CNL HOSPITALITY PROPERTIES INC
10-Q, 2000-08-14
LESSORS OF REAL PROPERTY, NEC
Previous: PAPER COMPUTER CORP, NT 10-Q, 2000-08-14
Next: CNL HOSPITALITY PROPERTIES INC, 10-Q, EX-27, 2000-08-14






                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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

             -------------------------------------------------------
                 For the six month period ended June 30, 2000
              ---------------------------------------------------

                                       OR

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

                ------------------------------------------------
                        For the transition period from to
                ------------------------------------------------

                             Commission file number
                         ------------------------------
                                     0-24097
                         ------------------------------

 -------------------------------------------------------------------------------
                        CNL Hospitality Properties, Inc.
 -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                -------------------------------------------------
                               Maryland 59-3396369
   ------------------------------------------------- ------------------------
   ------------------------------------------------- ------------------------
                  (State of other jurisdiction (I.R.S. Employer
   ------------------------------------------------- ------------------------

                             450 South Orange Avenue
   ------------------------------------------------- ------------------------
   ------------------------------------------------- ------------------------
               (Address of principal executive offices) (Zip Code)
   ------------------------------------------------- ------------------------

   ------------------------------------------------- ------------------------
                          Registrant's telephone number
   ------------------------------------------------- ------------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by  Sections  13 or 15(d)  of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes X No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date.

40,656,887 shares of common stock,  $.01 par value,  outstanding as of August 7,
2000.




<PAGE>





                                                                    CONTENTS




Part I                                                                 Page

Item 1.    Financial Statements:

          Condensed Consolidated Balance Sheets                        1

          Condensed Consolidated Statements of Earnings                2

          Condensed Consolidated Statements of Stockholders' Equity    3

          Condensed Consolidated Statements of Cash Flows              4 - 5

          Notes to Condensed Consolidated Financial Statements         6-14

Item 2.   Management's Discussion and Analysis

                of Financial Condition and Results of Operations       15-21

Item 3.   Quantitative and Qualitative Disclosures about  Market Risk  21

Part II

          Other Information                                            22-27




<PAGE>



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

<TABLE>
<CAPTION>                                                                 June 30, 2000          December 31, 1999
<S><C>
                           ASSETS

Land, buildings and equipment on operating leases, less
     accumulated depreciation of $3,532,719 and $1,603,334
     respectively                                                          $188,691,001          $112,227,771

Investment in unconsolidated subsidiary                                      37,526,856            38,364,157

Cash and cash equivalents                                                   105,926,387           101,972,441

Restricted cash                                                                 720,985               275,630

Certificate of deposit                                                        5,000,000             5,000,000

Dividends receivable                                                          1,191,431             1,215,993

Receivables                                                                     411,521               112,184

Prepaid expenses                                                                254,470                41,165

Loan costs, less accumulated amortization of $102,847 and
     $86,627, respectively                                                       50,749                51,969

Accrued rental income                                                            95,555                79,399

Other assets                                                                 10,471,824             7,627,565
                                                                          -------------         -------------
                                                                           $350,340,779          $266,968,274
                                                                          =============         =============

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Note payable                                                               $ 10,000,000              $     --

Accounts payable and accrued expenses                                           758,481               405,855

Distributions payable                                                           175,594                89,843

Due to related parties                                                          948,585               995,500

Security deposits                                                             8,404,002             5,042,054

Rents paid in advance                                                           172,573               255,568
                                                                          -------------         -------------
       Total liabilities                                                     20,459,235             6,788,820
                                                                          -------------         -------------

Commitments and contingencies (Note 12)

Minority interest                                                                    --             7,124,615

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

    Common stock, $.01 par value per share. 150,000,000
          and 60,000,000 authorized shares, respectively;
          issued and outstanding 38,452,693 and 28,902,914
          shares, respectively                                                  384,527               289,029

    Capital in excess of par value                                          339,270,298           256,231,833

    Accumulated distributions in excess of net earnings                      (6,814,333)           (3,466,023)

    Minority interest distributions in excess of contributions
          and accumulated earnings                                           (2,958,948)                  --
                                                                          -------------        -------------
    Total stockholders' equity                                              329,881,544          253,054,839
                                                                          -------------        -------------
                                                                           $350,340,779        $ 266,968,274
                                                                         ==============        =============

</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>


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

<TABLE>

<CAPTION>                                            Quarter Ended                          Six Months Ended
                                                        June 30,                                 June 30,
                                                2000                1999                 2000                 1999
                                           -------------       -------------        -------------        ------------
<S><C>
Revenues:

    Rental income from operating leases       $3,250,909            $748,908           $5,976,803          $1,486,526

    FF&E Reserve income                          320,876              65,006              480,113             126,033

    Dividend income                              926,918             658,288            1,853,735             900,131

    Interest and other income                  2,191,979             614,875            3,961,188             907,739
                                           -------------       -------------        -------------       -------------
                                               6,690,682           2,087,077           12,271,839           3,420,429
                                           -------------       -------------        -------------       -------------
    Interest and loan cost amortization            8,112              32,757               16,222             233,330

    General operating and administrative         401,815             120,566              696,885             313,997

    Professional services                         36,300               8,066               81,637              29,272

    Asset management fees to related
          parties                                235,858              17,871              362,280              67,436

    Depreciation and amortization              1,083,503             239,657            2,000,144             493,415
                                           -------------       -------------        -------------       -------------
                                               1,765,588             418,917            3,157,168           1,137,450
                                           -------------       -------------        -------------       -------------
Earnings Before Equity in Loss of
     Unconsolidated Subsidiary                 4,925,094           1,668,160            9,114,671           2,282,979

Equity in Loss of Unconsolidated
     Subsidiary After Deduction of
     Preferred Stock Dividends                  (140,634)           (205,911)            (260,437)           (390,450)

Minority Interest                               (141,520)                --              (266,210)                 --
                                           -------------      -------------         -------------       -------------
Net Earnings                                 $ 4,642,940         $1,462,249            $8,588,024          $1,892,529
                                          ==============     ==============        ==============      ==============
Earnings Per Share of Common Stock:

    Basic                                      $    0.13           $    0.12            $    0.25            $   0.20
                                          ==============      ==============       ==============      ==============

    Diluted                                    $    0.13           $    0.12            $    0.25            $   0.20
                                          ==============      ==============       ==============      ==============
Weighted Average Number of Shares
     of Common Stock Outstanding:

    Basic                                     36,163,184          12,330,853           33,693,585           9,391,870
                                          ==============      ==============       ==============      ==============

    Diluted                                   36,163,184          12,330,853           33,693,585           9,391,870
                                          ==============      ==============       ==============      ==============

</TABLE>


     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, 2000 and Year Ended December 31, 1999



<TABLE>
                                                                                                     Minority interest
                                                                                                     distributions in
<CAPTION>                                      Common stock                          Accumulated          excess of
                                       ---------------------------   Capital in    distributions       contributions
                                        Number of         Par         excess of   in excess of net    and accumulated
                                        of Shares        value        par value      earnings            earnings          Total
                                      -------------  ------------- -------------   -------------      -------------   -------------
<S><C>
Balance at December 31, 1998           4,321,908        $ 43,219     $37,289,402      $ (216,130)                --     $37,116,491

Subscriptions received for
     common stock through public
     offerings and distriubtion
     reinvestment plan                24,593,891         245,939     245,692,968              --                --      245,938,907

Retirement of common stock               (12,885)           (129)      (118,413)              --                --         (118,542)

Stock issuance costs                          --              --    (26,632,124)              --                --      (26,632,124)

Net earnings                                  --              --              --       7,515,988                --        7,515,988

Distributions declared and paid
     ($.72 per share)                         --              --              --     (10,765,881)               --      (10,765,881)
                                   -------------   -------------   -------------   -------------     -------------    -------------
Balance at December 31, 1999          28,902,914         289,029     256,231,833      (3,466,023)               --      253,054,839

Subscriptions received for
     common stock through public
     offerings and distribution
     reinvestement plan                9,612,655          96,127      96,030,423              --               --        96,126,550

Retirement of common stock               (62,876)           (629)       (577,826)             --               --          (578,455)

Stock issuance costs                          --              --     (12,414,132)             --               --       (12,414,132)

Net earnings                                  --              --              --       8,588,024               --         8,588,024

Minority interest distributions in
     excess of contributions and
     accumulated earnings                     --              --              --               --         (2,958,948)    (2,958,948)

Distributions declared and paid
     ($.36 per share)                         --              --              --      (11,936,334)                --    (11,936,334)
                                   -------------   -------------   -------------    -------------      -------------   -------------

Balance at June 30, 2000              38,452,693        $384,527   $ 339,270,298     $(6,814,333)       $(2,958,948)   $329,881,544
                                  ==============  ==============  ==============  ==============     ==============  ==============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>

<TABLE>

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


<CAPTION>                                                                    Six Months Ended June 30,
                                                                             2000                 1999
<S><C>                                                                   -------------       -------------
Cash flows from operating activities:

   Net earnings                                                           $8,588,024          $1,892,529
   Adjustments to reconcile net earnings to net
     provided by operating activities:
        Depreciation                                                       1,958,763             461,459
        Amortization                                                          41,381              90,839
        Distributions received from investment in
          unconsolidated subsidiary, net
          of equity in loss                                                  812,142             393,670
        Minority interest                                                    266,210                  --
        Changes in operating assets and
          liabilities:
            Dividends receivable                                              24,562            (707,373)
            Receivables                                                     (299,337)             (5,402)
            Prepaid expenses                                                (213,305)              3,810
            Accrued rental income                                            (16,156)            (31,810)
            Accounts payable and accrued                                     352,626             (51,689)
            Due to related parties -  operating expenses                     (46,915)             (8,787)
            Security deposits                                              3,361,948                  --
            Rents paid in advance                                            (82,995)             (3,489)
                                                                       -------------       -------------
                      Net cash provided by operating                      14,746,948           2,033,757
                                                                       -------------       -------------
Cash flows from investing activities:
      Additions to land, buildings and equipment on
          operating leases                                               (78,421,993)                 --
      Investment in unconsolidated subsidiary                                     --         (37,172,643)
      Increase in restricted cash                                           (445,355)           (121,725)
      Additions to other assets                                           (2,844,259)         (4,509,931)
                                                                       -------------       -------------
                Net cash used in investing activities                    (81,711,607)        (41,804,299)

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

     See accompanying notes to condensed consolidated financial statements.

</TABLE>
<PAGE>


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

<CAPTION>                                                                   Six Months Ended June 30,
                                                                             2000             1999
<S><C>                                                                   -------------     -------------
Cash flows from financing activities:
      Proceeds from note payable                                          10,000,000                --
      Repayment of borrowings on line of credit                                   --        (9,600,000)
      Subscriptions received from stockholders                            96,126,550       114,711,315
      Distributions to stockholders                                      (11,936,334)       (3,052,616)
      Distributions to minority interest                                 (10,264,022)               --
      Retirement of common stock                                            (578,455)           (4,600)
      Payment of stock issuance costs                                    (12,414,132)      (11,833,363)
      Other                                                                  (15,002)           (9,863)
                                                                       -------------     -------------
         Net cash provided by financing activities                        70,918,605        90,210,873
                                                                       -------------     -------------
Net increase in cash and cash equivalents                                  3,953,946        50,440,331

Cash and cash equivalents at beginning of period                         101,972,441        13,228,923
                                                                       -------------     -------------
Cash and cash equivalents at end of period                              $105,926,387       $63,669,254
                                                                      ==============    ==============
Supplemental schedule of non-cash financing activities:

      Distributions declared but not paid to minority
          interest                                                          $175,594                --
                                                                      ==============    ==============
</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, 2000 and 1999


1. Significant Accounting Policies:

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., CNL Hospitality LP Corp. and
CNL Philadelphia Annex, LLC (the "LLC").

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
to hotel  operators.  The  Company  may also  provide  mortgage  financing  (the
"Mortgage  Loans") and  furniture,  fixture and  equipment  financing  ("Secured
Equipment  Leases") to  operators of hotel  chains.  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.

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 and CNL Philadelphia Annex,
LLC (an 89% owned  limited  liability  company).  All  significant  intercompany
balances and transactions have been eliminated in consolidation.  Interest of an
unaffiliated third party is reflected as minority interest.

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 condensed consolidated
financial  statements  reflect all  adjustments,  consisting of normal recurring
adjustments,  which are,  in the  opinion  of  management,  necessary  to a fair
statement of the results for the interim periods  presented.  Operating  results
for the quarter and six months ended June 30, 2000 may not be  indicative of the
results that may be expected for the year ending  December 31, 2000.  Amounts as
of  December  31,  1999,  included  in  the  condensed   consolidated  financial
statements have been derived from audited  consolidated  financial statements as
of that date.

These unaudited  consolidated financial statements should be read in conjunction
with the  consolidated  financial  statements and notes thereto  included in the
Company's Form 10-K for the year ended December 31, 1999.

Certain items in the prior  period's  financial  statements  have been reclassi-
fied to conform with the 2000 presentation, including a change in the  presenta-
tion  of the cash flow from the direct to the indirect method. These  reclassi-
fications had no effect on stockholders' equity or net earnings.

In December 1999, the Securities and Exchange Commission released Staff Account-
ing    Bulletin    No. 101 ("SAB 101")  which  provides  the staff's   views  in
applying   generally   accepted   accounting   principles  to  selected  revenue
recognition  issues.  SAB 101 is not  expected to have a material  impact on the
Company's  results  of  operations.  SAB  101  requires  the  Company  to  defer
recognition  of certain  percentage  rental income until certain  thresholds are
met. We have adopted SAB 101 beginning  January 1, 2000 without  restatement  of
prior periods.

<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

2. 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"). The price per share
and 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  Corp. (the "Advisor")
for  acquisition  fees,  are  substantially  the same as the  Company's  Initial
Offering.  As of June 30, 2000, the Company received total subscription proceeds
from the  Initial  Offering,  the 1999  Offering  and the  sale of  warrants  of
$385,084,634 (38,508,463 shares),  including $1,037,782 (103,778 shares) through
the reinvestment plan.

On October 26, 1999,  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  45,000,000   additional  shares  of  common  stock
($450,000,000)  (the  "2000  Offering")  in an  offering  expected  to  commence
immediately  following the completion of the Company's current offering of up to
27,500,000  shares of common  stock  ("the 1999  Offering").  Of the  45,000,000
shares of common  stock to be offered,  up to  5,000,000  will be  available  to
stockholders  purchasing  shares  through the  reinvestment  plan. The price per
share and other terms of the 2000  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 the Company's 1999 Offering.  The Company expects
to use the net proceeds from the 2000 Offering to purchase additional Properties
and, to a lesser extent, make Mortgage Loans.

3. Investment in Unconsolidated Subsidiary:

During 1999,  the Company with Five Arrows Realty  Securities  II L.L.C.  ("Five
Arrows")  formed a  jointly  owned  real  estate  investment  trust,  CNL  Hotel
Investors,  Inc. ("Hotel Investors"),  which acquired seven hotel Properties. In
order  to  fund  the  acquisition  of  the  Properties,   Five  Arrows  invested
approximately $48 million and the Company invested  approximately $38 million in
Hotel  Investors.  Hotel Investors  funded the remaining amount of approximately
$88  million  with  permanent  financing,  collateralized  by  Hotel  Investors'
interests in the Properties.  In return for their respective  investments,  Five
Arrows  received a 51% common  stock  interest  and the  Company  received a 49%
common stock interest in Hotel Investors.  Five Arrows received 48,337 shares of
Hotel  Investors'  8% Class A  cumulative,  preferred  stock ("Class A Preferred
Stock"),  and the Company received 37,979 shares of Hotel Investors' 9.76% Class
B cumulative,  preferred stock. The Class A Preferred Stock is exchangeable upon
demand into common  stock of the Company,  using an exchange  ratio based on the
relationship  between  the  Company's  operating  results  and  those  of  Hotel
Investors.

Five Arrows also invested  approximately  $14 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 were used by the Company to fund  approximately
38% of its funding commitment to Hotel Investors.


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

3. Investment in Unconsolidated Subsidiary - Continued:

The  following  presents  condensed  financial  information  for  Hotel
Investors as of and for the six months ended and year ended:

   <TABLE>
   <CAPTION>                                                           June 30,          December 31,
                                                                         2000                1999
 <S><C>                                                             -------------     -------------
      Land, buildings and equipment on operating leases, net         $162,776,797      $165,088,059
      Cash and cash equivalents (including restricted cash)             8,353,443         5,172,658
      Loan costs, net                                                     678,232           708,006
      Accrued rental income                                               407,599           283,914
      Prepaid expenses, receivables and other assets                      172,765         3,422,806
      Liabilities                                                      91,600,018        92,229,193
      Redeemable preferred stock - Class A and Class B                 85,361,864        85,361,864
      Stockholders' deficit                                            (4,573,046)       (2,915,614)
      Revenues                                                          9,566,890        13,025,978
      Net earnings                                                      3,285,740         4,104,936
      Preferred stock dividends                                        (3,817,244)        5,693,642
      Loss applicable to common stockholders                             (531,504)       (1,588,706)

</TABLE>

During  the six  months  ended  June 30,  2000 and 1999,  the  Company  recorded
$1,853,735  and  $900,131,  respectively,  in dividend  income and  $260,437 and
$390,450,  respectively,  in equity in loss after  deduction of preferred  stock
dividends  resulting in net earnings of $1,593,298  and  $509,681,  respectively
attributable  to this  investment  ($786,284 and $452,377 which  represented net
earnings  from this  investment  for the quarters  ended June 30, 2000 and 1999,
respectively).

4. Other Assets:

Other assets consist of acquisition fees and miscellaneous acquisition  expenses
that will be allocated to future Properties and deposits.

5. Redemption of Shares:

The  Company has a  redemption  plan under which the Company may elect to redeem
shares,  subject to certain  conditions and limitations.  During the quarter and
six   months   ended  June  30,  2000,  48,271 and 62,876  shares of common
stock, respectively, were redeemed and retired.

6. Indebtedness:

The Company has a line of credit in the amount of  $30,000,000  which expires on
July 30, 2003.  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.  As of June 30, 2000 and
December  31,  1999,  the Company had no amounts  outstanding  under the line of
credit.


<PAGE>




                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

6. Indebtedness - Continued:

In  March  2000,  the  Company  through  the LLC  entered  into a Tax  Increment
Financing Agreement with the Philadelphia  Authority for Industrial  Development
("TIF  Note")  for $10  million  which  is  collateralized  by the  LLC's  hotel
Property.  The  principal  and  interest on the TIF Note is expected to be fully
paid by the LLC's hotel Property's  incremental  property taxes over a period of
twenty  years.   The  payment  of  the   incremental   property   taxes  is  the
responsibility of the tenant of the hotel property.  Interest on the TIF Note is
12.85% and payments are due yearly  through 2017. In the event that  incremental
property  taxes  are  insufficient  to cover the  principal  and  interest  due,
Marriott International,  Inc. is required to fund such shortfall pursuant to its
guarantee of the TIF Note.

7. Stock Issuance Costs:

The  Company  has  incurred   certain  expenses in connection with its offerings
of common  stock,  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.  CNL
Hospitality  Corp.  ("the  Advisor")  has  agreed to pay all  offering  expenses
(excluding   commissions  and  marketing   support  and  due  diligence  expense
reimbursement  fees) which exceed three percent of the gross  proceeds  received
from the sale of shares of the Company in connection with the offerings.

During  the six  months  ended  June 30,  2000 and 1999,  the  Company  incurred
$12,414,132 and $12,057,440,  respectively,  in stock issuance costs,  including
$7,690,132 and $7,976,937,  respectively,  in commissions and marketing  support
and due diligence  expense  reimbursement  fees (see Note 9). The stock issuance
costs have been charged to stockholders' equity subject to the three percent cap
described above.

8. Distributions:

For the six months ended June 30, 2000 and 1999, approximately 51 percent and 64
percent, respectively, of the distributions paid to stockholders were considered
ordinary income, and approximately 49 percent and 36 percent, respectively, were
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,
2000 and 1999 are required to be or have been treated by the Company as a return
of  capital  for  purposes  of  calculating  the  stockholders'  return on their
invested  capital.  The  characterization  for  tax  purposes  of  distributions
declared  for the six months  ended June 30, 2000 may not be  indicative  of the
characterization  of  distributions  that may be  expected  for the  year  ended
December 31, 2000.

9. Related Party Transactions:

Certain  directors and officers of the Company hold similar  positions  with the
Advisor and the managing  dealer,  CNL  Securities  Corp.  These  affiliates are
entitled to receive fees and compensation in connection with the offerings,  and
the acquisition, management and sale of the assets of the Company.

During  the six  months  ended  June 30,  2000 and 1999,  the  Company  incurred
$7,209,499  and  $7,478,378,  respectively,  in selling  commissions  due to CNL
Securities  Corp. for services in connection  with its offerings.  A substantial
portion of these amounts  ($7,151,903 and $6,978,557,  respectively) was or will
be paid by CNL Securities Corp. as commissions to other broker-dealers.

In addition, CNL Securities Corp. is entitled to receive a marketing support and
due diligence expense reimbursement fee equal to 0.5% of the total amount raised
from  the  sale of  shares,  a  portion  of  which  may be  reallowed  to  other
broker-dealers.  During the six months ended June 30, 2000 and 1999, the Company
incurred  $480,633 and  $498,559,  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.

<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

9. Related Party Transactions - Continued:

CNL Securities Corp. will also receive, in connection with the Company's initial
offering of up to 16,500,000 shares of common stock (the "Initial Offering"),  a
soliciting  dealer  servicing fee payable  annually by the Company  beginning on
December  31, 2000 in the amount of 0.20% of "invested  capital",  as defined in
the Company's  prospectus,  from the Initial  Offering.  CNL Securities Corp. in
turn may  reallow  all or a  portion  of such fee to  soliciting  dealers  whose
clients  hold shares on such date.  As of June 30,  2000,  no such fees had been
incurred.

In addition,  in connection  with its 1999  Offering,  the Company has agreed to
issue and sell soliciting dealer warrants  ("Soliciting Dealer Warrants") to CNL
Securities Corp. 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 the date the current  offering began. No Soliciting  Dealer Warrants,
however,  will be exercisable  until one year from the date of issuance.  During
the six months ended June 30, 2000,  the Company  issued  approximately  650,550
Soliciting  Dealer Warrants to CNL Securities Corp. In addition,  as of June 30,
2000, CNL  Securities  Corp. was entitled to  approximately  168,500  additional
Soliciting Dealer Warrants for shares sold during the quarter then ended.

The Advisor is entitled to receive  acquisition  fees forservices in identifying
Properties  and  structuring  the terms of leases of the Properties and Mortgage
Loans equal to 4.5% of the gross proceeds of the  offerings,  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, 2000
and 1999, the Company incurred $6,241,911 and $5,057,012,  respectively, of such
fees.  Such fees are  included in land,  buildings  and  equipment  on operating
leases, investment in unconsolidated subsidiary and other assets.

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  below,  the Advisor is required to reimburse the
Company the amount by which the total operating expenses paid or incurred by the
Company exceed in any four consecutive fiscal quarters (the "Expense Year"), the
greater of two  percent of average  invested  assets or 25 percent of net income
(the "Expense  Cap").  For the Expense  Years ended June 30, 2000 and 1999,  the
Company's operating expenses did not exceed the Expense Cap.

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 six  months  ended June 30,  2000 and 1999,  the  Company
incurred $362,280 and $67,436, respectively, of such fees.



<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

9. Related Party Transactions - Continued:

The   Advisor    and   its   affiliates    provide     various   administrative
services    to  the   Company,  including    services  related  to  accounting;
financial,  tax and regulatory compliance  reporting; stockholder distributions
and reporting; due diligence  and marketing;  and investor relations (including
administrative  services  in  connection  with  the  offerings),  on a  day-to-
day  basis.   The expenses  incurred  for these services   were  classified  as
follow for the six months ended June 30:
 <TABLE>
<CAPTION>
                                                                  2000                  1999
<S><C>                                                       -------------          -------------
               Stock issuance costs                            $2,064,571              $1,709,008
               General operating and
                    administrative expenses                       138,923                 150,380
               Land, buildings and equipment on
                    operating leases and other assets                 735                      --
                                                            -------------           -------------
                                                               $2,204,229              $1,859,388
                                                           ==============          ==============
The amounts due to related parties consisted of the following at:

                                                                   June 30, 2000        December 31,1999
                                                                  -------------          -------------
               Due to the Advisor:

                    Expenditures incurred on behalf
                         of the Company for accounting
                         and administrative services                    $30,412              $387,690
                    Acquisition fees                                    305,204               337,797
                    Management fees                                     362,270                19,642
                                                                  -------------         -------------
                                                                        697,886               745,129
                                                                  -------------         -------------
               Due to CNL Securities Corp.:

                    Commissions                                         235,030               229,834
                    Marketing support and due diligence
                         expense reimbursement fee                       15,669                16,764
                                                                  -------------         -------------
                                                                        250,699               246,598
                                                                  -------------         -------------
               Due to other related party                                    --                 3,773
                                                                  -------------         -------------
                                                                       $948,585              $995,500
                                                                 ==============        ==============
</TABLE>

 During 1999, the Company opened three bank accounts in a bank in which certain
 officers and  directors of  the Company  serve as  directors,  and in which an
 affiliate of the Advisor is a  stockholder.  The amount  deposited  with  this
 affiliat  was  $15,947,271  and  $15,275,629 at June 30, 2000 and December 31,
1999, respectively.




<PAGE>




                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

10. Concentration of Credit Risk:

Crestline  Capital  Corp.,   which  operates  and  leases  two Properties,  and
City Center Annex Tenant Corporation  contributed more than ten  percent of the
Company's  total  rental  income for the  quarter and six months ended June 30,
2000. In  addition,  a significant portion  of the  Company's rental income 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   risk  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
2000 and subsequent years.

11. Earnings Per Share:

Basic earnings per share ("EPS")  excludes  dilution and is computed by dividing
income available to common stockholders by the weighted average number of common
shares  outstanding for the period.  Diluted EPS reflects the potential dilution
that could occur if other  contracts to issue common  stock were  exercised  and
shared in the earnings of the  Company.  For the six months ended June 30, 2000,
approximately  7.3 million shares related to the conversion of Hotel  Investors'
Class A Preferred Stock into the Company's common stock were considered dilutive
after the  application  of the "if  converted  method" and were  included in the
denominator  of the diluted EPS  calculation.  The  numerator in the diluted EPS
calculation  includes an adjustment for the net earnings of Hotel  Investors for
the applicable period.

The following  represents the calculation of earnings per share and the weighted
average number of shares of potentially  dilutive  common stock for the quarters
and six months ended June 30:
<TABLE>

<CAPTION>                                                   Quarter Ended June 30,       Six Months Ended June 30,
                                                            2000              1999         2000               1999
<S><C>                                                 -------------   -------------  -------------    -------------
Basic Earnings Per Share:

   Net earnings                                           $4,642,940      $1,462,249     $8,588,024       $1,892,529
                                                      ==============  ============== ==============   ==============

   Weighted average number of shares outstanding          36,163,184      12,330,853     33,693,585        9,391,870
                                                      ==============  ============== ==============   ==============
   Basic earnings per share                                    $0.13           $0.12          $0.25            $0.20
                                                      ==============  ============== ==============   ==============

</TABLE>
<PAGE>



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999


11. Earnings Per Share - Continued:

<TABLE>

<CAPTION>                                                      Quarter Ended June          Six Months Ended June 30,
                                                              2000              1999         2000               1999
 <S><C>                                                   -------------   -------------  -------------     -------------
Diluted Earnings Per Share:

   Net earnings                                              $4,642,940     $1,462,249     $8,588,024        $1,892,529

   Additional income attributable to investment
     investment in unconsolidated subsidiary
     assuming all Class A Preferred Shares
     were converted                                             835,331              --      1,692,802               --
                                                           -------------   ------------  -------------    -------------

         Adjusted net earnings assuming dilution             $5,478,271     $1,462,249     $10,280,826       $1,892,529
                                                         ============== ==============  ==============   ==============
Weighted average number of shares
     outstanding                                             36,163,184     12,330,853      33,693,585        9,391,870

Assumed conversion of Class A Preferred
     Stock                                                    7,362,682             --       7,281,774               --
                                                          -------------  -------------   -------------    -------------
         Adjusted weighted average number of
          shares outstanding                                 43,525,866     12,330,853      40,975,359        9,391,870
                                                         ============== ==============  ==============   ==============
Diluted earnings per share                                        $0.13          $0.12           $0.25            $0.20
                                                         ============== ==============  ==============   ==============

</TABLE>

12. Commitments and Contingencies:

The Company has  commitments  to acquire 15 hotel  Properties for an anticipated
aggregate purchase price of approximately $255 million. In connection with these
commitments,  the Company has  deposits of  approximately  $7.4  million held in
escrow.

     In connection  with the  acquisition of two Properties in 1998,the  Company
may be required to make an additional payment (the "Earnout  Amount")of up to $1
million if certain earnout  provisions are achieved by July 31, 2001. After July
31, 2001, the Company will no longer be obligated to make any payments under the
earnout  provision.  The  Earnout  Amount  is  equal to the  difference  between
earnings before interest,  taxes, depreciation and amortization expense adjusted
by an earnout factor (7.44), and the initial purchase price.  Rental income will
be adjusted upward in accordance with the lease  agreements for any amount paid.
As of June 30, 2000, approximately $135,000 was payable under this agreement.


In connection with the purchase of two Properties in June 2000, the Company may
be required to  make an additional  payment (the  "Earnout   Provision")  not to
exceed $2,471,500 if certain earnout provisions are achieved by the thirty-sixth
month  following the closing date of the two  properties  ("Earnout  Termination
Date").  After the  Earnout  Termination  Date,  the  Company  will no longer be
obligated  to make  any  payments  under  the  earnout  provision.  The  Earnout
Provision is equal to the difference  between earnings before  interest,  taxes,
depreciation and amortization expense adjusted by the earnout factor (7.33), and
the initial purchase price.  Rental income will be adjusted upward in accordance
with the lease  agreements  for any  amount  paid.  As of June 30,  2000 no such
amounts were payable under this agreement


<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999

12. Commitments and Contingencies - Continued:

In addition,  in connection with the acquisition of the 89% interest in the LLC,
the Company and the minority interest holder each have the right to obligate the
other to sell or buy,  respectively,  the 11% interest in the LLC.  These rights
are effective  five years after the hotel's  opening or November 2004. The price
for the 11% interest is equal to 11% of the lesser of (a) an amount equal to the
product  of 8.5  multiplied  times  net house  profit  (defined  as total  hotel
revenues less property expenses) for the 13 period accounting year preceding the
notice of the option exercise, or (b) the appraised fair market value.

13. Subsequent Events:

During the period July 1, 2000  through  August 7, 2000,  the  Company  received
subscription proceeds for an additional 2,128,424 shares ($21,284,244) of common
stock.

On July 1, 2000 and August 1, 2000, the Company declared  distributions totaling
$2,404,414 and  $2,513,813,  respectively  or $0.0625 per share of common stock,
payable in September  2000,  to  stockholders  of record on July 1 and August 1,
2000, respectively.

On July 28, 2000, the Company  acquired two Properties  located in Gaithersburg,
Maryland and Merrifield,  Virginia for approximately $34.0 million.  The Company
has entered into long-term,  triple-net leases, as landlord,  in connection with
each of the  Properties.  These  Properties are being operated by the tenant,  a
subsidiary  of Marriott  International,  Inc.,  as a Courtyard by Marriott and a
SpringHill Suites by Marriott.


<PAGE>


Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of  Operations

         The following  information contains  forward-looking  statements within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities Act of 1934. These statements  generally are characterized by the use
of terms such as "believe,"  "expect" and "may."  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,  availability of capital from borrowings under the Company's line of
credit and  security  agreement,  continued  availability  of proceeds  from the
Company's  equity  offerings,  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.  Given these
uncertainties,  readers  are  cautioned  not to  place  undue  reliance  on such
statements. The Company undertakes no obligation to update these forward-looking
statements to reflect any future events or circumstances.


                                  Introduction

The Company

     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., CNL
Hospitality  LP  Corp,  and CNL  Philadelphia  Annex,  LLC  (formerly  known  as
Courtyard  Annex,  L.L.C.)  (the  "LLC").  The  Company  was  formed to  acquire
properties  ("Properties")  located  across the United  States to be leased on a
long-term,   "triple-net"  basis and the hotels  are all  operated  as  national
hotel chains.

     The Company may also  provide  mortgage  financing  ("Mortgage  Loans") and
furniture,  fixture and  equipment  financing  ("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

Common Stock Offerings

         The Company was formed in June 1996, at which time it received  initial
capital  contributions  of $200,000  for 20,000  shares of common stock from CNL
Hospitality  Corp.  On July 9, 1997,  the Company  commenced  an offering to the
public of up to 16,500,000 shares of common stock  ($165,000,000)  (the "Initial
Offering")  pursuant  to  a  registration  statement  on  Form  S-11  under  the
Securities  Act of 1933, as amended.  Of the  16,500,000  shares of common stock
offered, 1,500,000 ($15,000,000) were available only to stockholders who elected
to  participate  in the  Company's  reinvestment  plan.  Upon  completion of the
Initial  Offering  on  June  17,  1999,  the  Company  had  received   aggregate
subscription  proceeds of $150,072,637  (15,007,264  shares),  including $72,637
(7,264 shares) through the Company's reinvestment plan. Following the completion
of its  Initial  Offering,  the  Company  commenced  a second  offering of up to
27,500,000 shares of common stock  ($275,000,000)  (the "1999 Offering").  As of
June 30, 2000, the Company had received  subscription  proceeds of  $235,211,997
(23,521,199  shares)  from its 1999  Offering  and sale of  warrants,  including
96,514 shares ($965,145) issued pursuant to 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 the CNL  Hospitality  Corp.
(the "Advisor") for acquisition  fees, are  substantially  the same as those for
the Initial Offering.

<PAGE>

               As of June 30, 2000, net proceeds to the Company from its Initial
Offering and 1999 Offering 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 totaled
approximately $340,000,000. The Company has used net proceeds from the offerings
to  invest,  directly  or  indirectly,  approximately  $224,300,000  in 15 hotel
Properties, to pay $7,381,500 as deposits on six additional hotel Properties, to
redeem  75,761  Shares of common  stock for  $696,997  and to pay  approximately
$20,900,000 in acquisition fees and expenses,  leaving approximately $87,000,000
available for investment in Properties and Mortgage Loans.

         On October 26, 1999, 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 an  additional  45,000,000  shares of common  stock
($450,000,000)  in an offering  expected to commence  immediately  following the
completion of the 1999 Offering.  Of the 45,000,000 shares of common stock to be
offered,  up to 5,000,000 will be available to  stockholders  purchasing  Shares
through the  reinvestment  plan.  The price per share and the other terms of the
2000 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 Initial Offering and 1999 Offering.

     During the period July 1, 2000 through August 7, 2000, the Company received
additional  net  offering   proceeds  of   approximately   $21,000,000  and  had
approximately  $90,000,000  available for  investment in Properties and Mortgage
Loans.  The  Company  expects  to use the  uninvested  net  proceeds,  plus  any
additional  net proceeds from the sale of shares from the 1999 Offering and 2000
Offering to purchase  additional  Properties and, to a lesser extent,  invest in
Mortgage  Loans.  In  addition,  the Company  intends to borrow money to acquire
additional Properties, to invest in Mortgage Loans and Secured Equipment Leases,
and to pay  certain  related  fees.  The Company  intends to encumber  assets in
connection with such borrowings. The Company currently has a $30,000,000 line of
credit  available,  as described below.  Borrowings on the line of credit may be
repaid with offering proceeds, proceeds from the sale of assets, working capital
or  permanent  financing.  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.

Redemptions

         In  October  1998,  the Board of  Directors  elected to  implement  the
Company's  redemption  plan.  Under the redemption  plan, the Company elected to
redeem shares, subject to certain conditions and limitations. During the quarter
and six months ended June 30, 2000, 48,271 and 62,876 shares, respectively, were
redeemed at $9.20 per share  ($440,093 and $578,455,  respectively)  and retired
from shares outstanding of common stock.

Indebtedness

         The Company has a line of credit and  security  agreement in the amount
of $30,000,000 which expires on July 30, 2003. 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
connection with the line of credit, the Company incurred a commitment fee, legal
fees  and  closing  costs of  approximately  $138,000.  As of June 30,  2000 and
December  31,  1999,  the Company had no amounts  outstanding  under the line of
credit.

         In March 2000, the Company through the LLC entered into a Tax Increment
Financing Agreement with the Philadelphia  Authority for Industrial  Development
("TIF  Note")  for $10  million  which  is  collateralized  by the  LLC's  hotel
Property.  The  principal  and  interest on the TIF Note is expected to be fully
paid by the LLC's hotel Property's  incremental  property taxes over a period of
twenty  years.   The  payment  of  the   incremental   property   taxes  is  the
responsibility of the tenant of the hotel property.  Interest on the TIF Note is
12.85% and payments are due yearly  through 2017. In the event that  incremental
property  taxes  are  insufficient  to cover the  principal  and  interest  due,
Marriott International,  Inc. is required to fund such shortfall pursuant to its
guarantee of the TIF Note.


<PAGE>

Market Risk

         The  Company  may  be  subject  to  interest   rate  risk  through  any
outstanding  balances  on its  variable  rate line of credit.  The  Company  may
mitigate this risk by paying down any outstanding balances on the line of credit
from offering proceeds should interest rates rise  substantially.  There were no
amounts outstanding on its variable line of credit at June 30, 2000 and December
31, 1999.

Property Acquisitions and Investments

         As of December  31,  1998,  the  Company  owned two  Properties  in the
Atlanta,  Georgia area which were being  operated by Crestline  Capital Corp. as
Residence  Inn(R) by  Marriott(R).  During 1999,  the Company,  with Five Arrows
Realty  Securities  II L.L.C.,  formed a jointly  owned real  estate  investment
trust, CNL Hotel Investors, Inc. ("Hotel Investors"), which acquired seven hotel
Properties.  In order to fund the  acquisition  of the  Properties,  Five Arrows
invested  approximately  $48 million and the Company invested  approximately $38
million in Hotel  Investors.  Hotel  Investors  funded the  remaining  amount of
approximately  $88 million with  permanent  financing,  collateralized  by Hotel
Investors'  interests  in  the  Properties.   In  return  for  their  respective
investments,  Five Arrows  received a 51% common stock  interest and the Company
received a 49% common stock interest in Hotel  Investors.  Five Arrows  received
48,337 shares of Hotel Investors' 8% Class A cumulative, preferred stock and the
Company  received  37,979 shares of Hotel  Investors'  9.76% Class B cumulative,
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.

         Five  Arrows  also  invested  approximately  $14 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 were used by the Company to fund
approximately 38% of its funding commitment to Hotel Investors.

         In  November  1999,  the  Company  acquired  an  89%  interest  in  CNL
Philadelphia  Annex,  LLC  (formerly  known  as  Courtyard  Annex,  L.L.C.)  for
approximately  $58 million.  The sole purpose of the LLC is to own and lease the
Courtyard by Marriott hotel Property located in Philadelphia, Pennsylvania. This
historic  Property  was  recently  renovated  and  converted  into a hotel which
commenced  operations  in late  November  1999.  The LLC is  included  with  the
accounts  of the  Company  except for the 11%  interest  which is  reflected  as
minority interest in the accompanying consolidated financial statements.

         Additionally,  in late 1999, the Company  acquired a newly  constructed
Property located in Mira Mesa,  California for approximately $15.5 million.  The
Property is being operated b a subsidiary of Marriott  International,  Inc. as a
Residence Inn by Marriott.

         On June 1, 2000, the  Company  acquired  two  Wyndham  hotel Properties
located in  Billerica, MA, and Denver, Colorado for approximately $43.5 million.
These Properties  are being  operated by Wyndham International, Inc. as  Wyndham
Hotels.

         Additionally,  on June 16, 2000,  the Company  acquired two  Properties
located in Palm  Desert,  California  for  approximately  $30.3  million.  These
Properties are being operated by the tenant as a Residence Inn by Marriott and a
Courtyard by Marriott.

         On July 28,  2000,  the  Company  acquired  two  Properties  located in
Gaithersburg, Maryland and Merrifield, Virginia for approximately $34.0 million.
The Company has entered into  long-term,  triple-net  leases,  as  landlord,  in
connection with each of the Properties. These Properties are being operated by a
subsidiary  of Marriott  International  Inc. as a  Courtyard  by Marriott  and a
SpringHill Suites by Marriott.

         Hotel Investors, the LLC and the Company, as lessors, have entered into
long-term,  triple-net leases with operators of Hotel Chains, as described below
in "Liquidity Requirements."


<PAGE>

Commitments

         As of August 7, 2000,  the Company had initial  commitments  to acquire
directly 13 hotel  Properties  for an  anticipated  aggregate  purchase price of
approximately  $221  million.  The  acquisition  of each of these  Properties is
subject to the  fulfillment  of certain  conditions.  In order to acquire  these
Properties,  the Company  must obtain  additional  funds  through the receipt of
additional  offering  proceeds  and/or  advances  on  the  line  of  credit.  In
connection  with three of these  agreements,  the Company has a deposit,  in the
form  of a  letter  of  credit,  collateralized  by a  certificate  of  deposit,
amounting to $5 million. In connection with one of the remaining agreements, the
Company   has  a deposit of approximately  $680,000  held  in   escrow.   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.
The Company is presently negotiating to acquire additional Properties, but as of
August 7, 2000, the Company had not acquired any such Properties or entered into
any  Mortgage  Loans.  In  addition,  as of August 7, 2000,  the Company had not
entered  into  any  other  arrangements  creating  a  reasonable  probability  a
Property, Mortgage Loan or Secured Equipment Lease would be funded.

Cash and Cash Equivalents

         Until Properties are acquired,  or Mortgage Loans are entered into, net
offering proceeds are held in short-term (defined as investments with a maturity
of three months or less),  highly  liquid  investments,  such as demand  deposit
accounts at commercial banks, certificates of deposit and money market accounts.
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,
2000, the Company had  $105,926,387  invested in such short-term  investments as
compared  to  $101,972,441  at December  31,  1999.  The  increase in the amount
invested  in  short-term  investments  was  primarily  attributable  to proceeds
received  from the sale of common  stock in the  Initial  Offering  and the 1999
Offering.  These funds will be used to purchase additional  Properties,  to make
Mortgage Loans, to pay offering and acquisition  expenses,  to pay distributions
to stockholders and other Company expenses and, in management's  discretion,  to
create cash reserves.

Liquidity Requirements

         The  Company  expects to meet its  short-term  liquidity  requirements,
other  than  for  offering  expenses  and the  acquisition  and  development  of
Properties  and  investment  in  Mortgage  Loans and Secured  Equipment  Leases,
through cash flow provided by operating  activities.  The Company  believes that
cash flow  provided by operating  activities  will be  sufficient to fund normal
recurring   operating   expenses,   regular   debt  service   requirements   and
distributions  to  stockholders.  To the  extent  that the  Company's  cash flow
provided by  operating  activities  is not  sufficient  to meet such  short-term
liquidity  requirements as a result, for example,  of unforeseen expenses due to
tenants  defaulting under the terms of their lease agreements,  the Company will
use borrowings under its line of credit.

         Due to the fact that the Company  leases its Properties on a triple-net
basis,  meaning  that  tenants  are  generally  required  to pay all repairs and
maintenance,  property  taxes,  insurance  and  utilities,  management  does not
believe that working  capital  reserves are  necessary at this time.  Management
believes that the Properties are adequately  covered by insurance.  In addition,
the Advisor has obtained  contingent  liability  and  property  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  Company  expects to meet its other
short-term  liquidity  requirements,  including  payment of  offering  expenses,
Property  acquisitions  and  development  and  investment in Mortgage  Loans and
Secured Equipment Leases,  with additional advances under its line of credit and
proceeds from its equity  offerings.  The Company  expects to meet its long-term
liquidity  requirements  through short- or long-term,  unsecured or secured debt
financing or equity financing.


<PAGE>

Distributions

During  the six  months  ended  June 30,  2000 and  1999,  the  Company
generated cash from  operations of  $14,746,948  and  $2,033,757,  respectively.
Based on cash from  operations  and  dividends  due to the  Company  from  Hotel
Investors at June 30, 2000 (and received in July 2000), the Company declared and
paid  distributions to its stockholders of $11,936,334 and $3,052,616 during the
six months ended June 30, 2000 and 1999,  respectively.  In addition,  on July 1
and August 1, 2000, the Company declared distributions to stockholders of record
on July 1 and August 1, 2000 totaling  $2,404,414  and  $2,513,813  ($0.0625 per
share), respectively, payable in September 2000.

         During the six months  ended June 30, 2000 and 1999,  approximately  51
percent  and  64  percent,   respectively,  of  the  distributions  received  by
stockholders  were considered to be ordinary income and approximately 49 percent
and 36 percent,  respectively,  were  considered a return of capital for federal
income tax purposes.  No amounts  distributed  to the  stockholders  for the six
months  ended June 30, 2000 and 1999 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.

Related Party Transactions

         During  the  quarters  and six  months  ended  June 30,  2000 and 1999,
affiliates  of the  Company  incurred on behalf of the  Company  $2,841,899  and
$1,539,215,  respectively  ($1,908,121 and $951,717 of which was incurred during
the  quarters  ended  June  30,  2000  and  1999,   respectively)   for  certain
organizational  and  offering  expenses,  $368,037  and  $418,353,  respectively
($286,082 and $56,505 of which was incurred  during the quarters  ended June 30,
2000 and 1999,  respectively) for certain acquisition expenses, and $438,451 and
$169,220,  respectively  ($306,778 and $107,075 of which was incurred during the
quarters  ended June 30,  2000 and 1999,  respectively)  for  certain  operating
expenses.  As of June 30, 2000 and 1999,  the Company owed the Advisor and other
related parties $948,585 and $443,914,  respectively,  for expenditures incurred
on behalf of the Company and for acquisition fees. The Advisor has agreed to pay
or reimburse to the Company all offering  expenses  (excluding  commissions  and
marketing  support and due diligence  expense  reimbursement  fees) in excess of
three percent of gross offering proceeds from the Company's equity offerings.

         During 1999,  the Company opened three bank accounts in a bank in which
certain  officers and directors of the Company serve as directors,  and in which
an affiliate of the Advisor is a  stockholder.  The amount  deposited  with this
affiliate  was  $15,947,271  and  $15,275,629  at June 30, 2000 and December 31,
1999, respectively.

Other

         As of June 30,  2000 and  1999,  the  tenants  of the  Properties  have
established  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 paid, granted and assigned to the
Company.  For the six months ended June 30, 2000 and 1999,  revenues relating to
the  FF&E  Reserve  of the  Properties  directly  owned by the  Company  totaled
$480,113 and  $126,033,  respectively  ($320,876 and $65,006 of which was earned
during  the  quarters  ended  June 30,  2000 and 1999,  respectively),  of which
$100,777 was  classified  as a receivable  at June 30, 2000.  For the six months
ended June 30, 2000,  revenues  relating to the FF&E  Reserve of the  Properties
indirectly owned through Hotel Investors totaled $428,309 ($252,088 of which was
earned during the quarter ended June 30, 2000),  of which $80,107 was classified
as a receivable  as of June 30, 2000.  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.


<PAGE>

                              Results of Operations

          Comparison  of quarter  and six months  ended June 30, 2000 to quarter
and six months ended June 30, 1999

         As of June 30, 2000, the Company owned 15 Properties,  either  directly
or indirectly,  consisting of land, buildings and equipment and had entered into
long-term,  triple-net  lease  agreements  relating  to  these  Properties.  The
Property  leases  provide for minimum base annual rental  payments  ranging from
approximately   $1,204,000   to   $6,500,000,   which  are  payable  in  monthly
installments.  In addition,  certain of 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  tenant  pays
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 Properties,  directly or indirectly  owned by the
Company,  have been reported as additional  rent for the quarters and six months
ended June 30, 2000 and 1999.

         During the six months ended June 30, 2000 and 1999,  the Company earned
rental income from operating  leases and FF&E Reserve  revenue of $6,456,916 and
$1,612,559, respectively ($3,571,785 and $813,914 of which was earned during the
quarters  ended June 30,  2000 and 1999,  respectively).  No  contingent  rental
income was earned for the  quarters and six months ended June 30, 2000 and 1999.
The increase in rental  income and FF&E Reserve  income was due to the fact that
the Company owned eight Properties  during the quarter and six months ended June
30, 2000, as compared to two Properties  during the quarter and six months ended
June 30, 1999.  Because the Company has not yet acquired all of its  Properties,
revenues  for the six months ended June 30,  2000,  represent  only a portion of
revenues which the Company is expected to earn in future periods.

         During  1999,  the  Company   acquired  and  leased  seven   Properties
indirectly  through its  investment in Hotel  Investors,  as described  above in
"Liquidity  Capital  Resources  - Property  Acquisitions  and  Investments."  In
connection  with its  investment  during the six months  ended June 30, 2000 and
1999, the Company recorded  $1,853,735 and $900,131,  respectively,  in dividend
income  and  $260,437  and  $390,450,  respectively,  in  equity  in loss  after
deduction of preferred stock dividends,  resulting in net earnings of $1,593,298
and $509,681,  respectively ($786,284 and $452,377 represented net earnings from
this investment for the quarters ended June 30, 2000 and 1999, respectively).

         During the six months  ended June 30, 2000 and 1999,  the Company  also
earned   $3,961,188  and  $907,739,   respectively,   in  interest  income  from
investments  in money  market  accounts  and  other  short-term,  highly  liquid
investments and other income ($2,191,979 and $614,875 of which was earned during
the  quarters  ended June 30,  2000 and 1999,  respectively).  The  increase  in
interest income was primarily attributable to increased offering proceeds in the
current  year being  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  offerings  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.

     Crestline Capital Corp., which operates and leases two Properties, and City
Center Annex Tenant  Corporation  each  contributed more than ten percent of the
Company's total rental income.  In addition,  all of the Company's rental income
was earned from Properties  operating as Marriott(R) brand chains.  Although the
Company intends to acquire  additional  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 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 2000 and subsequent years.

    Operating   expenses,   including  interest  expense   and depreciation  and
amortization  expense,  were  $3,157,168 and $1,137,450 for the six months ended
June 30,  2000 and 1999,  respectively  ($1,765,588  and  $418,917  of which was
incurred  during the quarters ended June 30, 2000 and 1999,  respectively).  The
increase in the dollar amount of operating  expenses  during the quarter and six
months  ended June 30,  2000,  as  compared to the same  periods  for 1999,  was
primarily as a result of the Company and the LLC owning two Properties  directly
during  the  quarter  and six  months  ended  June 30,  1999  compared  to eight
properties  during the quarter and six months ended June 30, 2000. This resulted
in an increase in asset management fees of $217,987 and $294,844,  respectively,
and an  increase  in  depreciation  and  amortization  expense of  $843,846  and
$1,506,729, respectively, for the quarter and six months ended June 30, 2000, as
compared  to the same  periods for 1999.  Additionally,  general  operating  and
administrative  expenses increased as a result of Company growth, while interest
expense,  including loan cost amortization,  decreased from $233,330 for the six
months  ended June 30,  1999 to $16,222  for the six months  ended June 30, 2000
($8,112 and $32,757 of which was  incurred  during the  quarters  ended June 30,
2000 and 1999,  respectively).  The decrease in interest expense was a result of
the Company not having any amounts  outstanding on its line of credit during the
six months ended June 30, 2000.

         Pursuant  to  the  advisory  agreement,  the  Advisor  is  required  to
reimburse the Company the amount by which the total  operating  expenses paid or
incurred by the Company  exceed in any four  consecutive  fiscal  quarters  (the
"Expense  Year"),  the greater of two percent of average  invested  assets or 25
percent of net income (the "Expense  Cap").  For the Expense Year ended June 30,
2000 and 1999, the Company's operating expenses did not exceed the Expense Cap.

         The dollar amount of operating  expenses is expected to increase as the
Company acquires additional  Properties and invests in Mortgage Loans.  However,
general operating and administrative  expenses as a percentage of total revenues
is  expected  to decrease as the  Company  acquires  additional  Properties  and
invests in Mortgage Loans.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

         See Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations - Market Risk for information  related to quantitative
and qualitative disclosure about market risk.



<PAGE>


                                                       PART II


Item 1.           Legal Proceedings.  Inapplicable.

Item 2.           Changes in Securities and Use of Proceeds.   Inapplicable.

Item 3.           Defaults upon Senior Securities.  Inapplicable.

Item 4.           Submission of Matters to a Vote of Security Holders.

(a)                  The regular annual meeting of  stockholders  of the Company
                     was  held  in  Orlando,  Florida  on May 23,  2000  for the
                     purposes of electing the board of  directors  and voting on
                     the proposals described below.

(b)                  Proxies for the  meeting  were  solicited  and there was no
                     solicitation in opposition to  management's  solicitations.
                     All of management's nominees for director were elected.

(c) Three proposals were submitted to a vote of stockholders as follows:

(1)                         The  stockholders   approved  the  election  of  the
                            following persons as directors of the Company:

                            ------------------------  --------------------------
                                     Name                   For      Withheld
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            James M. Seneff, Jr.        18,133,495   225,706
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            Robert A. Bourne            18,125,344   233,857
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            Charles E. Adams            18,118,671   240,530
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            Mathew W. Kaplan            18,130,608   228,593
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            Craig M. McAllaster         18,128,470   230,731
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            Lawrence A. Dustin          18,130,411   228,790
                            ------------------------  --------------------------
                            ------------------------  --------------------------
                            John A. Griswold            18,121,411   237,790
                            ------------------------  --------------------------

(2)                          The  stockholders  approved the proposal to approve
                             amendments  to the  Company's  Amended and Restated
                             Articles of Incorporation to increase the number of
                             authorized   shares  with  16,920,872   affirmative
                             votes,   496,270   negative   votes   and   942,059
                             abstentions.

(3)                          The  stockholders  approved the proposal to approve
                             amendments  to the  Company's  Amended And Restated
                             Articles  of  Incorporation  to expand the class of
                             borrowers  to which the Company may make loans with
                             15,933,913  affirmative  votes,  1,092,501 negative
                             votes and 1,312,787 abstentions.

Item 5.           Other Information.  Inapplicable.

Item 6.           Exhibits and Reports on Form 8-K.

         (a)      The following documents are filed as part of this report.

                  1.  Exhibits

3.1      CNL American Realty Fund, Inc.  Amended and Restated  Articles of
               Incorporation  (Included as Exhibit 3.2 to the Registration
               Statement on Form S-11  (Registration  No.  333-9943)
               (the "1996 Form S-11") and  incorporated herein by reference).

3.2      CNL American Realty Fund, Inc. Bylaws (Included as Exhibit 3.3 to the
               1996 Form S-11 and incorporated herein by reference).


3.3      CNL American Realty Fund, Inc. Articles of Amendment to the Amended and
               Restated  Articles of Incorporation  dated June 3, 1998 (Included
               as Exhibit 3.4 to the 1996 Form S-1   and incorporated  herein by
               reference).

3.4      Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
               Incorporation of CNL Hospitality  Properties,  Inc. dated May 26,
               1999 (Included as Exhibit 3.5 to the  Registration  Statement  on
               Form S-11 (Registration  No. 333-67787) (the "1998 Form S-11")
               and incorporated herein by reference).

3.5      Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
                Incorporation of CNL Hospitality Properties, Inc. dated June 27,
                2000 (Included  as  Exhibit  3.6 to the  Registration  Statement
                on  Form S-11  (Registration   No.  333-89691) and  incorporated
                herein by reference).

4.1      Reinvestment  Plan  (Included  as Exhibit 4.4 to the 1996 Form S-11 and
               incorporated herein by reference).

4.2      CNL  American  Realty   Fund,  Inc. Amended  and  Restated  Articles of
               Incorporation  (Included as Exhibit  3.2 t   the  1996  Form S-11
               and incorporated herein by reference).

4.3      CNL American Realty Fund, Inc.  Bylaws (Included as Exhibit  3.3 to the
               1996 Form S-11 and incorporated herein by reference).

4.4      Articles of Amendment to the Amended and Restated  Articles of  Incorp-
               oration  of CNL  American  Realty Fund,  Inc.  dated June 3, 1998
               (Included as Exhibit 3.4 to the  1996  Form  S-11  and  incorpo-
               rated herein by reference).

4.5      Articles of Amendment to the Amended and Restated  Articles of  Incorp-
               oration  of CNL   Hospitality    Properties,    Inc.(Included  as
               Exhibit  3.5 to the  1998 Form S-11 and  incorporated  herein  by
               reference).

4.6      Articles  of Amendment to the Amended and Restated  Articles of Incorp-
               oration  of CNL   Hospitality    Properties,    Inc.(Included  as
               Exhibit  3.6 to the  1999 Form  S-11 and  incorporated  herein by
               reference).

10.1     Advisory  Agreement dated as of June 17, 2000 between CNL Hospitality
               Properties, Inc. and CNL Hospitality Corp. (Included as  Exhibit
               10.1 to the 1999 Form S-11 and incorporated herein by reference).

10.2     Indemnification  Agreement  between  CNL Hospitality  Properties,  Inc.
               and  Lawrence  A.  Dustin  dated  February  24, 1999. Each of the
               following directors and/or  officers  has signed a  substantially
               similar  agreement as follows:  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 July 9, 1997, C.Brian  Strickland, John A. Griswold  dated
               January 7, 1999, Charles E.Adams and Craig M.  McAllaster,  dated
               February 10, 1999, Matthew W. Kaplan dated February 24,1999 and
               Thomas J.  Hutchison  III dated May 16, 2000
               (Included as Exhibit 10.2   to   the March 31, 1999 Form 10-Q and
               incorporated herein by reference).


10.3     Agreement  of Limited  Partnership  of CNL  Hospitality  Partners,  LP
               (Included as Exhibit 10.10 to the 1996 Form S-11 and incorporated
                herein by reference).

10.4     Hotel Purchase and Sale Contract between CNL Real Estate Advisors, Inc.
               and Gwinnett Residence Associates, LLC, relating to the Residence
               Inn(R) - Gwinnett  Place  (Included as Exhibit 10.11 to the  1996
               Form S-11 and incorporated herein by reference).

10.5     Assignment  and Assumption  Agreement between CNL Real Estate Advisors,
               Inc. and  CNL   Hospitality    Partners,   LP,  relating  to  the
               Residence    Inn(R)  - Gwinnett   Place   (Included   as  Exhibit
               10.12    to   the  1996   Form   S-11  and incorporated herein by
               reference).

10.6    Hotel Purchase and Sale Contract between CNL Real Estate  Advisors, Inc.
               and  Buckhead  Residence    Associates,   LLC,  relating  to  the
               Residence   Inn(R)    -  Buckhead   (Lenox  Park)   (Included  as
               Exhibit   10.13  to the 1996 Form S-11 and incorporated herein by
               reference).

10.7   Assignment  and   Assumption Agreement between CNL Real Estate  Advisors,
               Inc. and   CNL   Hospitality    Partners,   LP, relating  to  the
               Residence    Inn(R)  - Buckhead    (Lenox   Park)   (Included  as
               Exhibit   10.14 to the 1996 Form S-11 and  incorporated herein by
               reference).

10.8   Lease  Agreement   between  CNL  Hospitality Partners, LP and STC Leasing
               Associates,  LLC,   dated  August  1,  1998,  relating   to   the
               Residence  Inn(R) - Gwinnett  Place (Included  as Exhibit  10.15
               to the 1996 Form  S-11 and  incorporated  herein  by  reference).

10.9  Lease  Agreement   between  CNL  Hospitality  Partners, LP and STC Leasing
               Associates, LLC, dated August 1, 1998,  relating to the Residence
               Inn(R) - Buckhead  (Lenox Park) (Included as Exhibit 10.16 to the
               1996 Form S-11 and  incorporated  herein by reference).

10.10        Master   Revolving   Line of  Credit  Loan Agreement    with    CNL
               Hospitality  Properties,    Inc.,   CNL    Hospitality  Partners,
               LP and Colonial  Bank,  dated July 31, 1998 (Included as  Exhibit
               10.17   to   the   1996   Form   S-11  and incorporated herein by
               reference).

10.11        Master Loan  Agreement  by  and  between  CNL Hotel Investors, Inc.
               and Jefferson-Pilot  Life Insurance Company, dated  February  24,
               1999  (Included  as Exhibit  10.18  to  the  1996  Form  S-11 and
               incorporated herein by reference).

10.12        Securities     Purchase    Agreement    between   CNL   Hospitality
               Properties,  Inc.  and Five  Arrows  Realty Securities II L.L.C.,
               dated  February  24, 1999  (Included  as  Exhibit  10.19  to  the
               1996 Form S-11 and incorporated herein by reference).

10.13        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   (Included as Exhibit  10.20    to  the  1996
               Form   S-11  and incorporated herein by reference).




10.14        Registration  Rights  Agreement  by  and between CNL Hospitality
               Properties, Inc. and Five  Arrows  Realty  Securities  II L.L.C.,
               dated   February   24,   1999 (Included  as Exhibit  10.21 to the
               1996 Form  S-11 and  incorporated  herein  by reference).

10.15        First   Amendment  to  Lease   Agreement  between  CNL  Hospitality
               Partners, LP and STC  Leasing   Associates,   LLC,  dated August
               1, 1998, related to the Residence Inn - Gwinnett  Place, (amends
               Exhibit  10.8  above)  and the First  Amendment  to Agreement of
               Guaranty,  dated    August  1,  1998    (amends    Agreement  of
               Guaranty attached  as  Exhibit  I to 10.8  above) (Included   as
               Exhibit 10.15  to  the  September   30,   1999   Form  10-Q  and
               incorporated herein by reference).

10.16        First    Amendment   to   Lease   Agreement between CNL Hospitality
               Partners,   LP  and  STC   Leasing    Associates,    LLC,   dated
               August 1, 1998, related to the Residence Inn  -  Buckhead  (Lenox
               Park)  (amends Exhibit   10.9   above)  and  the  First Amendment
               to  Agreement   of    Guaranty,  dated   August  1, 1998  (amends
               Agreement  of   Guaranty   attached  as  Exhibit I to 10.9 above)
               (Included as Exhibit  10.16 to the  September 30, 1999 Form 10-Q
               and incorporated herein by reference).

10.17        Lease Agreement between Courtyard Annex, L.L.C.  and  City  Center
               Annex  Tenant Corporation,  dated  November  15, 1999,
               relating to the Courtyard - Philadelphia (Included  as Exhibit
               10.22 to the 1998        Form  S-11 and  incorporated  herein  by
               reference).

10.18        First   Amended  and  Restated   Limited Liability Company
               Agreement of Courtyard   Annex, L.L.C., relating to the Courtyard
                -Philadelphia  (Included as Exhibit 10.23 to the 1998 Form  S-11
                and incorporated herein by reference).

10.19        Purchase  and  Sale  Agreement   between
             Marriott International, Inc., CBM Annex,
             Inc., Courtyard Annex, Inc., as Sellers,
             and CNL  Hospitality  Partners,  LP,  as
             Purchaser,   dated  November  15,  1999,
             relating to the Courtyard - Philadelphia
             (Included  as Exhibit  10.24 to the 1998
             Form  S-11 and  incorporated  herein  by
             reference).

10.20        Lease Agreement  between CNL Hospitality
             Partners, LP, and RST4 Tenant LLC, dated
             December  10,  1999,   relating  to  the
             Residence  Inn - Mira Mesa  (Included as
             Exhibit  10.25 to the 1998 Form S-11 and
             incorporated herein by reference).

10.21        Purchase  and  Sale  Agreement   between
             Marriott International, Inc., Towneplace
             Management  Corporation,  and  Residence
             Inn by Marriott,  Inc., as Sellers,  and
             CNL  Hospitality   Partners,   L.P.,  as
             Purchaser,   dated  November  24,  1999,
             relating  to  the  Residence  Inn - Mira
             Mesa  (Included as Exhibit  10.26 to the
             1998 Form S-11 and  incorporated  herein
             by reference).

10.22        Lease Agreement  between CNL Hospitality
             Partners,  LP and  WYN  Orlando  Lessee,
             LLC, dated May 31, 2000, relating to the
             Wyndham Denver Tech Center  (Included as
             Exhibit  10.29 to the 1999 Form S-11 and
             incorporated herein by reference).

10.23        Lease Agreement  between CNL Hospitality
             Partners,  LP and  WYN  Orlando  Lessee,
             LLC, dated May 31, 2000, relating to the
             Wyndham  Billerica  (Included as Exhibit
             10.30   to  the  1999   Form   S-11  and
             incorporated herein by reference).

10.24        Purchase and Sale Agreement  between CNL
             Hospitality  Corp.,  as  Buyer,  and WII
             Denver  Tech,   LLC  and  PAH  Billerica
             Realty  Company,  LLC, as  Sellers,  and
             Wyndham International, Inc., relating to
             the  Wyndham  Denver Tech Center and the
             Wyndham  Billerica  (Included as Exhibit
             10.31   to  the  1999   Form   S-11  and
             incorporated herein by reference).

10.25        Lease Agreement  between CNL Hospitality
             Partners,  LP and RST4 Tenant LLC, dated
             June 17, 2000, relating to the Courtyard
             Palm Desert and the Residence Inn - Palm
             Desert (Included as Exhibit 10.32 to the
             1999  Form  S-11  and   incorporated  by
             reference).

10.26        Purchase and Sale Agreement  between PDH
             Associates  LLC,  as  Seller,   and  CNL
             Hospitality   Corp.,  as  Buyer,   dated
             January  19,   2000,   relating  to  the
             Courtyard   -  Palm   Desert   and   the
             Residence Inn - Palm Desert (Included as
             Exhibit  10.33 to the 1999 Form S-11 and
             incorporated by reference).

10.27        Amendment to Purchase and Sale Agreement
             between  PDH   Associates  LLC  and  CNL
             Hospitality  Corp.,  dated  January  19,
             2000,   relating  to  Courtyard  -  Palm
             Desert  and  the  Residence  Inn -  Palm
             Desert  (amends   Exhibit  10.23  above)
             (Included  as Exhibit  10.34 to the 1999
             Form    S-11   and    incorporated    by
             reference).

10.28        Assignment    Agreement    between   CNL
             Hospitality  Corp.  and CNL  Hospitality
             Partners,  LP, relating to the Courtyard
             - Palm  Desert and the  Residence  Inn -
             Palm Desert  (Included as Exhibit  10.35
             to the 1999 Form  S-11 and  incorporated
             by reference).

10.29        Lease Agreement  between CNL Hospitality
             Partners,  LP and RST4 Tenant LLC, dated
             July   28,   2000,   relating   to   the
             SpringHill    Suites   -    Gaithersburg
             (Included  as Exhibit  10.36 to the 1999
             Form    S-11   and    incorporated    by
             reference).

10.30        Purchase  and  Sale  Agreement   between
             SpringHill SMC  Corporation,  as Seller,
             and CNL  Hospitality  Partners,  LP,  as
             Purchaser,  and  joined  in by  Marriott
             International,   Inc.,  dated  June  30,
             2000,  relating to the SpringHill Suites
             -  Gaithersburg   (Included  as  Exhibit
             10.37   to  the  1999   Form   S-11  and
             incorporated by reference).

10.31        Lease Agreement  between CNL Hospitality
             Partners,  LP and RST4 Tenant LLC, dated
             July 28, 2000, relating to the Residence
             Inn -  Merrifield  (Included  as Exhibit
             10.38   to  the  1999   Form   S-11  and
             incorporated by reference).

10.32        Purchase  and  Sale  Agreement   between
             TownePlace  Management  Corporation  and
             Residence  Inn  by  Marriott,  Inc.,  as
             Sellers,  and CNL Hospitality  Partners,
             LP,  as  Purchaser,  and  joined  in  by
             Marriott   International,   Inc.,  dated
             November  24,  1999,   relating  to  the
             Residence Inn - Merrifield  (Included as
             Exhibit  10.39 to the 1999 Form S-11 and
             incorporated by reference).








10.33        First  Amendment  to  Purchase  and Sale
             Agreement between TownePlace  Management
             Corporation   and   Residence   Inn   by
             Marriott,    as    Sellers,    and   CNL
             Hospitality Partners,  LP, as Purchaser,
             and joined in by Marriott International,
             Inc., dated November 24, 1999,  relating
             to the  Residence Inn -Mira Mesa and the
             Residence   Inn  -  Merrifield   (amends
             Exhibits    10.21   and   10.29   above)
             (Included  as Exhibit  10.40 to the 1999
             Form    S-11   and    incorporated    by
             reference).

27.      Financial Data Schedule (Filed herewith).

(b)      The Company filed two reports on Forms 8-K during the six months ended
             June 30, 2000 in connection with the acquisition of Properties.






<PAGE>



                                   SIGNATURES

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

                           DATED this 14th day of August, 2000.

                           CNL HOSPITALITY PROPERTIES, INC.

                           By:      /s/ James M. Seneff, Jr.
                                    JAMES M. SENEFF, JR.
                                    Chairman of the Board and
                                    Chief Executive Officer
                                    (Principal Executive Officer)

                           By:     /s/ C. Brian Strickland
                                   C. BRIAN STRICKLAND
                                   Vice President, Finance & Administration
                                   (Principal Financial and Accounting Officer)



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission