         Good Reason. With respect to the termination of this Agreement, (i) any
failure to obtain a satisfactory  agreement from any successor to the Company to
assume and agree to perform the Company's  obligations under this Agreement;  or
(ii) any  material  breach of this  Agreement  of any nature  whatsoever  by the
Company.

         Gross Proceeds. The aggregate purchase price of all Shares sold for the
account of the Company through the Subsequent  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 $10.00.

         Hotel Chains. The national and regional hotel chains, primarily limited
service,  extended stay and full service 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   Appraiser.  A  qualified  appraiser  of  real  estate  as
determined by the Board. Membership in a nationally recognized appraisal society
such as the  American  Institute  of Real Estate  Appraisers  ("M.A.I.")  or the
Society of Real Estate Appraisers  ("S.R.E.A.") shall be conclusive  evidence of
such qualification.

         Independent  Director.  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) 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
or any of its Affiliates. 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.  An  indirect   relationship  shall  include  circumstances  in  which  a
Director's  spouse,  parents,  children,  siblings,  mothers- or fathers-in-law,
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.

         Independent  Expert.  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.  The initial  public  offering  of up to  16,500,000
Shares that was completed on June 17, 1999.

         Invested Capital. The amount calculated by multiplying the total number
of Shares  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 Company's plan
for redemption of Shares.

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

         Line of Credit.  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.

         Listing.  The  listing  of the  Shares  of the  Company  on a  national
securities exchange or over-the-counter market.

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

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

         Net  Income.  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.



<PAGE>


         Net Sales  Proceeds.  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.  Any and all costs and expenses,  other than Selling
Commissions   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.

         Operating Expenses.  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) the Soliciting Dealer Servicing Fee, (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 loan 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).




<PAGE>


         Performance  Fee.  The fee payable to the Advisor upon  termination  of
this Agreement under certain circumstances if certain performance standards have
been met and the Subordinated Incentive Fee has not been paid.

         Permanent  Financing.  The  financing  to  acquire  Assets,  to pay the
Secured  Equipment  Lease  Servicing  Fee to pay a fee of 4.5% of any  Permanent
Financing,  excluding  amounts to fund Secured  Equipment Leases, as Acquisition
Fees, and to refinance outstanding amounts on the Line of Credit.

         Person.  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 for or 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 any  government  or any  agency or  political  subdivision
thereof,  and also includes 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) an  underwriter  that  participates  in a public  offering of Equity
Shares for a period of sixty (60) days  following  the initial  purchase by such
underwriter  of  such  Equity  Shares  in such  public  offering,  or  (ii)  CNL
Hospitality Advisors, Inc., during the period ending December 31, 1997, provided
that the foregoing  exclusions  shall apply only if the ownership of such Equity
Shares by an underwriter or CNL Hospitality  Advisors,  Inc. 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.

         Property  or  Properties.  (i)  The  real  properties,   including  the
buildings  located  thereon,  or (ii) the real  properties  only,  or (iii)  the
buildings  only,  which are acquired by the Company,  either directly or through
joint venture arrangements or other partnerships.

         Prospectus.  "Prospectus"  means  the same as that term as  defined  in
Section 2(10) of the Securities Act of 1993, including a preliminary Prospectus,
an  offering  circular  as  described  in  Rule  256 of the  General  Rules  and
Regulations  under the  Securities  Act of 1933 or, in the case of an intrastate
offering,  any  document by whatever  name  known,  utilized  for the purpose of
offering and selling securities to the public.

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

         Registration  Statement.  The Registration Statement (No. 333-67787) on
Form S-11 registering the Shares to be sold in the Subsequent Offering.

         REIT. A "real estate  investment  trust" under Sections 856 through 860
of the Code.

         Sale or Sales.  (i) 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 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) not including 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. 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. 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.

         Securities.  Any Equity Shares,  Excess Shares, as such term is defined
in the Company's  Articles of  Incorporation,  any other stock,  shares or other
evidences of equity or beneficial or other interests, voting trust certificates,
bonds,  debentures,  notes  or  other  evidences  of  indebtedness,  secured  or
unsecured, convertible, subordinated or otherwise, or in general any instruments
commonly  known as  "securities"  or any  certificates  of  interest,  shares or
participations  in,  temporary  or  interim   certificates  for,  receipts  for,
guarantees  of, or  warrants,  options or rights to  subscribe  to,  purchase or
acquire, any of the foregoing.

         Shares.  The common shares of the Company.

         Soliciting  Dealers.  Broker-dealers  who are  members of the  National
Association of Securities  Dealers,  Inc., or that are exempt from broker-dealer
registration,  and who, in either case,  have executed  participating  broker or
other agreements with the Managing Dealer to sell Shares.

         Soliciting  Dealer  Servicing  Fee.  An annual fee of .20% of  Invested
Capital (calculated using Shares sold in the Initial Offering) on December 31 of
each  year,  commencing  in the year  following  the year in which  the  Initial
Offering  terminated,  payable to the Managing Dealer, which in turn may reallow
all or a portion of such fee to the Soliciting Dealers whose clients hold Shares
purchased in the Initial Offering on such date.

         Sponsor. 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 arms length with the Company.

         Stockholders.  The registered holders of the Company's Equity Shares.

         Stockholders' 8% Return.  As of each date, an aggregate amount equal to
an 8% cumulative, noncompounded, annual return on Invested Capital.

         Subordinated  Disposition  Fee.  The  Subordinated  Disposition  Fee as
defined in Paragraph 9(c).

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

         Subsequent  Offering.  The  subsequent  public  offering of  27,500,000
Shares that commenced upon completion of the Initial Offering.

         Termination Date.  The date of termination of the Agreement.

         Total  Proceeds.  The Gross  Proceeds,  loan  proceeds  from  Permanent
Financing and amounts outstanding on the Line of Credit that are used to acquire
Properties, excluding loan proceeds used to finance Secured Equipment Leases.

         Total Property  Cost.  With regard to any Company  Property,  an amount
equal to the sum of the  Real  Estate  Asset  Value  of such  Property  plus the
Acquisition Fees paid in connection with such Property.



<PAGE>


         2%/25%  Guidelines.  The requirement  pursuant to the guidelines of the
North American Securities Administrators Association, Inc. that, in any 12 month
period,  total Operating  Expenses not exceed the greater of 2% of the Company's
Average  Invested Assets during such 12 month period or 25% of the Company's Net
Income over the same 12 month period.

         Valuation.  An  estimate  of  value of the  assets  of the  Company  as
determined by an Independent Expert.

         (2)  Appointment.  The Company hereby  appoints the Advisor to serve as
its advisor on the terms and  conditions  set forth in this  Agreement,  and the
Advisor hereby accepts such appointment.

         (3)  Duties of the  Advisor.  The  Advisor  undertakes  to use its best
efforts to present to the  Company  potential  investment  opportunities  and to
provide  a  continuing  and  suitable  investment  program  consistent  with the
investment objectives and policies of the Company as determined and adopted from
time to time by the Directors.  In performance of this  undertaking,  subject to
the  supervision  of the Directors  and  consistent  with the  provisions of the
Registration Statement, Articles of Incorporation and Bylaws of the Company, the
Advisor shall, either directly or by engaging an Affiliate:

                  (a)      serve  as  the  Company's  investment  and  financial
                           advisor  and  provide   research   and  economic  and
                           statistical  data in  connection  with the  Company's
                           assets and investment policies;

                  (b)      provide  the  daily  management  of the  Company  and
                           perform  and  supervise  the  various  administrative
                           functions  reasonably necessary for the management of
                           the Company;

                  (c)      investigate,  select,  and, on behalf of the Company,
                           engage and conduct  business with such Persons as the
                           Advisor deems necessary to the proper  performance of
                           its obligations hereunder,  including but not limited
                           to consultants, accountants, correspondents, lenders,
                           technical advisors, attorneys, brokers, underwriters,
                           corporate fiduciaries,  escrow agents,  depositaries,
                           custodians,   agents   for   collection,    insurers,
                           insurance  agents,   banks,   builders,   developers,
                           property owners,  mortgagors,  and any and all agents
                           for any of the foregoing, including Affiliates of the
                           Advisor,  and  Persons  acting in any other  capacity
                           deemed by the Advisor  necessary or desirable for the
                           performance   of  any  of  the  foregoing   services,
                           including but not limited to entering into  contracts
                           in the name of the Company with any of the foregoing;

                  (d)      consult  with  the  officers  and  Directors  of  the
                           Company and assist the  Directors in the  formulation
                           and   implementation   of  the  Company's   financial
                           policies,  and, as  necessary,  furnish the Directors
                           with advice and


<PAGE>


                           recommendations   with   respect  to  the  making  of
                           investments consistent with the investment objectives
                           and  policies of the Company and in  connection  with
                           any  borrowings  proposed  to be  undertaken  by  the
                           Company;

                  (e)      subject to the  provisions of  Paragraphs  3(g) and 4
                           hereof,  (i)  locate,  analyze  and select  potential
                           investments   in   Properties,   Mortgage  Loans  and
                           potential lessees of Secured  Equipment Leases,  (ii)
                           structure and  negotiate the terms and  conditions of
                           transactions   pursuant   to  which   investment   in
                           Properties,  Mortgage  Loans will be made and Secured
                           Equipment  Leases  will be  offered  by the  Company;
                           (iii) make investments in Properties,  Mortgage Loans
                           and enter into Secured  Equipment Leases on behalf of
                           the  Company  in  compliance   with  the   investment
                           objectives and policies of the Company;  (iv) arrange
                           for financing and  refinancing and make other changes
                           in the asset or capital structure of, and dispose of,
                           reinvest the proceeds  from the sale of, or otherwise
                           deal  with the  investments  in,  Property,  Mortgage
                           Loans and  Secured  Equipment  Leases;  and (v) enter
                           into  leases  and  service   contracts   for  Company
                           Property  and, to the extent  necessary,  perform all
                           other  operational  functions for the maintenance and
                           administration of such Company Property;

                  (f)      provide the Directors with periodic reports regarding
                           prospective investments in Properties, Mortgage Loans
                           and  prospective  lessees  or  borrowers  of  Secured
                           Equipment Leases;

                  (g)      obtain the prior approval of the Directors (including
                           a majority of all Independent  Directors) for any and
                           all investments in Properties, Mortgage Loans, and in
                           connection  with the  offering  of Secured  Equipment
                           Leases;

                  (h)      negotiate  on behalf  of the  Company  with  banks or
                           lenders  for  loans  to be  made to the  Company  and
                           negotiate  on behalf of the Company  with  investment
                           banking firms and broker-dealers or negotiate private
                           sales of Shares and  Securities  or obtain  loans for
                           the  Company,  but in no  event in such a way so that
                           the  Advisor  shall be  acting  as  broker-dealer  or
                           underwriter; and provided, further, that any fees and
                           costs  payable  to  third  parties  incurred  by  the
                           Advisor in connection with the foregoing shall be the
                           responsibility of the Company;

                  (i)      obtain  reports (which may be prepared by the Advisor
                           or its Affiliates), where appropriate, concerning the
                           value of investments or  contemplated  investments of
                           the Company in  Properties,  Mortgage  Loans,  and/or
                           Secured Equipment Leases;

                  (j)      from  time  to  time,  or  at  any  time   reasonably
                           requested  by  the  Directors,  make  reports  to the
                           Directors  of  its  performance  of  services  to the
                           Company under this Agreement;

                  (k)      provide  the   Company   with  all   necessary   cash
                           management services;

                  (l)      do all  things  necessary  to assure  its  ability to
                           render the services described in this Agreement;

                  (m)      deliver  to or  maintain  on  behalf  of the  Company
                           copies of all appraisals  obtained in connection with
                           the investments in Properties, Mortgage Loans;

                  (n)      notify   the   Board   of   all   proposed   material
                           transactions before they are completed; and

                  (o)      administer  the Secured  Equipment  Lease  program on
                           behalf of the Company.

         (4)      Authority of Advisor.

                  (a)  Pursuant to the terms of this  Agreement  (including  the
restrictions  included in this  Paragraph 4 and in Paragraph  7), and subject to
the continuing  and exclusive  authority of the Directors over the management of
the Company,  the Directors  hereby delegate to the Advisor the authority to (1)
locate, analyze and select investment opportunities, (2) structure the terms and
conditions  of  transactions  pursuant  to  which  investments  will  be made or
acquired for the Company, (3) acquire Properties,  make Mortgage Loans and offer
Secured  Equipment  Leases in  compliance  with the  investment  objectives  and
policies of the  Company,  (4) arrange for  financing or  refinancing  Property,
Mortgage Loans and Secured Equipment  Leases,  (5) enter into leases and service
contracts for the Company's  Property,  and perform  other  property  management
services, (6) oversee non-affiliated  property managers and other non-affiliated
Persons who perform services for the Company;  and (7) undertake  accounting and
other record-keeping functions at the Property level.

                  (b)   Notwithstanding   the   foregoing,   any  investment  in
Properties, Mortgage Loans; or extension of a Secured Equipment Lease, including
any acquisition of Property by the Company (as well as any financing acquired by
the Company in connection with such acquisition) will require the prior approval
of the Directors (including a majority of the Independent Directors).

                  (c) If a  transaction  requires  approval  by the  Independent
Directors,  the Advisor will deliver to the Independent  Directors all documents
required by them to properly  evaluate the proposed  investment in the Property,
Mortgage Loan or Secured  Equipment  Lease.  The prior approval of a majority of
the  Independent  Directors  and a  majority  of  the  Directors  not  otherwise
interested in the  transaction  will be required for each  transaction  with the
Advisor or its Affiliates.

         The  Directors  may,  at any time  upon the  giving  of  notice  to the
Advisor, modify or revoke the authority set forth in this Paragraph 4. If and to
the extent the Directors so modify or revoke the authority contained herein, the
Advisor  shall  henceforth  submit  to the  Directors  for prior  approval  such
proposed  transactions  involving  investments in Property as thereafter require
prior approval,


<PAGE>


provided,  however, that such modification or revocation shall be effective upon
receipt by the Advisor and shall not be applicable to investment transactions to
which the Advisor has  committed the Company prior to the date of receipt by the
Advisor of such notification.

         (5) Bank  Accounts.  The Advisor may establish and maintain one or more
bank  accounts  in its own name for the account of the Company or in the name of
the Company and may collect and deposit into any such  account or accounts,  and
disburse from any such account or accounts,  any money on behalf of the Company,
under such terms and  conditions as the Directors may approve,  provided that no
funds shall be commingled  with the funds of the Advisor;  and the Advisor shall
from  time to time  render  appropriate  accountings  of  such  collections  and
payments to the Directors and to the auditors of the Company.

         (6) Records;  Access. The Advisor shall maintain appropriate records of
all its activities  hereunder and make such records  available for inspection by
the Directors and by counsel,  auditors and authorized agents of the Company, at
any time or from time to time during normal business hours. The Advisor shall at
all reasonable times have access to the books and records of the Company.

         (7)  Limitations on Activities.  Anything else in this Agreement to the
contrary  notwithstanding,  the  Advisor  shall  refrain  from taking any action
which, in its sole judgment made in good faith,  would (a) adversely  affect the
status of the Company as a REIT, (b) subject the Company to regulation under the
Investment  Company Act of 1940,  or (c) violate any law,  rule,  regulation  or
statement of policy of any governmental body or agency having  jurisdiction over
the Company, its Equity Shares or its Securities,  or otherwise not be permitted
by the Articles of Incorporation or Bylaws of the Company, except if such action
shall be  ordered  by the  Directors,  in which case the  Advisor  shall  notify
promptly the Directors of the Advisor's judgment of the potential impact of such
action and shall  refrain  from  taking such  action  until it receives  further
clarification  or  instructions  from the  Directors.  In such event the Advisor
shall have no liability for acting in accordance with the specific  instructions
of the  Directors so given.  Notwithstanding  the  foregoing,  the Advisor,  its
directors, officers, employees and stockholders, and stockholders, directors and
officers of the  Advisor's  Affiliates  shall not be liable to the Company or to
the  Directors  or  Stockholders  for any act or  omission by the  Advisor,  its
directors, officers or employees, or Stockholders,  directors or officers of the
Advisor's  Affiliates  except  as  provided  in  Paragraphs  20 and  21 of  this
Agreement.

         (8) Relationship with Directors.  Directors,  officers and employees of
the  Advisor  or an  Affiliate  of the  Advisor or any  corporate  parents of an
Affiliate,  or directors,  officers or stockholders of any director,  officer or
corporate  parent of an Affiliate may serve as a Director and as officers of the
Company,  except  that no  director,  officer or  employee of the Advisor or its
Affiliates  who also is a Director or officer of the Company  shall  receive any
compensation  from the Company  for serving as a Director or officer  other than
reasonable  reimbursement  for travel and related expenses incurred in attending
meetings of the Directors.



<PAGE>


         (9)      Fees.

                  (a) Asset Management Fee. The Company shall pay to the Advisor
as  compensation  for  the  advisory  services  rendered  to the  Company  under
Paragraph 3 above a monthly fee in an amount equal to one-twelfth of .60% of the
Company's Real Estate Asset Value and the  outstanding  principal  amount of the
Mortgage  Loans (the "Asset  Management  Fee"),  as of the end of the  preceding
month.  Specifically,  Real Estate Asset Value equals the amount invested in the
Properties  wholly owned by the Company,  determined on 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,  the portion of the cost of such Properties
paid by the  Company,  exclusive of  Acquisition  Fees and  Expenses.  The Asset
Management  Fee shall be payable  monthly on the last day of such month,  or the
first  business day following the last day of such month.  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.

                  (b) Acquisition  Fees. The Company shall pay the Advisor a fee
in the amount of 4.5% of Total Proceeds as Acquisition  Fees.  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.  The total of all  Acquisition  Fees and any  Acquisition  Expenses
shall be limited in accordance with the Articles of Incorporation.

                  (c)  Subordinated  Disposition  Fee.  If  the  Advisor  or  an
Affiliate  provides a  substantial  amount of the services (as  determined  by a
majority of the  Independent  Directors) in  connection  with the Sale of one or
more  Properties,  the  Advisor or an  Affiliate  shall  receive a  Subordinated
Disposition Fee equal to the lesser of (i) one-half of a Competitive Real Estate
Commission  or (ii) 3% of the sales price of such  Property or  Properties.  The
Subordinated  Disposition  Fee will be paid only if  Stockholders  have received
total  Distributions  in an amount equal to the sum of their aggregate  Invested
Capital  and  their  aggregate  Stockholders'  8%  Return.  To the  extent  that
Subordinated Disposition Fees are not paid by the Company on a current basis due
to the  foregoing  limitation,  the unpaid fees will be accrued and paid at such
time as the  subordination  conditions  have been  satisfied.  The  Subordinated
Disposition  Fee may be paid in  addition  to real  estate  commissions  paid to
non-Affiliates,  provided  that the total real  estate  commissions  paid to all
Persons by the Company  shall not exceed an amount equal to the lesser of (i) 6%
of the Contract  Sales Price of a Property or (ii) the  Competitive  Real Estate
Commission.  In the event this Agreement is terminated prior to such time as the
Stockholders  have received  total  Distributions  in an amount equal to 100% of
Invested  Capital plus an amount  sufficient to pay the  Stockholders' 8% Return
through the  Termination  Date, an appraisal of the Properties then owned by the
Company  shall  be  made  and the  Subordinated  Disposition  Fee on  Properties
previously  sold will be deemed earned if the Appraised  Value of the Properties
then  owned  by the  Company  plus  total  Distributions  received  prior to the
Termination  Date equals 100% of Invested  Capital plus an amount  sufficient to
pay the Stockholders' 8% Return through the Termination  Date. Upon Listing,  if
the Advisor has accrued  but not been paid such  Subordinated  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  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.

         (d) Subordinated Share of Net Sales Proceeds. The Subordinated Share of
Net Sales  Proceeds shall be payable to the Advisor in an amount equal to 10% of
Net Sales  Proceeds from Sales of assets of the Company  after the  Stockholders
have received  Distributions equal to the sum of the Stockholders' 8% Return and
100% of Invested Capital.  Following Listing, no Subordinated Share of Net Sales
Proceeds will be paid to the Advisor.

         (e) Subordinated Incentive Fee. Upon Listing, the Advisor shall be paid
the Subordinated  Incentive Fee in an amount equal to 10% of the amount by which
(i) the market  value of the  Company,  measured by taking 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  "Market  Value"),  plus the  total  Distributions  paid 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 paid to the  Stockholders  in order to pay the  Stockholders'  8%
Return from  inception  through  the date the Market  Value is  determined.  The
Company shall have the option to pay such fee in the form of cash, Securities, a
promissory note or any combination of the foregoing.  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.

         (f) Secured Equipment Lease Servicing Fee. The Company shall pay to the
Advisor out of the  Proceeds  of the Line of Credit or  Permanent  Financing  as
compensation  for  negotiating  its  respective  Secured  Equipment  Leases  and
supervising  the  Secured  Equipment  Lease  program  a fee  equal  to 2% of the
purchase  price of the Equipment  subject to each Secured  Equipment  Lease upon
entering into such lease or loan.

         (g) Loans from  Affiliates.  If any loans are made to the Company by an
Affiliate of the Advisor,  the maximum amount of interest that may be charged by
such  Affiliate  shall be the lesser of (i) 1% above the prime rate of  interest
charged  from time to time by The Bank of New York and (ii) the rate that  would
be charged to the Company by unrelated lending  institutions on comparable loans
for the same  purpose.  The terms of any such loans  shall be no less  favorable
than the terms available between  non-Affiliated  Persons for similar commercial
loans.

         (h) Changes to Fee Structure.  In the event of Listing, the Company and
the  Advisor  shall  negotiate  in  good  faith  to  establish  a fee  structure
appropriate for a perpetual-life entity. A majority of the Independent Directors
must approve the new fee structure negotiated with the Advisor. In negotiating a
new fee structure,  the Independent  Directors shall consider all of the factors
they  deem  relevant,  including,  but not  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
performing 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 REIT or by others
with whom the REIT does  business;  (v) the  quality  and extent of service  and
advice  furnished  by the  Advisor;  (vi)  the  performance  of  the  investment
portfolio of the REIT, including income,  conversion 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 new fee structure  can be no more  favorable to the Advisor than the current
fee structure.

         (10)     Expenses.

                  (a)  In  addition  to the  compensation  paid  to the  Advisor
pursuant to Paragraph 9 hereof,  the Company shall pay directly or reimburse the
Advisor for all of the  expenses  paid or incurred by the Advisor in  connection
with the  services  it  provides  to the  Company  pursuant  to this  Agreement,
including, but not limited to:

                         (i)    the Company's Offering Expenses;

                         (ii)   Acquisition Expenses incurred in connection with
the selection and acquisition of Properties for  goods and services  provided by
the Advisor at the lesser of the  actual  cost  or 90%  of the competitive  rate
charged by unaffiliated persons providing similar goods and services in the same
geographic location;

                         (iii) the actual cost of goods and services used by the
Company and obtained from entities not affiliated with the  Advisor,  other than
Acquisition  Expenses, including  brokerage  fees  paid in  connection  with the
purchase  and sale of securities;

                         (iv)  interest  and  other  costs for  borrowed  money,
including discounts, points and
other similar fees;

                         (v)   taxes and assessments on income or  Property  and
taxes as an expense of doing business;

                         (vi)  costs  associated  with  insurance   required  in
connection with the business of
the Company or by the Directors;

                         (vii) expenses of  managing  and  operating  Properties
owned by the Company, whether payable to an Affiliate of the  Company  or a non-
affiliated Person;

                         (viii) all expenses in connection with payments to  the
Directors and meetings of the Directors and Stockholders;



<PAGE>


                         (ix)  expenses  associated  with  Listing  or with  the
issuance and distribution of Shares and Securities,  such as selling commissions
and fees,  advertising  expenses,  taxes, legal and accounting fees, Listing and
registration fees, and other Offering Expenses;

                         (x) expenses  connected with payments of  Distributions
in cash  or  otherwise  made  or  caused  to be  made  by the  Directors  to the
Stockholders;

                         (xi)  expenses  of  organizing,   revising,   amending,
converting,   modifying,   or  terminating   the  Company  or  the  Articles  of
Incorporation;

                         (xii)  expenses  of  maintaining   communications  with
Stockholders,  including the cost of preparation,  printing,  and mailing annual
reports  and other  Stockholder  reports,  proxy  statements  and other  reports
required by governmental entities;

                         (xiii)  expenses  related to negotiating  and servicing
Mortgage Loans Secured Equipment Leases;

                         (xiv)  expenses  related to  negotiating  and servicing
Secured Equipment Leases and administering the Secured Equipment Lease program;

                         (xv)   administrative   service   expenses   (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); and

                         (xvi) audit, accounting and legal fees.

                  (b) Expenses  incurred by the Advisor on behalf of the Company
and  payable  pursuant to this  Paragraph  10 shall be  reimbursed  no less than
monthly to the Advisor.  The Advisor shall prepare a statement  documenting  the
expenses of the Company during each quarter, and shall deliver such statement to
the Company within 45 days after the end of each quarter.

         (11) Other Services.  Should the Directors  request that the Advisor or
any director,  officer or employee thereof render services for the Company other
than set forth in Paragraph 3, such services shall be separately  compensated at
such rates and in such amounts as are agreed by the Advisor and the  Independent
Directors of the Company,  subject to the limitations  contained in the Articles
of  Incorporation,  and shall not be deemed to be services pursuant to the terms
of this Agreement.

         (12) Fidelity  Bond. The Advisor shall maintain a fidelity bond for the
benefit of the Company  which bond shall insure the Company from losses of up to
$10 million per  occurrence  and shall be of the type  customarily  purchased by
entities  performing  services  similar to those  provided to the Company by the
Advisor.



<PAGE>


         (13) Reimbursement to the Advisor.  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. All figures used in the  foregoing
computation shall be determined in accordance with generally accepted accounting
principles applied on a consistent basis.

         (14) Other  Activities of the Advisor.  Nothing herein  contained shall
prevent  the  Advisor  from  engaging in other  activities,  including,  without
limitation, the rendering of advice to other Persons (including other REITs) and
the management of other programs advised,  sponsored or organized by the Advisor
or its  Affiliates;  nor shall this Agreement limit or restrict the right of any
director,  officer, employee, or stockholder of the Advisor or its Affiliates to
engage in any other  business  or to  render  services  of any kind to any other
partnership,  corporation,  firm, individual,  trust or association. The Advisor
may, with respect to any investment in which the Company is a participant,  also
render  advice and  service to each and every  other  participant  therein.  The
Advisor  shall  report  to the  Directors  the  existence  of any  condition  or
circumstance,  existing or anticipated, of which it has knowledge, which creates
or could create a conflict of interest between the Advisor's  obligations to the
Company  and  its  obligations  to or its  interest  in any  other  partnership,
corporation,  firm,  individual,  trust  or  association.  The  Advisor  or  its
Affiliates shall promptly disclose to the Directors  knowledge of such condition
or circumstance.  If the Sponsor,  Advisor,  Director or Affiliates thereof have
sponsored other  investment  programs with similar  investment  objectives which
have investment funds available at the same time as the Company, it shall be the
duty of the Directors (including the Independent  Directors) to adopt the method
set forth in the Registration  Statement or another  reasonable  method by which
properties are to be allocated to the competing  investment  entities and to use
their best efforts to apply such method fairly to the Company.

         The  Advisor  shall be  required  to use its best  efforts to present a
continuing  and suitable  investment  program to the Company which is consistent
with the  investment  policies and  objectives  of the Company,  but neither the
Advisor nor any Affiliate of the Advisor shall be obligated generally to present
any particular investment  opportunity to the Company even if the opportunity is
of character which, if presented to the Company,  could be taken by the Company.
The Advisor or its  Affiliates  may make such an  investment  in a property only
after  (i) such  investment  has been  offered  to the  Company  and all  public
partnerships  and other  investment  entities  affiliated  with the Company with
funds  available  for such  investment  and (ii) such  investment is found to be
unsuitable  for  investment by the Company,  such  partnerships  and  investment
entities.

         In the event that the Advisor or its  Affiliates  is  presented  with a
potential  investment  which  might  be  made  by the  Company  and  by  another
investment  entity which the Advisor or its Affiliates  advises or manages,  the
Advisor and its  Affiliates  shall  consider  the  investment  portfolio of each
entity,  cash  flow  of  each  entity,  the  effect  of the  acquisition  on the
diversification of each entity's  portfolio,  rental payments during any renewal
period,  the  estimated  income tax effects of the purchase on each entity,  the
policies of each entity relating to leverage, the funds of each entity available
for  investment  and the  length of time such  funds  have  been  available  for
investment.  In the event that an investment opportunity becomes available which
is  suitable  for both the  Company  and a public or  private  entity  which the
Advisor or its  Affiliates  are  Affiliated,  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.

         (15)  Relationship of Advisor and Company.  The Company and the Advisor
are not  partners  or joint  venturers  with each  other,  and  nothing  in this
Agreement  shall be construed to make them such  partners or joint  venturers or
impose any liability as such on either of them.

         (16) Term;  Termination of Agreement.  This Agreement shall continue in
force until June 16, 2000, subject to an unlimited number of successive one-year
renewals upon mutual consent of the parties.  It is the duty of the Directors to
evaluate  the  performance  of the  Advisor  or  annually  before  renewing  the
Agreement, and each such agreement shall have a term of no more than one year.

         (17) Termination by Either Party. This Agreement may be terminated upon
60 days written notice without Cause or penalty,  by either party (by a majority
of the  Independent  Directors  of the  Company  or a  majority  of the Board of
Directors of the Advisor, as the case may be).

         (18) Assignment to an Affiliate.  This Agreement may be assigned by the
Advisor  to an  Affiliate  with the  approval  of a  majority  of the  Directors
(including a majority of the Independent Directors).  The Advisor may assign any
rights to receive fees or other payments under this Agreement  without obtaining
the  approval  of the  Directors.  This  Agreement  shall not be assigned by the
Company without the consent of the Advisor,  except in the case of an assignment
by the Company to a corporation  or other  organization  which is a successor to
all of the assets,  rights and  obligations  of the Company,  in which case such
successor  organization  shall  be  bound  hereunder  and by the  terms  of said
assignment in the same manner as the Company is bound by this Agreement.

         (19)  Payments to and Duties of Advisor Upon  Termination.  Payments to
the  Advisor  pursuant  to this  Section  (19)  shall be  subject  to the 2%/25%
Guidelines to the extent applicable.

                  (a) After  the  Termination  Date,  the  Advisor  shall not be
entitled to  compensation  for  further  services  hereunder  except it shall be
entitled to receive from the Company  within 30 days after the effective date of
such termination all unpaid reimbursements of expenses and all earned but unpaid
fees payable to the Advisor prior to termination of this Agreement.

                  (b) Upon termination, the Advisor shall be entitled to payment
of 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 any, by which (i) the appraised
value of the assets of the Company on the  Termination  Date, less the amount of
all indebtedness  secured by such assets,  plus the total  Distributions paid 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.

                  (c) The  Performance  Fee shall be paid in 12 equal  quarterly
installments without interest on the unpaid balance, provided,  however, 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 Advisor only for that portion of the holding period
for the  respective  assets  during which the Advisor  provided  services to the
Company.

                  (d) 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
this  Agreement is terminated  because of failure of the Company and the Advisor
to establish, pursuant to Paragraph 9(h) hereof, a fee structure appropriate for
a perpetual-life entity at such time, if any, as Listing occurs.

                  (e) The Advisor shall promptly upon termination:

                                 (i) pay over to the Company all money collected
and held for the  account  of the  Company  pursuant  to this  Agreement,  after
deducting any accrued  compensation and  reimbursement for its expenses to which
it is then entitled;

                                 (ii)   deliver   to   the   Directors   a  full
accounting,  including a statement  showing all  payments  collected by it and a
statement of all money held by it, covering the period following the date of the
last accounting furnished to the Directors;

                                 (iii)  deliver  to the  Directors  all  assets,
including  Properties,   Mortgage  Loans,  and  Secured  Equipment  Leases,  and
documents of the Company then in the custody of the Advisor; and

                                 (iv)  cooperate  with the Company to provide an
orderly management transition.

         (20)  Indemnification  by the Company.  The Company shall indemnify and
hold  harmless  the  Advisor  and its  Affiliates,  including  their  respective
officers, directors, partners and employees, from all liability, claims, damages
or losses  arising in the  performance  of their duties  hereunder,  and related
expenses,  including  reasonable  attorneys' fees, to the extent such liability,
claims,  damages or losses and  related  expenses  are not fully  reimbursed  by
insurance,  subject  to any  limitations  imposed  by the  laws of the  State of
Maryland or the Articles of  Incorporation of the Company.  Notwithstanding  the
foregoing,  the  Advisor  shall not be entitled  to  indemnification  or be held
harmless  pursuant to this  paragraph  20 for any activity for which the Advisor
shall be  required  to  indemnify  or hold  harmless  the  Company  pursuant  to
paragraph 21. Any indemnification of the Advisor may be made only out of the net
assets of the Company and not from Stockholders.

         (21)  Indemnification by Advisor.  The Advisor shall indemnify and hold
harmless the Company from contract or other liability, claims, damages, taxes or
losses and related expenses  including  attorneys' fees, to the extent that such
liability,  claims,  damages, taxes or losses and related expenses are not fully
reimbursed  by insurance  and are incurred by reason of the Advisor's bad faith,
fraud, willful misfeasance,  misconduct, negligence or reckless disregard of its
duties,  but the  Advisor  shall not be held  responsible  for any action of the
Board  of   Directors  in  following  or  declining  to  follow  any  advice  or
recommendation given by the Advisor.

         (22) Notices.  Any notice,  report or other  communication  required or
permitted to be given  hereunder shall be in writing unless some other method of
giving such notice, report or other communication is required by the Articles of
Incorporation,  the Bylaws,  or  accepted by the party to whom it is given,  and
shall  be  given  by  being  delivered  by hand or by  overnight  mail or  other
overnight  delivery service to the addresses set forth herein:

To the Directors and to the Company:      CNL Hospitality Properties, Inc.
                                          CNL Center at City Commons
                                          450 South Orange Avenue
                                          Orlando, Florida  32801

To the Advisor:                           CNL Hospitality Advisors, Inc.
                                          CNL Center at City Commons
                                          450 South Orange Avenue
                                          Orlando, Florida  32801

Either  party may at any time give  notice in  writing  to the other  party of a
change in its address for the purposes of this Paragraph 22.

         (23)  Modification.  This  Agreement  shall not be  changed,  modified,
terminated,  or  discharged,  in whole or in part,  except by an  instrument  in
writing  signed  by both  parties  hereto,  or their  respective  successors  or
assignees.

         (24) Severability.  The provisions of this Agreement are independent of
and severable  from each other,  and no provision  shall be affected or rendered
invalid or  unenforceable by virtue of the fact that for any reason any other or
others of them may be invalid or unenforceable in whole or in part.



<PAGE>


         (25) Construction.  The provisions of this Agreement shall be construed
and interpreted in accordance with the laws of the State of Florida.

         (26) Entire Agreement. This Agreement contains the entire agreement and
understanding  among the  parties  hereto  with  respect to the  subject  matter
hereof, and supersedes all prior and contemporaneous agreements, understandings,
inducements and conditions,  express or implied,  oral or written, of any nature
whatsoever  with respect to the subject matter hereof.  The express terms hereof
control  and  supersede  any  course of  performance  and/or  usage of the trade
inconsistent with any of the terms hereof. This Agreement may not be modified or
amended other than by an agreement in writing.

         (27) Indulgences, Not Waivers. Neither the failure nor any delay on the
part of a party to exercise any right,  remedy,  power or  privilege  under this
Agreement  shall  operate as a waiver  thereof,  nor shall any single or partial
exercise of any right,  remedy, power or privilege preclude any other or further
exercise of the same or of any other  right,  remedy,  power or  privilege,  nor
shall any waiver of any right,  remedy,  power or privilege  with respect to any
occurrence  be construed as a waiver of such right,  remedy,  power or privilege
with respect to any other occurrence.  No waiver shall be effective unless it is
in writing and is signed by the party asserted to have granted such waiver.

         (28)  Gender.  Words used  herein  regardless  of the number and gender
specifically  used,  shall be deemed and  construed to include any other number,
singular or plural, and any other gender, masculine,  feminine or neuter, as the
context requires.

         (29) Titles Not to Affect Interpretation.  The titles of paragraphs and
subparagraphs  contained in this  Agreement are for  convenience  only, and they
neither  form  a  part  of  this  Agreement  nor  are  they  to be  used  in the
construction or interpretation hereof.

         (30) Execution in  Counterparts.  This Agreement may be executed in any
number of  counterparts,  each of which  shall be deemed  to be an  original  as
against  any party  whose  signature  appears  thereon,  and all of which  shall
together  constitute one and the same  instrument.  This Agreement  shall become
binding when one or more  counterparts  hereof,  individually or taken together,
shall  bear  the  signatures  of all  of the  parties  reflected  hereon  as the
signatories.

         (31) Name. CNL Hospitality Advisors, Inc. has a proprietary interest in
the name "CNL."  Accordingly,  and in recognition of this right,  if at any time
the Company  ceases to retain CNL  Hospitality  Advisors,  Inc. or an  Affiliate
thereof to perform the services of Advisor,  the  Directors of the Company will,
promptly after receipt of written request from CNL Hospitality  Advisors,  Inc.,
cease to conduct business under or use the name "CNL" or any diminutive  thereof
and the Company  shall use its best efforts to change the name of the Company to
a name that does not  contain  the name  "CNL" or any other  word or words  that
might,  in the sole  discretion of the Advisor,  be susceptible of indication of
some form of  relationship  between the Company and the Advisor or any Affiliate
thereof.  Consistent with the foregoing,  it is specifically recognized that the
Advisor or one or more of its  Affiliates  has in the past and may in the future
organize, sponsor or


<PAGE>


otherwise  permit to exist other  investment  vehicles  (including  vehicles for
investment in real estate) and financial and service  organizations having "CNL"
as a part of their name,  all without the need for any consent  (and without the
right to object thereto) by the Company or its Directors.

         (32) Initial  Investment.  The Advisor has  contributed  to the Company
$200,000 in exchange for 20,000 Equity Shares (the  "Initial  Investment").  The
Advisor may not sell these  shares  while the  Advisory  Agreement is in effect,
although the Advisor may transfer such shares to  Affiliates.  The  restrictions
included  above  shall not apply to any  Equity  Shares,  other  than the Equity
Shares acquired through the Initial  Investment,  acquired by the Advisor or its
Affiliates.  The  Advisor  shall not vote any  Equity  Shares  it now  owns,  or
hereafter  acquires,  in any  vote  for the  removal  of  Directors  or any vote
regarding the approval or termination of any contract with the Advisor or any of
its Affiliates.

         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement as
of the date and year first above written.


                                  CNL HOSPITALITY PROPERTIES, INC.

                                  By:   __________________________
                                  Name: James M. Seneff, Jr.
                                  Its:  Chairman of the Board and
                                        Chief Executive Officer


                                  CNL HOSPITALITY ADVISORS, INC.

                                  By:   __________________________
                                  Name: Robert A. Bourne
                                  Its:  President

<PAGE>





                                  EXHIBIT 23.1

                     Consent of PricewaterhouseCoopers LLP,

                          Certified Public Accountants,

                             dated October 25, 1999


<PAGE>





                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


We consent to the inclusion in this  registration  statement on Form S-11 of our
report dated  January 19, 1999 on our audit of the  financial  statements of CNL
Hospitality Properties,  Inc. We also consent to the reference to our Firm under
the caption "Experts".


/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Orlando, Florida
October 25, 1999




<PAGE>

                                  EXHIBIT 23.3

                         Consent of Arthur Andersen LLP,

                          Certified Public Accountants,

                             dated October 26, 1999


<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 on Form S-11.



/s/ Arthur Andersen LLP
Arthur Andersen LLP

Atlanta, Georgia
October 26, 1999


<PAGE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission