HERSHA HOSPITALITY TRUST
S-11/A, 1998-12-29
HOTELS & MOTELS
Previous: FRANKLIN RECEIVABLES LLC, 10-K, 1998-12-29
Next: FARNSWORTH BANCORP INC, 10KSB, 1998-12-29



   
As filed with the Securities and Exchange Commission on December 28, 1998
    
                           Registration No. 333-56087
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
   
                              AMENDMENT NO. 5
    
                                      to
                                   FORM S-11
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933

                           Hersha Hospitality Trust
       (Exact name of registrant as specified in governing instruments)
                           148 Sheraton Drive, Box A
                      New Cumberland, Pennsylvania 17070
                                (717) 770-2405
                   (Address of principal executive offices)
                               Jay H. Shah, Esq.
                            The Lafayette Building
                        437 Chestnut Street, Suite 615
                       Philadelphia, Pennsylvania 19106
                                (215) 238-1045
                    (Name and address of agent for service)
                                ---------------
                                  Copies to:
         Cameron N. Cosby, Esq.               James J. Wheaton, Esq.
            Hunton & Williams                 Willcox & Savage, P.C.
      Riverfront Plaza, East Tower            1800 NationsBank Center
          951 East Byrd Street                 One Commercial Place
      Richmond, Virginia 23219-4074           Norfolk, Virginia 23510
             (804) 788-8604                       (757) 628-5619

      Approximate  date of commencement of proposed sale to the public:  As soon
as practicable after the effective date of this Registration  Statement.

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [  ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. [  ]

      If the Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [  ]

      If delivery of the  prospectus  is  expected to be made  pursuant to Rule
434,  please check the following box.  [  ]

                        CALCULATION OF REGISTRATION FEE
================================================================================

                                           Proposed     Proposed
                                           Maximum      Maximum       Amount of
                                            Amount       Offering     Aggregate
Title of Securities Being     Being        Price Per    Offering    Registration
        Registered          Registered(1)  Share (2)     Price (2)     Fee(3)
================================================================================

Priority Class A Common
Shares, $0.01 par value
per share ................  2,275,000        $6.00     $13,650,000    $4,026.75
================================================================================

(1)   Includes   275,000   shares   that  may  be   purchased   pursuant  to  an
      over-allotment option granted to the Underwriter.
(2)   Estimated solely for the purpose of determining the registration  fee.
(3)   A registration fee of $4,720 was paid in connection with the Registrant's
      initial filing on June 5, 1998.

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

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


<PAGE>



   
                     Subject to completion, dated December 28, 1998
    
- --------------------------------------------------------------------------------

PROSPECTUS
                                 2,000,000 Shares
                             Hersha Hospitality Trust
               Priority Class A Common Shares of Beneficial Interest
                                  ---------------
      Hersha  Hospitality  Trust,  formed in May 1998 (the "Company"),  has been
established  to own initially ten hotels (the "Initial  Hotels") and to continue
the hotel  acquisition and development  strategies of Hasu P. Shah, the Chairman
of the Board of Trustees and Chief  Executive  Officer of the Company.  Mr. Shah
and certain of his affiliates (together,  the "Hersha Affiliates")  purchased or
developed all of the Initial Hotels,  which will be contributed to the principal
operating subsidiary of the Company, Hersha Hospitality Limited Partnership (the
"Partnership"),  by a  group  of  affiliated  partnerships,  a  corporation  and
individuals  (the  "Combined   Entities")  in  exchange  for  interests  in  the
Partnership  and  assumption of debt.  Following the completion of this offering
(the  "Offering")  and the use of Offering  proceeds as  described  herein,  the
Company  will  own  approximately  a 32%  general  partnership  interest  in the
Partnership. The Company is a self-advised Maryland real estate investment trust
that intends to qualify as a real estate  investment  trust ("REIT") for federal
income tax purposes.

      The Initial Hotels are located in  Pennsylvania  and include three Holiday
Inn Express(R) hotels, two Hampton Inn(R) hotels, two Holiday Inn(R) hotels, two
Comfort Inn(R) hotels and one Clarion  Suites(R)  hotel with an aggregate of 989
rooms. The Partnership will own,  directly or through  subsidiary  partnerships,
100% of the equity interests in the Initial Hotels and will lease them to Hersha
Hospitality Management,  L.P. (the "Lessee"), a limited partnership wholly-owned
by certain of the Hersha  Affiliates.  The Hersha Affiliates have managed all of
the Initial Hotels since their acquisition or construction.  Upon the closing of
the  Offering of the  Company's  Priority  Class A common  shares of  beneficial
interest,  par value $.01 per share (the "Priority Common Shares"),  and the use
of the  Offering  proceeds  as set  forth  herein,  the  Partnership  will  have
approximately  $17.4  million  of  fixed-rate  debt  outstanding,  which will be
secured by some of the Initial Hotels.
   
            See "Risk Factors" beginning on page 16 for a discussion of material
risks that should be considered by prospective purchasers of the Priority Common
Shares offered hereby, including the following risks:
    
o   Conflicts  of  interest  between  the  Company  and the  Hersha  Affiliates,
    including  conflicts  regarding  the sale,  leasing  or  refinancing  of the
    Initial  Hotels,  may have  resulted,  or may in the future  result,  in the
    interests of the  shareholders  not being  reflected  fully in all decisions
    made or actions taken by officers and Trustees of the Company.

o   The purchase  prices to be paid for the six Initial  Hotels that have little
    operating history or have been newly renovated are based upon projections by
    management as to the expected  operating results of such hotels,  subjecting
    the  Company  to the risk that  these  hotels  may not  achieve  anticipated
    operating  results and the rent  received  by the  Company  from such hotels
    after  the  First  Adjustment  Date or  Second  Adjustment  Date (as  herein
    defined) could be less than  anticipated,  which could adversely  affect the
    amount  of  cash  available  for  distribution  to the  shareholders  of the
    Company.

o   The holders of at least  two-thirds  of the  interests  in the  Partnership,
    including the Company,  which  initially will own  approximately  only a 32%
    interest in the Partnership,  must approve, subject to certain conditions, a
    sale of all or  substantially  all of the  assets  of the  Partnership  or a
    merger  or  consolidation  of the  Partnership,  which  could  result in the
    disapproval of a transaction that would be beneficial to the shareholders of
    the Company.
   

o   Risks  associated  with  distributing  100% of forecasted cash available for
    distribution,  including the risk that, after the Priority Period (as herein
    defined),  actual cash available for  distribution  will be  insufficient to
    allow the Company to maintain its proposed initial distribution rate.
    

o   The  Company's  lack of control  over the daily  operations  of the  Initial
    Hotels could, in the event that the Lessee fails to effectively  operate the
    Initial  Hotels,  make the Company's  business  strategy  more  difficult to
    achieve,  which  could  adversely  affect the amount of cash  available  for
    distribution to the shareholders of the Company.

o   The dependence of the Company on the Lessee's ability to make payments under
    the Percentage  Leases in order to generate  revenues may, in the event that
    there is a reduction in revenues at the Initial Hotels, adversely affect the
    amount  of  cash  available  for  distribution  to the  shareholders  of the
    Company.

o   The Company and the Partnership were recently formed, and the Company has no
    experience operating as a REIT or a public company.

o   The Company will initially own only ten hotels, all located in Pennsylvania.
    Thus,  adverse  changes in the  operations  of any one  Initial  Hotel could
    adversely  affect  the  amount of cash  available  for  distribution  to the
    shareholders of the Company.

o   Mr. Shah, the partners of the Combined  Entities and certain of the Combined
    Entities  guarantee the indebtedness  secured by the Initial Hotels, and the
    bankruptcy  of any of the  guarantors  would  constitute a default under the
    related  loan  documents,  which  default  would  cause  some or all of such
    indebtedness  to become  immediately  due and  payable  and could  adversely
    affect the Company's cash available for distribution.

o   Purchasers  of  the  Priority  Common  Shares  sold  in  the  Offering  will
    experience  immediate  and  substantial  dilution of $2.14,  or 35.6% of the
    Offering Price, in the net tangible book value per Priority Common Share. In
    addition, in the event that any of the purchase prices of the Initial Hotels
    are increased  pursuant to the  repricing  described  herein,  owners of the
    Priority Common Shares at such time will experience further dilution.

o   Risk of  taxation  of the  Company as a regular  corporation  if it fails to
    qualify as a REIT, which would adversely affect the amount of cash available
    for distribution to the shareholders of the Company.

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

      All of the Priority  Common  Shares  offered  hereby are being sold by the
Company.  The Company  proposes to sell  166,666 of the Priority  Common  Shares
offered  hereby  directly to certain  Hersha  Affiliates  at the initial  public
offering price,  with the remainder of the Priority Common Shares offered hereby
being sold through Anderson & Strudwick,  Incorporated (the "Underwriter").  The
Company  intends  to make  regular  quarterly  distributions  to  holders of the
Priority  Common  Shares  initially  equal  to  $0.18  per  share,  which  on an
annualized  basis  would be equal to $0.72  per  share or 12.0% of the  Offering
Price. The holders of the Priority Common Shares will be entitled to a priority,
as described  herein,  with respect to  distributions  and amounts  payable upon
liquidation  (the  "Priority  Rights")  for a  period  (the  "Priority  Period")
beginning  on the date of the closing of the  Offering and ending on the earlier
of: (i) the date that is 15 trading  days after the Company  sends notice to the
record  holders of the Priority  Common Shares that their  Priority  Rights will
terminate  in 15  trading  days,  provided  that the  closing  bid  price of the
Priority  Common Shares is at least $7.00 on each trading day during such 15-day
period,  or  (ii)  the  fifth  anniversary  of  the  closing  of  the  Offering.
Notwithstanding  the  foregoing,  the  Priority  Period  shall not end until the
holders of the Priority  Common  Shares have  received any accrued,  but unpaid,
Priority Distributions.  During the Priority Period, the holders of the Priority
Common Shares will be entitled to receive,  prior to any distributions either to
the  holders  of  units  of  limited  partnership  interest  in the  Partnership
("Units")  that received  Units (the  "Subordinated  Units") in exchange for the
Initial  Hotels or to the  holders  of the  Company's  Class B common  shares of
beneficial  interest,  $.01 par value per share (the  "Class B Common  Shares"),
cumulative  dividends in an amount per Priority  Common Share equal to $0.18 per
quarter (the  "Priority  Distribution").  After the holders of the  Subordinated
Units and the Class B Common  Shares have  received  an amount per  Subordinated
Unit or per Class B Common Share equal to the Priority Distribution, the holders
of  the  Priority  Common  Shares  will  be  entitled  to  receive  any  further
distributions on a pro rata basis with the holders of the Subordinated Units and
the Class B Common Shares. As of the closing of the Offering,  no Class B Common
Shares  will be  outstanding.  In the future,  the Company may issue  additional
Priority  Common  Shares,  and the  Partnership  may  issue  Units  that are not
subordinated  to the  Priority  Common  Shares.  See  "Description  of Shares of
Beneficial Interest" and "Partnership Agreement."

      The Company's  Declaration of Trust generally prohibits direct or indirect
ownership  of more  than  9.9% of the  outstanding  shares  of any  class of the
Company's securities, including the Priority Common Shares, by any person. Prior
to the Offering, there has been no public market for the Priority Common Shares.
The Priority  Common  Shares have been  approved  for listing,  subject to final
notice of issuance,  on the American  Stock  Exchange under the symbol "HT." The
initial public  offering  price of the Priority  Common Shares will be $6.00 per
share (the "Offering  Price").  See  "Underwriting"  for a discussion of factors
considered in determining the Offering Price.

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
          AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON
               THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
                     REPRESENTATION TO THE CONTRARY IS A
                              CRIMINAL OFFENSE.

===============================================================================
                                                                  Proceeds
                                 Price to         Selling            to
                                   Public       Commission(1)     Company(2)
- -------------------------------------------------------------------------------
Per Priority Common Share..        $6.00            $.48               $5.52
Total(3)...................      $12,000,000      $880,000       $11,120,000
===============================================================================


(1)  See  "Underwriting"  for  information  concerning  indemnification  of  the
Underwriter  and other matters.  As stated above,  the Company  proposes to sell
166,666 of the Priority  Common Shares offered hereby directly to certain Hersha
Affiliates at the Offering Price.  The Underwriter  will not receive any selling
commission  with  respect  to such  shares.  Does not  reflect  the  Underwriter
Warrants  granted by the Company to the Underwriter to purchase 183,333 Priority
Common  Shares for a period of five years at a price per share  equal to 165% of
the Offering Price. See "Underwriting."

(2) Before deducting expenses payable by the Company, estimated at $650,000.

(3) The Company has granted the Underwriter an option for 30 days to purchase an
additional  275,000  shares at the public  offering  price per  share,  less the
underwriting  discount,  solely  to cover  over-allotments.  If such  option  is
exercised in full, the total Price to Public, Selling Commission and Proceeds to
Company will be  $13,650,000,  $1,012,000  and  $12,638,000,  respectively.  See
"Underwriting."

                                  -----------

      The Priority Common Shares,  other than the 166,666 Priority Common Shares
offered directly by the Company to certain Hersha Affiliates,  are being offered
by the Company to Anderson & Strudwick,  Incorporated (the "Underwriter") as and
if delivered to and accepted by it,  subject to the right of the  Underwriter to
reject any order in whole or in part.  It is expected  that the  delivery of the
Priority  Common  Shares will be made in New York,  New York on or about January
___, 1999.

                             Anderson & Strudwick
                                 Incorporated

   
              The date of this Prospectus is _________, 1999.
    

Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.




<PAGE>

                      [COLOR PHOTOS AND ART WORK TO COME]


<PAGE>



                               TABLE OF CONTENTS
   
<TABLE>
<CAPTION>

                                                                                           Page
                                                                                           ----
<S>                                                                                        <C>
PROSPECTUS SUMMARY ......................................................................    1
The Company .............................................................................    1
Summary Risk Factors ....................................................................    1
The Partnership .........................................................................    3
The Lessee ..............................................................................    4
The Initial Hotels ......................................................................    5
Growth Strategy .........................................................................    6
Acquisition Strategy ....................................................................    6
Internal Growth Strategy ................................................................    7
Formation Transactions ..................................................................    7
Benefits to the Hersha Affiliates .......................................................   10
Conflicts of Interest ...................................................................   11
Forecasted Distributions ................................................................   11
Tax Status ..............................................................................   12
The Offering ............................................................................   12
Summary Selected Financial Information ..................................................   13

RISK FACTORS ............................................................................   16
Conflicts of Interest ...................................................................   16
    Conflicts Relating to Sales or Refinancing of Initial Hotels ........................   16
     No Arm's-Length Bargaining on Percentage Leases, Contribution Agreements, the
     Administrative Services Agreement and Option Agreement .............................   16
    Competing  Hotels  Owned  or to be  Acquired  by the  Hersha  Affiliates ............   16
Acquisition  of  Hotels  with  Limited  Operating  History ..............................   17
Need for  Certain Consents from the Limited  Partners ...................................   17
Risks  Related to the  Company's  Initial Forecasted Distributions ......................   17
Inability to Operate the Properties .....................................................   17
Dependence on the Lessee ................................................................   17
Newly-Organized Entities ................................................................   18
Limited Numbers of Initial Hotels .......................................................   18
Guarantors of Assumed Indebtedness ......................................................   18
Substantial Dilution ....................................................................   18
Tax Risks ...............................................................................   18
    Failure to Qualify as a REIT ........................................................   18
    REIT Minimum Distribution Requirements ..............................................   19
Forecasted Statement of Operations ......................................................   19
Potential Adverse Effects of Leverage and Lack of Limits on Indebtedness ................   19
The Price Being Paid for the Initial Hotels May Exceed Their Value ......................   20
Emphasis on Franchise Hotels ............................................................   20
Concentration of Investments in Pennsylvania ............................................   20
Hotel Industry Risks ....................................................................   20
    Operating Risks .....................................................................   20
    Competition for Guests ..............................................................   20
    Investment Concentration in Single Industry .........................................   20
Seasonality of Hotel Business and the  Initial  Hotels ..................................   20
Risks  of  Operating  Hotels  under  Franchise  Licenses ................................   21
Operating Costs and Capital Expenditures; Hotel Renovation ..............................   21
Real Estate Investment Risks ............................................................   21
    General Risks of Investing in Real Estate ...........................................   21
    Illiquidity of Real Estate ..........................................................   22
    Uninsured and Underinsured Losses ...................................................   22
    Property Taxes ......................................................................   22
    Environmental Matters ...............................................................   22
     Compliance with Americans with Disabilities Act and other
       Changes in Governmental Rules and Regulations ....................................   22
Market for Priority Common Shares .......................................................   23
Effect of Market Interest Rates on Price of Priority Common Shares ......................   23
Anti-takeover Effect of Ownership Limit, Limited Partner Consents, Staggered Board, Power
   to Issue Additional Shares and Certain Provisions of Maryland Law ....................   23
    Ownership Limitation ................................................................   23
    Limited Partner Consents ............................................................   23
  Staggered Board .......................................................................   23
    Issuance of Additional Shares .......................................................   23
    Maryland Business Combination Law ...................................................   24
Dependence Upon External Financing ......................................................   24
Assumption of Contingent Liabilities of Combined Entities ...............................   24
Year 2000 Risks .........................................................................   24
Ability of Board of Trustees to Change Certain Policies .................................   25
Growth Strategy .........................................................................   25
    Competition for Acquisitions ........................................................   25
    Acquisition Risks ...................................................................   25
Reliance on Trustees and Management .....................................................   25
Possible Adverse Effect of Shares Available for Future Sale on Price of Priority Common
   Shares ...............................................................................   26

THE COMPANY .............................................................................   26

GROWTH STRATEGY .........................................................................   28
Acquisition Strategy ....................................................................   28
Internal Growth Strategy ................................................................   29

USE OF PROCEEDS .........................................................................   30

FORECASTED DISTRIBUTIONS ................................................................   31

PRO FORMA CAPITALIZATION ................................................................   34

DILUTION ................................................................................   35

SELECTED FINANCIAL INFORMATION ..........................................................   36

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS ...............................................................   39
Overview ................................................................................   39
Results of Operations of the Initial Hotels .............................................   39
Liquidity and Capital Resources .........................................................   39
Inflation ...............................................................................   40
Seasonality .............................................................................   40
Year 2000 Compliance ....................................................................   41

BUSINESS AND PROPERTIES .................................................................   42
The Initial Hotels ......................................................................   42
The Percentage Leases ...................................................................   45
Franchise Licenses ......................................................................   49
Operating Practices .....................................................................   51
Employees ...............................................................................   51
Environmental Matters ...................................................................   51
Competition .............................................................................   51
Insurance ...............................................................................   52
Depreciation ............................................................................   52
Legal Proceedings .......................................................................   52
Hersha Affiliates' Hotel Assets Not Acquired By The Company .............................   52
Ground Leases ...........................................................................   53

POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES ..............................   53
Investment Policies .....................................................................   53
Financing ...............................................................................   53
Conflict of Interest Policies ...........................................................   54
Policies with Respect to Other Activities ...............................................   55
Working Capital Reserves ................................................................   55

FORMATION  TRANSACTIONS .................................................................   56
Benefits  to the Hersha  Affiliates .....................................................   56

MANAGEMENT ..............................................................................   58
Trustees and  Executive  Officers .......................................................   58
Audit  Committee ........................................................................   59
Compensation  Committee .................................................................   60
Compensation ............................................................................   60
Exculpation and Indemnification .........................................................   60
The Option Plan .........................................................................   61
The Trustees' Plan ......................................................................   63

CERTAIN RELATIONSHIPS AND TRANSACTIONS ..................................................   64
Repayment of Indebtedness and Guarantees by Mr. Shah and the Hersha Affiliates ..........   64
Hotel Ownership and Management ..........................................................   64
Option Agreement ........................................................................   64
Payment of Franchise Transfer Fees by the Company .......................................   64

THE LESSEE ..............................................................................   65
Management of the Lessee ................................................................   65

PRINCIPAL SHAREHOLDERS ..................................................................   67

DESCRIPTION OF SHARES OF BENEFICIAL INTEREST ............................................   68
General .................................................................................   68
The Priority Common Shares ..............................................................   68
The Class B Common Shares ...............................................................   70
Voting  Rights  of  Priority  Common  Shares  and  Class B Common  Shares ..............    71
Preferred Shares .......................................................................    72
Classification or  Reclassification  of Common Shares or Preferred  Shares .............    72
Restrictions  on  Ownership  and  Transfer .............................................    72
Other Matters ..........................................................................    74

CERTAIN PROVISIONS OF MARYLAND LAW AND OF THE COMPANY'S DECLARATION
  OF TRUST AND BYLAWS ..................................................................    75
Classification of the Board of Trustees ................................................    75
Removal of Trustees ....................................................................    75
Business Combinations ..................................................................    75
Control Share Acquisitions .............................................................    76
Amendment ..............................................................................    76
Limitation of Liability and Indemnification ............................................    77
Operations .............................................................................    77
Dissolution of the Company .............................................................    78
Advance Notice of Trustees Nominations and New Business ................................    78
Possible Anti-takeover Effect of Certain Provisions of Maryland Law and of the
   Declaration of Trust and Bylaws .....................................................    78
Maryland Asset Requirements ............................................................    78

SHARES AVAILABLE FOR FUTURE SALE .......................................................    79

PARTNERSHIP AGREEMENT ..................................................................    81
Management .............................................................................    81
Transferability of Interests ...........................................................    81
Capital Contribution ...................................................................    81
Redemption Rights ......................................................................    82
Operations .............................................................................    82
Distributions ..........................................................................    83
Allocations ............................................................................    83
Term ...................................................................................    83
Tax Matters ............................................................................    83

FEDERAL INCOME TAX CONSEQUENCES ........................................................    84
Taxation of the Company ................................................................    84
Requirements for Qualification .........................................................    85
Failure to Qualify .....................................................................    91
Taxation of Taxable U.S. Shareholders ..................................................    92
Taxation of Shareholders on the Disposition of the Common Shares .......................    92
Capital Gains and Losses ...............................................................    93
Information Reporting Requirements and Backup Withholding ..............................    93
Taxation of Tax-Exempt Shareholders ....................................................    93
Taxation of Non-U.S. Shareholders ......................................................    94
Other Tax Consequences .................................................................    95
Tax Aspects of the Partnership .........................................................    95
Sale of the Company's or the Partnership's Property ....................................    97

UNDERWRITING ...........................................................................    99

EXPERTS ................................................................................   100

REPORTS TO SHAREHOLDERS ................................................................   100

LEGAL MATTERS ..........................................................................   100

ADDITIONAL INFORMATION .................................................................   100

GLOSSARY ...............................................................................   102

INDEX TO FINANCIAL STATEMENTS ..........................................................   F-1
</TABLE>
    

                                       ii
<PAGE>


                              PROSPECTUS SUMMARY

      The  following  summary is qualified in its entirety by the more  detailed
information and financial  statements and the notes thereto appearing  elsewhere
in this  Prospectus.  Unless the context  otherwise  indicates,  all  references
herein to the "Company" include Hersha  Hospitality Trust and Hersha Hospitality
Limited  Partnership  and its  subsidiaries.  The Company is offering  2,000,000
Priority Common Shares pursuant to this Prospectus, 1,833,334 of which are being
offered to the  Underwriter and 166,666 of which are being offered to the Hersha
Affiliates (as herein  defined).  Unless  otherwise  indicated,  the information
contained  herein  assumes that (i) only the  1,833,334  Priority  Common Shares
being  offered  to  the  Underwriter   are  sold  and  (ii)  the   Underwriter's
over-allotment  option is not  exercised.  The  offering of  1,833,334  Priority
Common Shares to the  Underwriter is referred to herein as the  "Offering."  See
"Glossary" beginning on page 102 for the definitions of certain additional terms
used in this Prospectus.

                                  The Company

      Hersha  Hospitality  Trust (the  "Company")  has been  established  to own
initially  interests  in ten hotels (the  "Initial  Hotels") and to continue the
hotel  acquisition and development  strategies of Hasu P. Shah,  Chairman of the
Board of Trustees  and Chief  Executive  Officer of the  Company.  The  Company,
formed in May 1998, is a self-advised Maryland real estate investment trust that
intends to qualify as a real estate investment trust ("REIT") for federal income
tax purposes.  The Initial Hotels  include three Holiday Inn Express(R)  hotels,
two Hampton Inn(R) hotels,  two Holiday Inn(R) hotels, two Comfort Inn(R) hotels
and one Clarion  Suites(R) hotel. The Initial Hotels are located in Pennsylvania
and contain an  aggregate  of 989 rooms.  The Holiday Inn  Express(R)  hotels in
Hershey, Pennsylvania and New Columbia,  Pennsylvania,  the Hampton Inn(R) hotel
in  Carlisle,   Pennsylvania   and  the  Comfort  Inn(R)  hotel  in  Harrisburg,
Pennsylvania (the "Newly-Developed  Hotels") are newly constructed and therefore
have limited operating history.  The Holiday Inn Express(R) hotel in Harrisburg,
Pennsylvania,  the  Holiday  Inn(R)  hotel in  Milesburg,  Pennsylvania  and the
Comfort Inn(R) hotel in Denver, Pennsylvania (the "Newly-Renovated Hotels") have
been newly  renovated and, as a result,  the Company  believes that such hotels'
future performance will improve  significantly over such hotels' prior operating
histories.  The  remaining  hotels,  the Hampton  Inn(R)  hotel in  Selinsgrove,
Pennsylvania,  the Holiday  Inn(R) hotel and  conference  center in  Harrisburg,
Pennsylvania and the Clarion  Suites(R) hotel in Philadelphia,  Pennsylvania are
referred to herein as the "Stabilized Hotels."

                             Summary Risk Factors

      An investment in the Priority  Common Shares involves  various risks,  and
investors should carefully  consider the matters discussed under "Risk Factors,"
including, among others, the following:

      o  Conflicts of interest  between the Company,  the Hersha  Affiliates and
         the Lessee that may have resulted,  or may in the future result, in the
         interests  of  the  shareholders  not  being  reflected  fully  in  all
         decisions  made or  actions  taken  by  officers  and  Trustees  of the
         Company, including:

            >> conflicts  related to the adverse tax  consequences to the Hersha
               Affiliates  upon a sale  of any  of  the  Initial  Hotels  or the
               refinancing  or prepayment of principal on certain of the Assumed
               Indebtedness,  and the related  risk that the Hersha  Affiliates'
               personal  interests  with regard to a sale or  refinancing  of an
               Initial Hotel or repayment of certain of the Assumed Indebtedness
               could be adverse to those of the Company;

            >> lack of  arm's-length  negotiations  with respect to the terms of
               the  Percentage  Leases,  the  contribution  agreements  for  the
               Initial Hotels,  the Option  Agreement (as herein  defined),  the
               Administrative  Services  Agreement  (as herein  defined) and the
               Hersha   Affiliates'   conflicts   relating  to  enforcing  those
               agreements;

            >> conflicts  relating to ownership and operation of other hotels by
               the Hersha Affiliates; and

            >> conflicts relating to competing demands on Mr. Shah's time.

      o  The   purchase   prices   for  the   Newly-Developed   Hotels  and  the
         Newly-Renovated  Hotels are based upon  projections by management as to

                                       1

<PAGE>
         the expected  operating results of such hotels,  subjecting the Company
         to risks  that  those  hotels  may not  achieve  anticipated  operating
         results and the rent received by the Company from such hotels after the
         First Adjustment Date or Second  Adjustment Date, as applicable,  could
         be less than  anticipated,  which could adversely  affect the amount of
         cash available for distribution to the shareholders of the Company.

      o  The holders of at least two-thirds of the interests in the Partnership,
         including the Company,  which initially will own  approximately  only a
         32%  interest  in the  Partnership,  must  approve,  subject to certain
         conditions,  a sale of all or  substantially  all of the  assets of the
         Partnership  or a merger or  consolidation  of the  Partnership,  which
         could  result  in  the  disapproval  of a  transaction  that  would  be
         beneficial to the shareholders of the Company.

      o  Risks  associated with  distributing  100% of forecasted cash available
         for  distribution,  including the risk that, after the Priority Period,
         actual cash available for  distribution  will be  insufficient to allow
         the Company to maintain its proposed initial distribution rate.

      o  The Company's lack of control over the daily  operations of the Initial
         Hotels could, in the event that the Lessee fails to effectively operate
         the Initial Hotels, make the Company's business strategy more difficult
         to achieve,  which could adversely  affect the amount of cash available
         for distribution to the shareholders of the Company.

      o  The dependence of the Company on the Lessee's  ability to make payments
         under the Percentage  Leases in order to generate  revenues may, in the
         event that there is a reduction  in  revenues  at the  Initial  Hotels,
         adversely  affect the amount of cash available for  distribution to the
         shareholders of the Company.  The Lessee has nominal net worth and must
         generate  sufficient  operating  income from the Initial Hotels to fund
         its rent payment obligations under the Percentage Leases.

      o  The Company and the Partnership were recently  formed,  and the Company
         has no experience operating as a REIT or a public company.

      o  The Company initially will own only ten hotels.  Thus,  adverse changes
         in the  operations  of any of the ten Initial  Hotels  could  adversely
         affect  the  amount  of  cash   available  for   distribution   to  the
         shareholders of the Company.

      o  Mr.  Shah,  the  partners of the  Combined  Entities and certain of the
         Combined  Entities   guarantee  the  Assumed   Indebtedness,   and  the
         bankruptcy of any of the  guarantors  would  constitute a default under
         the related loan  documents,  which  default would cause some or all of
         the Assumed  Indebtedness to become  immediately due and payable.  This
         accelerated payment could adversely affect the Company's cash available
         for  distribution.  If the Company is unable to make such payment,  the
         Company  may be  forced  to sell  the  Initial  Hotels  that  serve  as
         collateral for such Assumed Indebtedness in order to make such payment.

      o  The  Offering  Price  exceeds  the net  tangible  book value per share.
         Therefore,  purchasers  of Priority  Common Shares in the Offering will
         realize an immediate and substantial dilution of $2.14, or 35.6% of the
         Offering  Price,  in the net tangible  book value of their  shares.  In
         addition,  in  the  event  that  any  of  the  purchase  prices  of the
         Newly-Renovated  Hotels or the Newly-Developed  Hotels are increased on
         the First Adjustment Date or the Second Adjustment Date, as applicable,
         owners of the  Priority  Common  Shares  at such  time will  experience
         further dilution.

      o  Risk of taxation of the Company as a regular corporation if it fails to
         qualify as a REIT and the  Company's  liability  for  federal and state
         taxes on its income in such  event,  which would  adversely  affect the
         amount of cash available for  distribution  to the  shareholders of the
         Company.

   
      o  The Company's  Forecasted Statement of Operations for the twelve months
         ending   January  31,  2000  (the   "Forecast")  is  based  on  certain
         assumptions  and  estimates,  some of which will not  materialize,  and
         unanticipated  events may occur that could materially  adversely affect
    
                                       2

<PAGE>
   
         the actual  results  achieved  by the  Company  during  the  forecasted
         period. Consequently, the Company's actual results of operations during
         the forecasted  period will vary from the Forecast and such  variations
         may be material.
    

      o  The Assumed Indebtedness will represent  approximately 37% of the total
         purchase  prices paid by the Company for the Initial  Hotels.  Although
         the Company's policy is to limit consolidated indebtedness to less than
         67% of the total purchase  prices paid by the Company for the hotels in
         which it has invested,  there is no limit on the  Company's  ability to
         incur debt  contained  in the  Declaration  of Trust or Bylaws.  If the
         Company  is unable to meet its debt  service  obligations  or repay (or
         refinance)  its debt when due, one or more of the Initial Hotels may be
         lost to foreclosure.

      o  The price to be paid by the Company  for the Initial  Hotels may exceed
         the fair market value as determined  by a third-party  appraisal of the
         Initial Hotels.

      o  Five of the Initial  Hotels are  licensed  under one  franchise  brand,
         Holiday Inn/Holiday Inn Express,  and any adverse  developments to that
         franchise brand could adversely affect the amount of cash available for
         distribution to the shareholders of the Company.

      o  The geographic  concentration in Pennsylvania of the Initial Hotels may
         expose the Company to regional economic  fluctuations that could have a
         significant negative effect on the operation of the Initial Hotels, and
         ultimately on cash available for  distribution  to the  shareholders of
         the Company.

      o  Risks  affecting the real estate or hospitality  industries  generally,
         including  economic and other  conditions that may adversely affect the
         Company's  real estate  investments  and the  Lessee's  ability to make
         lease payments,  potential  increases in assessed real estate values or
         property  tax  rates,   the  relative   illiquidity   of  real  estate,
         competition,  uninsured  or  underinsured  losses,  and  the  potential
         liability for unknown or future environmental liabilities, any of which
         could adversely affect the amount of cash available for distribution to
         the shareholders of the Company.

      o  The absence of a prior market for the Priority Common Shares,  the lack
         of  assurance  that an active  trading  market will develop or that the
         Priority Common Shares will trade at or above the Offering  Price,  and
         the potential  negative  effect of an increase in interest rates on the
         market price of the Priority Common Shares.

      o  The  restrictions  on ownership of Priority  Common  Shares and certain
         other   provisions   in  the  Company's   declaration   of  trust  (the
         "Declaration  of Trust") or the Company's  Bylaws (the "Bylaws")  could
         have the effect of inhibiting a change of control of the Company,  even
         when  a  change  of  control  would  be  beneficial  to  the  Company's
         shareholders.

                                The Partnership

      The Company will contribute substantially all of the net proceeds from the
Offering  to Hersha  Hospitality  Limited  Partnership  (the  "Partnership")  in
exchange for  approximately a 32% partnership  interest in the Partnership.  The
Company will be the sole general partner of the  Partnership.  Shortly after the
closing of the  Offering,  the  Partnership  will  acquire,  directly or through
subsidiary partnerships, 100% of the equity interests in the Initial Hotels. Mr.
Shah and certain affiliates (the "Hersha  Affiliates") own the partnerships that
currently own all of the Initial Hotels (collectively, the "Combined Entities").
Ownership of the land  underlying  two of the Initial Hotels will be retained by
certain  Hersha  Affiliates  and will be leased to the  Partnership  pursuant to
separate ground leases, each with a 99-year term, and collectively providing for
rent of $21,000 per year. See "Certain Relationships and Transactions."

      The  Partnership  will  acquire  the Initial  Hotels in  exchange  for (i)
Subordinated Units that will be redeemable,  subject to certain limitations, for
an aggregate of  approximately 4 million Class B Common Shares,  with a value of
approximately $23.8 million based on the Offering Price, and (ii) the assumption
of  approximately  $23.8 million of indebtedness  related to the Initial Hotels,

                                       3

<PAGE>
approximately  $17.4 million of which (the "Assumed  Indebtedness")  will remain
outstanding and approximately  $6.4 million of which will be repaid  immediately
after the  acquisition  of the  Initial  Hotels  using the net  proceeds  of the
Offering.   See   "Formation   Transactions."   The   purchase   prices  of  the
Newly-Renovated  Hotels  will  be  adjusted  as soon  as the  Company's  and the
Lessee's audited financial  statements for the year ended December 31, 1999 (the
"First  Adjustment   Date")  become  available.   The  purchase  prices  of  the
Newly-Developed  Hotels  will  be  adjusted  as soon  as the  Company's  and the
Lessee's audited financial  statements for the year ended December 31, 2000 (the
"Second  Adjustment Date") become available.  The adjustments will be calculated
by applying the initial pricing  methodology to such hotels' cash flows as shown
on the  Company's and the Lessee's  audited  financial  statements  for the year
ended on the First Adjustment Date or the Second Adjustment Date, as applicable,
and the adjustments must be approved a majority of the Independent  Trustees (as
herein  defined).  If the repricing  produces a higher  aggregate value for such
hotels,  the Hersha Affiliates will receive an additional number of Subordinated
Units that, when multiplied by the Offering Price,  equals the increase in value
plus the value of any  distributions  that would have been made with  respect to
such Subordinated  Units if such Subordinated  Units had been issued at the time
of  acquisition  of such hotels.  If,  however,  the repricing  produces a lower
aggregate  value for such  hotels,  the Hersha  Affiliates  will  forfeit to the
Partnership  that number of  Subordinated  Units that,  when  multiplied  by the
Offering Price, equals the decrease in value plus the value of any distributions
made with respect to such Subordinated Units.

                                  The Lessee

      In order for the Company to qualify as a REIT, neither the Company nor the
Partnership may operate hotels.  Therefore, the Initial Hotels will be leased to
Hersha  Hospitality   Management,   L.P.,  a  Pennsylvania  limited  partnership
wholly-owned by certain of the Hersha  Affiliates  (the  "Lessee"),  pursuant to
leases  (the  "Percentage  Leases")  that are  designed  to allow the Company to
participate  in growth in  revenues  of the  Initial  Hotels by  providing  that
percentages  of such  revenues  be paid by the Lessee as rent.  Each  Percentage
Lease has been structured to provide  anticipated rents at least equal to 12% of
the  purchase  price  paid  for the  hotel,  net of (i)  property  and  casualty
insurance  premiums,  (ii) real estate and personal  property taxes, and (iii) a
reserve for  furniture,  fixtures and equipment  equal to 4% (6% for the Holiday
Inn,  Harrisburg,  PA and the Holiday Inn, Milesburg,  PA) of gross revenues per
quarter at the hotel. This pro forma return is based on certain  assumptions and
historical revenues for the Initial Hotels (including projected revenues for the
Newly-Developed  Hotels and the Newly-Renovated  Hotels) and no assurance can be
given that future  revenues for the Initial Hotels will be consistent with prior
performance  or the  estimates.  See "Risk  Factors--Acquisition  of Hotels with
Limited  Operating  History."  The rent on the  Newly-Developed  Hotels  and the
Newly-Renovated  Hotels  until the First  Adjustment  Date or Second  Adjustment
Date, as applicable,  will be fixed (the "Initial Fixed Rent").  After the First
Adjustment  Date or the Second  Adjustment  Date,  as  applicable,  rent will be
computed  with  respect to the  Newly-Developed  Hotels and the  Newly-Renovated
Hotels based on the  percentage  rent  formulas  described  herein.  The Initial
Hotels will be operated by the Lessee.  The Percentage  Leases will have initial
terms of five years and may be extended for two  additional  five-year  terms at
the option of the Lessee. See "Business and Properties--The Percentage Leases."

                                       4

<PAGE>
                              The Initial Hotels

      The  following  table sets forth certain  information  with respect to the
Initial Hotels:

<TABLE>
<CAPTION>

                                     Twelve Months Ended December 31, 1997
                                     -------------------------------------   Average
                         Number of    Room           Other                    Daily   
Initial Hotels             Rooms     Revenue      Revenue(1)     Occupancy    Rate    REVPAR(2)
- --------------           ---------   -------      ---------      ---------   ------   ---------
<S>                        <C>    <C>             <C>               <C>     <C>        <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA(3) ........   85     $   210,612     $     4,877       38.8%   $   75.62  $   29.35
 New Columbia, PA(4) ...   81     $    13,369     $       253        9.0%   $   59.68  $    5.39

Hampton Inn:
 Carlisle, PA(5) .......   95         659,861           8,421       53.5%   $   65.33  $   34.93

Comfort Inn:
 Harrisburg, PA(6) .....   81

Newly-Renovated
Holiday Inn Express:
 Harrisburg, PA(7) .....  117       1,357,241         176,868       56.4%   $   56.33  $   31.78

Holiday Inn:
 Milesburg, PA .........  118       1,254,070         220,684       52.0%   $   56.07  $   29.13
Comfort Inn:
 Denver, PA (8) ........   45         658,285               0       54.7%   $   73.26  $   40.08

Stabilized
Holiday Inn Hotel and
 Conference Center:
 Harrisburg, PA ........  196       3,103,820       1,787,958       63.3%   $   68.22  $   43.17

Hampton Inn:
 Selinsgrove, PA (9) ...   75       1,271,943          46,148       71.9%   $   65.29  $   46.96

Clarion Suites:
 Philadelphia, PA ......   96       2,350,702         319,950       73.7%   $   91.02  $   67.09
                         ----     -----------     -----------       ----    ---------  ---------
Total/weighted average .  989     $10,879,903     $ 2,565,159       60.2%   $   68.27  $   41.09
                         ====     ===========     ===========       ====    =========  =========
</TABLE>


(1) Represents restaurant revenue, telephone revenue and other revenue.

(2) Revenue per available room ("REVPAR") is determined by dividing room revenue
    by available rooms for the applicable period.

(3) This  hotel  opened in October  1997 and,  thus,  the data  shown  represent
    operations from the date of opening through December 31, 1997.

(4) This hotel  opened in  December  1997 and,  thus,  the data shown  represent
    operations from the date of opening through December 31, 1997.

(5) This  hotel  opened  in June  1997  and,  thus,  the  data  shown  represent
    operations from the date of opening through December 31, 1997.

(6) This hotel opened in May 1998.

(7) The land  underlying this hotel will be leased to the Partnership by certain
    Hersha Affiliates for rent of $15,000 per year for 99 years.

(8) The land  underlying this hotel will be leased to the Partnership by certain
    Hersha Affiliates for rent of $6,000 per year for 99 years.

(9) A portion of the land adjacent to this hotel,  which is not  currently  used
    for hotel  operations,  will be leased to a Hersha Affiliate for $1 per year
    for 99 years.

For  further  information  regarding  the  Initial  Hotels,  see  "Business  and
Properties - The Initial Hotels" and " - The Percentage Leases."

                                       5

<PAGE>

                                Growth Strategy

      The Company will seek to enhance  shareholder value by increasing  amounts
available for  distribution to shareholders by (i) acquiring  additional  hotels
that  meet  the  Company's  investment  criteria  as  described  below  and (ii)
participating  in any  increased  revenue  from the Initial  Hotels  through the
Percentage Leases.

Acquisition Strategy

      The Company intends to acquire  additional hotels that meet its investment
criteria as  described  below.  See "The  Company--Growth  Strategy--Acquisition
Strategy."  The Company will emphasize  limited  service and full service hotels
with strong,  national franchise affiliations in the upper-economy and mid-scale
market  segments,  or hotels with the  potential to obtain such  franchises.  In
particular,  the Company will consider  acquiring limited service hotels such as
Comfort Inn(R), Best Western(R),  Days Inn(R), Fairfield Inn(R), Hampton Inn(R),
Holiday  Inn(R)  and  Holiday  Inn  Express(R)   hotels,   and  limited  service
extended-stay hotels such as Hampton Inn and Suites(R), Homewood Suites(R), Main
Stay Suites(R) and Residence Inn by Marriott(R)  hotels.  Under the Bylaws,  any
transaction  involving  the Company,  including  the  purchase,  sale,  lease or
mortgage of any real estate asset, in which a Trustee or officer of the Company,
or any Affiliate (as herein defined) thereof, has an interest (other than solely
as a result of his status as a Trustee,  officer or  shareholder of the Company)
must be approved by a majority of the members of the Company's Board of Trustees
(the  "Trustees"),  including a majority of the members of the Board of Trustees
who do not  have an  interest  in  such  transaction  and who are not  officers,
directors  or  employees  of the  Company,  any lessee of the  Company's  or the
Partnership's  properties or any underwriter or placement agent of the shares of
beneficial  interest of the Company that has been engaged by the Company  within
the past three years, or any Affiliate thereof (the "Independent Trustees").

      The Company intends to focus predominately on investments in hotels in the
eastern United States.  Such  investments  may include hotels newly developed by
the Hersha Affiliates. Pursuant to an agreement among Hasu P. Shah, Jay H. Shah,
Neil H. Shah,  Bharat C. Mehta,  Kanti D. Patel,  Rajendra O.  Gandhi,  Kiran P.
Patel,  David L. Desfor,  Madhusudan I. Patni and Manhar  Gandhi,  each a Hersha
Affiliate,  the  Partnership  will have an option to acquire any hotels owned or
developed in the future by the Hersha  Affiliates  within 15 miles of any of the
Initial Hotels or any hotel  subsequently  acquired by the  Partnership  for two
years after  acquisition or development (the "Option  Agreement").  See "Certain
Relationships and Transactions--Option  Agreement." The Company's initial policy
with respect to acquisitions of hotels (the "Acquisition  Policy") is to acquire
hotels  for  which it  expects  to  receive  rents at least  equal to 12% of the
purchase price paid for each hotel,  net of (i) property and casualty  insurance
premiums,  (ii) real estate and personal property taxes, and (iii) a reserve for
furniture,  fixtures and equipment equal to 4% (6% in the case of a full-service
hotel) of gross revenues per quarter at each hotel. The Trustees,  however,  may
change the Acquisition  Policy at any time without the approval of the Company's
shareholders.

      The  Company  intends to lease  hotels  that it  acquires in the future to
operators,  including  the  Lessee as well as  operators  unaffiliated  with the
Lessee.  Future  leases  with  the  Lessee  generally  will  be  similar  to the
Percentage Leases. See "Business and Properties--The  Percentage Leases." Future
leases with operators  unaffiliated with the Lessee may or may not be similar to
the Percentage  Leases.  The Trustees will negotiate the terms and provisions of
each future lease, depending on the purchase price paid, economic conditions and
other factors deemed relevant at the time.

      The Company's additional  investments in hotels may be financed,  in whole
or in part, with  undistributed  cash,  subsequent  issuances of Priority Common
Shares or other  securities,  or borrowings.  The Company is currently  pursuing
with lenders a $10 million  line of credit (the "Line of Credit").  A failure to
obtain  the Line of Credit  could  adversely  affect  the  Company's  ability to
finance  its growth  strategy.  See "Risk  Factors  --Dependence  Upon  External
Financing." The Company's initial policy is to limit  consolidated  indebtedness
to less than 67% of the aggregate purchase prices for the hotels in which it has
invested (the "Debt Policy"). The Trustees,  however, may change the Debt Policy
without the  approval of the  Company's  shareholders.  The  aggregate  purchase
prices  paid by the  Company  for the  Initial  Hotels  is  approximately  $47.3
million.  After the Formation  Transactions,  the Company's indebtedness will be
approximately  $17.4 million  (consisting  of the Assumed  Indebtedness),  which
represents  approximately 37% of the aggregate  purchase price to be paid by the
Company.  Because of the Debt Policy and the amount of the Assumed Indebtedness,
the success of the Company's  acquisition  strategy will depend in the future on

                                       6

<PAGE>
its ability to access additional capital through issuances of equity securities.
See "The  Company--Growth  Strategy--Investment  Criteria and Financing,"  "Risk
Factors--Risks  of  Leverage"  and  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations--Liquidity and Capital Resources."

Internal Growth Strategy

      The Percentage  Leases are designed to allow the Company to participate in
growth in revenues at the Initial  Hotels.  See  "Business  and  Properties--The
Percentage  Leases." The Percentage  Leases generally  provide for the Lessee to
pay in  each  calendar  quarter  the  greater  of base  rent  ("Base  Rent")  or
percentage rent ("Percentage  Rent"). The Percentage Rent for each Initial Hotel
is  comprised  of (i) a percentage  of room  revenues up to a certain  threshold
amount (the  "Threshold"),  (ii) a percentage  of room revenues in excess of the
Threshold  but not more  than an  incentive  threshold  amount  (the  "Incentive
Threshold"),  (iii) a  percentage  of room  revenues in excess of the  Incentive
Threshold  and (iv) a  percentage  of  revenues  other than room  revenues.  The
Incentive  Threshold is designed to provide  incentive to the Lessee to generate
higher  revenues at each hotel by lowering  the  percentage  of revenue  paid as
Percentage  Rent once room  revenues  reach certain  levels.  In the case of the
Newly-Developed  Hotels and the Newly-Renovated  Hotels, the Lessee will pay the
Initial  Fixed Rent  until the First  Adjustment  Date or the Second  Adjustment
Date, as applicable, after which the Lessee will pay the greater of Base Rent or
Percentage  Rent. See "Business and  Properties--The  Initial Hotels" and "--The
Percentage  Leases--Amounts  Payable Under the  Percentage  Leases." The Initial
Fixed  Rent,  the Base Rent and  Percentage  Rent are  hereinafter  referred  to
collectively as "Rent."

                            Formation Transactions

      The principal transactions in connection with the formation of the Company
and  the  acquisition  of  interests  in  the  Initial  Hotels  (the  "Formation
Transactions") are as follows:

      o     The  Company  will  sell  1,833,334  Priority  Common  Shares to the
            Underwriter at the Offering  Price.  The net proceeds to the Company
            from the Offering will be contributed to the Partnership in exchange
            for  approximately  a  32%  general  partnership   interest  in  the
            Partnership.  In addition,  the Company will offer 166,666  Priority
            Common Shares to the Hersha  Affiliates at the Offering  Price.  The
            information  contained  herein  assumes  that none of these  166,666
            Priority Common Shares are sold.

     o      The Partnership  will acquire the Initial Hotels by acquiring either
            all of the  partnership  interests in the  Combined  Entities or the
            Initial Hotels in exchange for (i)  Subordinated  Units that will be
            redeemable,  subject to certain  limitations,  for an  aggregate  of
            approximately  4  million  Class B  Common  Shares,  with a value of
            approximately $23.8 million based on the Offering Price and (ii) the
            assumption of approximately $23.8 million in indebtedness secured by
            all of the Initial Hotels,  approximately $6.4 million of which will
            be repaid with the proceeds of the Offering.  The purchase prices of
            the Newly-Developed  Hotels and the  Newly-Renovated  Hotels will be
            adjusted on the First Adjustment Date or the Second Adjustment Date,
            as applicable, as described in "--The Company."

      o     The  land   underlying   the   Holiday  Inn   Express,   Harrisburg,
            Pennsylvania and the Comfort Inn, Denver,  Pennsylvania each will be
            leased to the Partnership by certain Hersha Affiliates for aggregate
            rent of $21,000 per year for 99 years.  Also,  a portion of the land
            adjacent  to the  Hampton  Inn,  Selinsgrove,  Pennsylvania  will be
            leased to a Hersha Affiliate for $1 per year for 99 years.

     o      Each  Initial  Hotel  will be leased  to the  Lessee  pursuant  to a
            Percentage  Lease.  The  Percentage  Leases  will  have  an  initial
            non-cancelable  term of five years.  All,  but not less than all, of
            the  Percentage  Leases may be extended for an additional  five-year
            term.  At the end of the first  extended  term,  the Lessee,  at its
            option,  may  extend  some or all of the  Percentage  Leases for the
            Initial  Hotels for an additional  five-year  term.  The  Percentage
            Leases  generally  provide  for the  Lessee to pay in each  calendar
            quarter  the  greater  of the  Base  Rent or  Percentage  Rent.  The

                                       7

<PAGE>
            Percentage  Rent  for  each  Initial  Hotel  is  comprised  of (i) a
            percentage of room revenues up to the  Threshold,  (ii) a percentage
            of room  revenues  in  excess  of the  Threshold  but less  than the
            Incentive  Threshold,  (iii) a percentage of room revenues in excess
            of the Incentive  Threshold and (iv) a percentage of revenues  other
            than room revenues.  The Incentive  Threshold is designed to provide
            an  incentive  to the Lessee to  generate  higher  revenues  at each
            hotel.  Until the First  Adjustment  Date or the  Second  Adjustment
            Date, as applicable,  the rent on the Newly-Developed Hotels and the
            Newly-Renovated Hotels will be the Initial Fixed Rents applicable to
            those  hotels.  After  the  First  Adjustment  Date  or  the  Second
            Adjustment  Date, as applicable,  rent will be computed with respect
            to the Newly-Developed  Hotels and the Newly-Renovated  Hotels based
            on the percentage rent formulas  described  herein.  The Lessee will
            hold  the  franchise  license  (the  "Franchise  License")  for each
            Initial Hotel. See "Business and Properties--The Percentage Leases."

     o      The  Partnership  and certain of the Hersha  Affiliates have entered
            into the Option  Agreement,  pursuant to which the Hersha Affiliates
            will  agree  that,  if they  develop or own any hotels in the future
            that are  located  within  15 miles  of any  Initial  Hotel or hotel
            subsequently acquired by the Partnership, the Hersha Affiliates will
            give the  Partnership  the option to  purchase  such  hotels for two
            years after acquisition or development. See "Risk Factors--Conflicts
            of Interest--Competing  Hotels Owned or to be Acquired by the Hersha
            Affiliates"  and  "Policies and  Objectives  with Respect to Certain
            Activities--Conflict of Interest Policies--The Option Agreement."

     o      The  Company  and the  Lessee  will  enter  into the  Administrative
            Services  Agreement,  pursuant  to which  the  Lessee  will  provide
            certain administrative  services in exchange for an annual fee equal
            to $55,000, plus $10,000 for each hotel owned by the Company.

      o     The Company has granted the Underwriter warrants to purchase 183,333
            Priority Common Shares (the "Underwriter  Warrants") for a period of
            five years at a price per share equal to 165% of the Offering Price.

      o     The Partnership has granted 2744 Associates, L.P., which is a Hersha
            Affiliate,   warrants  to  purchase   250,000   Units  (the  "Hersha
            Warrants")  for a period of five  years at a price per Unit equal to
            165% of the Offering Price.

                                       8
<PAGE>

                 [Flow chart describing the organization of the
             Company after completion of the Offering appears here]

                                       9

<PAGE>



(1)   Four of the Initial  Hotels will be held directly by the  Partnership  and
      the remaining six Initial  Hotels will be held by subsidiary  partnerships
      of the Partnership. The Company will lease the land underlying the Holiday
      Inn  Express,  Harrisburg,  Pennsylvania  and  the  Comfort  Inn,  Denver,
      Pennsylvania from certain Hersha  Affiliates  pursuant to separate leases,
      each with a term of 99 years, and  collectively  providing for annual rent
      of $21,000.

                       Benefits to the Hersha Affiliates

      As a result of the  Formation  Transactions,  the Hersha  Affiliates  will
receive significant benefits, including but not limited to the following:

      o     The  Hersha   Affiliates   will  receive   approximately  4  million
            Subordinated  Units in exchange  for their  interests in the Initial
            Hotels, which will have a value of approximately $23.8 million based
            on the Offering  Price.  The  Subordinated  Units held by the Hersha
            Affiliates  will be more liquid than their current  interests in the
            Combined  Entities if a public trading market for the Class B Common
            Shares  commences or when such shares are  converted  into  Priority
            Common Shares and after the applicable holding periods expire.

      o     The Lessee,  which is owned by the Hersha Affiliates,  will hold the
            Franchise  Licenses  for the Initial  Hotels and will be entitled to
            all revenues from the Initial Hotels after payment of Rent under the
            Percentage Leases and other operating expenses. The Company will pay
            certain  expenses in  connection  with the transfer of the Franchise
            Licenses to the Lessee. See "The Lessee."

      o     Approximately  $6.4  million of  indebtedness  owed by the  Combined
            Entities  will be  repaid  with a  portion  of the  proceeds  of the
            Offering.  Approximately $4 million of such  indebtedness is owed to
            entities controlled by the Hersha Affiliates and relates principally
            to hotel development expenses in connection with the Initial Hotels.
            Certain of the Assumed Indebtedness is and will remain guaranteed by
            the Hersha Affiliates. Upon the repayment of such indebtedness,  the
            Hersha Affiliates will be released from the related guarantees.  The
            Hersha Affiliates may receive increased cash  distributions from the
            operations  of the Initial  Hotels as a result of the  reduction  of
            indebtedness on the Initial Hotels.

      o     If the  repricing  on  the  First  Adjustment  Date  or  the  Second
            Adjustment  Date,  as  applicable,  produces a higher  value for the
            Newly-Developed  Hotels or the  Newly-Renovated  Hotels,  the Hersha
            Affiliates will receive an additional  number of Subordinated  Units
            that, when multiplied by the Offering Price,  equals the increase in
            value plus the value of any distributions  that would have been made
            in  connection  with such  Subordinated  Units if such  Subordinated
            Units had been issued in  connection  with the  acquisition  of such
            hotels.

      o     The Lessee, which is owned by the Hersha Affiliates, will receive an
            annual fee equal to  $55,000,  plus  $10,000 for each hotel owned by
            the Company for  providing  certain  administrative  services to the
            Company.

      o     Certain tax consequences to the Hersha  Affiliates from the transfer
            of equity interests in the Initial Hotels will be deferred.

      o     Messrs.  Hasu P. Shah,  K.D.  Patel and Bharat C. Mehta will receive
            $7,500 per year for  serving  as  Trustees.  Mr.  Shah shall also be
            entitled  to  receive a salary of not more  than  $100,000  per year
            provided  that the Priority  Common  Shares have a closing  price of
            $9.00 per share or higher for 20 consecutive trading days and remain
            at or above $9.00 per share.

      o     The Partnership has granted 2744 Associates, L.P., which is a Hersha
            Affiliate,  the Hersha  Warrants  to  purchase  250,000  Units for a
            period  of five  years  at a price  per  share  equal to 165% of the
            Offering Price.

                                       10

<PAGE>
      o     Certain of the Hersha Affiliates will receive a total of $21,000 per
            year  pursuant to 99-year  ground leases with respect to the Holiday
            Inn Express,  Harrisburg,  Pennsylvania and the Comfort Inn, Denver,
            Pennsylvania.

      o     A portion of the land  adjacent  to the  Hampton  Inn,  Selinsgrove,
            Pennsylvania  will be leased to a Hersha  Affiliate  for $1 per year
            for 99 years.

                             Conflicts of Interest

      The Company  will be subject to certain  conflicts  of interest  resulting
from its  relationship  with the  Lessee.  Specifically,  certain  of the senior
officers of the Company will also be senior officers of the Lessee and will thus
be subject to  conflicting  fiduciary  duties  when  negotiating  between  those
entities.  In  addition,  certain  senior  officers  and Trustees of the Company
collectively own approximately 35% of the Lessee,  and their fiduciary duties to
the Company may be in conflict with their pecuniary interest in the Lessee. As a
result,  the terms of  negotiations  and agreements  between the Company and the
Lessee may not solely reflect the interests of the Company's shareholders.

      The Company has adopted certain policies in its governing instruments, has
entered into certain  agreements and is subject to certain provision of Maryland
law, all of which are designed to minimize the effects of potential conflicts of
interest. The Declaration of Trust, with limited exceptions, requires that three
of the Company's  Trustees be Independent  Trustees.  Such  Independent  Trustee
requirement  may not be  amended,  altered,  changed  or  repealed  without  the
affirmative  vote of at least a majority of the members of the Board of Trustees
(and the  affirmative  vote of the  holders of not less than  two-thirds  of the
outstanding  shares of  beneficial  interest  of the  Company  entitled  to vote
thereon).  In addition,  the Partnership  has entered into the Option  Agreement
with certain of the Hersha  Affiliates  pursuant to which the Hersha  Affiliates
will agree that if they develop or own any hotels in the future that are located
within  15 miles of any  Initial  Hotel or hotel  subsequently  acquired  by the
Partnership,  the  Hersha  Affiliates  will give the  Partnership  the option to
purchase   such  hotels  for  two  years.   See  "Risk   Factors--Conflicts   of
Interest--Competing Hotels Owned or to be Acquired by the Hersha Affiliates" and
"Policies  and  Objectives  with  Respect  to  Certain  Activities--Conflict  of
Interest  Policies--The  Option  Agreement."  The  Trustees  also are subject to
certain  provisions of Maryland law, which are designed to eliminate or minimize
certain  potential  conflicts of interest.  See  "Policies and  Objectives  with
Respect to Certain  Activities--Conflict  of  Interest  Policies--Provisions  of
Maryland  Law." However,  there can be no assurance  that these policies  always
will be successful in eliminating the influence of such  conflicts,  and if they
are not successful, decisions could be made that might fail to reflect fully the
interests of all shareholders.

                           Forecasted Distributions

   
      The Company intends to make regular quarterly  distributions to holders of
the  Priority  Common  Shares  initially  equal to $0.18 per share,  which on an
annualized  basis  would be equal to $0.72  per  share or 12.0% of the  Offering
Price.  The first  distribution  will cover the period  from the  closing of the
Offering to March 31, 1999. The Trustees will determine the actual  distribution
rate based on the Company's  actual results of operations,  economic  conditions
and other factors. See "Partnership  Agreement," "Forecasted  Distributions"
and "Risk Factors--Forecasted Statement of Operations."
    

      During the Priority Period, the holders of the Priority Common Shares will
be entitled to receive,  prior to any distributions either to the holders of the
Subordinated  Units or to the holders of the Class B Common  Shares,  cumulative
dividends  in an amount per  Priority  Common  Share equal to $0.18 per quarter.
After the holders of the  Subordinated  Units and the Class B Common  Share have
received an amount per Unit or per Class B Common  Share  equal to the  Priority
Distribution,  the  holders of the  Priority  Common  Shares will be entitled to
receive  any further  distributions  on a pro rata basis with the holders of the
Subordinated  Units  and the Class B Common  Shares.  As of the  closing  of the
Offering,  no Class B Common  Shares will be  outstanding.  Thus,  the  Priority
Common  Shares  initially  will have  Priority  Rights only with  respect to the
outstanding  Subordinated Units. In the future, the Company may issue additional
Priority  Common  Shares,  and the  Partnership  may  issue  Units  that are not
subordinated  to the  Priority  Common  Shares.  See  "Description  of Shares of
Beneficial Interest" and "Partnership Agreement."

                                       11

<PAGE>
                                  Tax Status

      The  Company  intends  to make an  election  to be taxed  as a REIT  under
Sections 856 through 860 of the Internal  Revenue Code of 1986,  as amended (the
"Code"),  commencing  with its initial taxable year ending December 31, 1998. If
the Company qualifies for taxation as a REIT, then with certain exceptions,  the
Company will not be taxed at the corporate  level on its taxable  income that is
distributed to its shareholders. A REIT is subject to a number of organizational
and  operational  requirements,   including  a  requirement  that  it  currently
distribute  at least 95% of its taxable  income,  excluding  net capital  gains.
Failure to qualify as a REIT will render the Company  subject to federal  income
tax (including any applicable  alternative minimum tax) on its taxable income at
regular  corporate rates and  distributions to the shareholders in any such year
will not be deductible  by the Company.  Although the Company does not intend to
request a ruling from the Internal  Revenue  Service (the  "Service")  as to its
REIT status, the Company has obtained the opinion of its legal counsel, Hunton &
Williams, based on certain assumptions and representations described in "Federal
Income Tax Consequences," that the Company has been organized in conformity with
the  requirements  for  qualification  as a REIT beginning with its taxable year
ending  December  31,  1998,  and that  its  proposed  method  of  operation  as
represented to its counsel and as described herein will enable it to satisfy the
requirements of such  qualification.  Investors should be aware,  however,  that
opinions of counsel  are not  binding on the  Service or any court.  Even if the
Company  qualifies for taxation as a REIT, the Company or the Partnership may be
subject  to  certain  state and  local  taxes on its  income  and  property.  In
connection with the Company's election to be taxed as a REIT, the Declaration of
Trust imposes  restrictions  on the  ownership  and transfer of Priority  Common
Shares.  The Company intends to adopt the calendar year as its taxable year. See
"Risk  Factors--Tax  Risks,"  "--Ownership   Limitation,"  "Federal  Income  Tax
Consequences--Taxation  of the Company" and "Description of Shares of Beneficial
Interest - Declaration of Trust and Bylaw Provisions--Restrictions on Transfer."

                                 The Offering

<TABLE>
<CAPTION>
<S>                                                                 <C>
Priority Common Shares offered by the Company
to the Underwriter..................................................1,833,334(1)

Priority Common Shares and Subordinated Units to be
outstanding after the Offering......................................5,797,442(2)

Use of Proceeds.....................................................To repay debt incurred in the acquisition of the
                                                                    Initial Hotels, to pay certain expenses of the
                                                                    Offering, to pay certain expenses associated with
                                                                    the acquisition of the Initial Hotels and for
                                                                    working capital purposes.
Symbol on the American Stock
Exchange............................................................"HT"
</TABLE>

(1)   Excludes 166,666 Priority Common Shares offered to the Hersha Affiliates.

(2)   Excludes 166,666 Priority Common Shares offered to the Hersha  Affiliates,
      183,333  Priority  Common Shares issuable upon exercise of the Underwriter
      Warrants,  250,000 Class B Common Shares  issuable upon the  redemption of
      250,000 Units issuable upon exercise of the Hersha Warrants, 650,000 Class
      B Common  Shares  reserved  for  issuance  pursuant to the Option Plan (as
      herein  defined) and 200,000 Class B Common  Shares  reserved for issuance
      pursuant to the  Trustees'  Plan (as herein  defined).  The Class B Common
      Shares will be converted  into  Priority  Common  Shares on a  one-for-one
      basis after the expiration of the Priority  Period.  See  "Description  of
      Shares  of  Beneficial   Interest--Class  B  Common  Shares,"   "Formation
      Transactions," "Management--Option Plan" and "Underwriting."

                                       12
<PAGE>



                    Summary Selected Financial Information

   
      The following tables set forth unaudited summary  forecasted  statement of
operations data and historical and pro forma balance sheet data for the Company,
unaudited pro forma condensed combined  statements of operations for the Lessee,
and summary  combined  historical  operating and financial data for the Combined
Entities--Initial  Hotels.  Such  data  should be read in  conjunction  with the
financial  statements and notes thereto,  which are contained  elsewhere in this
Prospectus. A pro forma statement of operations for the Company is not presented
because the Company has had no  historical  operations  as a hotel  lessor.  The
forecasted  statement of operations  data for the Company is presented as if the
Formation   Transactions   had  occurred  on  February  1,  1999  and  therefore
incorporates  certain assumptions that are set forth in the Company's Forecasted
Statement  of  Operations  included  elsewhere  in this  Prospectus.  See  "Risk
Factors--Forecasted  Statement of  Operations."  The balance  sheet data for the
Company is presented as if the Formation  Transactions had occurred on September
30, 1998.  The pro forma  condensed  combined  statements of operations  for the
Lessee are presented as if the Formation Transactions had occurred on January 1,
1997 and carried forward through the interim period presented.
    


                           Hersha Hospitality Trust
                  Unaudited Summary Statement of Operations
                            and Balance Sheet Data
              (In thousands, except share and per share amounts)


                                                   Forecasted Twelve
                                                     Months Ending
                                                   January 31, 2000
                                                   -----------------
Statement of Operations Data:
Lease revenue...................................        7,175
Expenses........................................       (4,543)
Net income before minority interest.............        2,632
Minority interest...............................       (1,520)
Net income......................................        1,112
Net income per Priority Common Share............         0.61
Weighted average number of
  Priority Common Shares outstanding............    1,833,334


                                                           September 30, 1998
                                                        Historical    Pro Forma
                                                        ----------    ---------
Balance Sheet Data:
Net investment in hotel properties..............            --     $   40,489
Minority interest in Partnership................            --     $   18,355
Shareholders' equity............................            --     $    8,488
Total assets....................................            --     $   44,243
Total debt......................................            --     $   17,400

                                       13

<PAGE>


                         Hersha Hospitality Management, L.P.
         Unaudited Pro Forma Condensed Combined Statements of Operations(1)
                                   (In thousands)

                                         Nine Months Ended       Year Ended
                                        September 30, 1998    December 31, 1997
                                        ------------------    -----------------

Room revenue............................      $ 11,824            $10,880
Other revenue (2).......................         2,111              2,565
                                              --------            -------

Total revenue...........................      $ 13,935            $13,445
                                              --------            -------

Hotel operating expenses (3)............         8,506              9,214

Percentage Lease payments (4)...........         5,108              5,129
                                                 -----            -------

Net income (loss).......................     $     321           $   (898)
                                             =========           ========



                      Combined Entities - Initial Hotels
           Summary Combined Historical Operating and Financial Data
                                (In thousands)

                             Nine Months Ended
                               September 30          Year Ended December 31
                            ------------------    ----------------------------
                              1998     1997         1997     1996      1995
                              ----     ----         ----     ----      ----
Statement of Operations
Data:
Room revenue                  $11,824  $7,750      $10,880    $7,273   $5,262
Other revenue (2)               2,111   1,942        2,565     2,716    1,957
                                ----- -------      -------    ------   ------
Total revenue                 $13,935  $9,692      $13,445    $9,989   $7,219

Hotel operating expenses (3)    8,839   6,510        9,173     8,172    6,250

Interest                        1,497     831        1,354       921      634
Depreciation and amortization   1,161     799        1,189       924      711
                                ----- -------      -------     -----  -------

Net income (loss) (5)          $2,438  $1,552       $1,729     $ (28) $  (376)
                               ======  ======      =======     =====  =======
- -------------------------

(1)   The estimated  information does not purport to represent what the Lessee's
      financial  position or results of operations  would  actually have been if
      consummation of the Formation  Transactions had, in fact, occurred on such
      date or at the  beginning  of the  periods  indicated,  or to project  the
      Lessee's financial position or results of operations at any future date or
      for any future period. Represents pro forma revenue and expenses as if (i)
      the Partnership recorded  depreciation and amortization,  paid interest on
      remaining debt after the Formation  Transactions  occurred,  and paid real
      and personal property taxes and property  insurance as contemplated by the
      Percentage Leases, and (ii) the Formation  Transactions occurred as of the
      beginning of the periods indicated.

(2)   Represents restaurant revenue, telephone revenue and other revenue.

(3)   Represents  departmental costs and expenses,  general and  administrative,
      repairs and  maintenance,  utilities,  marketing,  management  fees,  real
      estate and personal  property taxes,  property and casualty  insurance and
      ground  leases.  The pro forma  amounts  exclude  real estate and personal
      property  taxes,  property  and  casualty  insurance,  ground  leases  and
      management  fees. Real estate and personal  property  taxes,  property and
      casualty  insurance  and  ground  leases  are  the  responsibility  of the
      Partnership under the Percentage Leases.

(4)   Represents  lease payments  calculated on a pro forma basis using the rent
      provisions in the Percentage Leases. The rent provisions in the Percentage

                                       14

<PAGE>
      Leases are based upon an agreement  between the Partnership and the Lessee
      in which the parties  have agreed to the lease terms and the form of lease
      to be signed at the closing of the Offering. Lease payments are calculated
      under two methods depending upon whether the Initial Hotel is a Stabilized
      Hotel with an established  operating history or a Newly-Developed Hotel or
      a  Newly-Renovated   Hotel.  The  Rents  for  the  Stabilized  Hotels  are
      calculated by applying the percentage rent formulas to the historical room
      revenues  and other  revenues of those  hotels for the periods  presented.
      Because  the  Newly-Developed  Hotels and the  Newly-Renovated  Hotels pay
      Initial Fixed Rent for at least the first twelve months of operation,  the
      Rent for those hotels is based on the Initial Fixed Rents, recognized on a
      straight-line  basis  over  the  period  presented.  In  the  case  of the
      Newly-Developed Hotels, the Initial Fixed Rents have been prorated for the
      periods the hotels were in  operation  because the hotels have not been in
      operation for the full periods presented.

(5)   The  Combined  Entities  are not  subject  to income  tax,  except  Hersha
      Enterprises, Ltd., which had no tax liability for the periods presented.

                                       15
<PAGE>


      This Prospectus contains  forward-looking  statements  including,  without
limitation, the Forecasted Statement of Operations of the Company and statements
containing the words "believes,"  "anticipates,"  "expects" and words of similar
import. Such  forward-looking  statements relate to future events and the future
financial  performance  of the  Company and the  Lessee,  and involve  known and
unknown  risks,  uncertainties  and other  factors  which  may cause the  actual
results,  performance  or  achievements  of  the  Company  or the  Lessee  to be
materially  different  from any  future  results,  performance  or  achievements
expressed or implied by such forward-looking  statements.  Prospective investors
should  specifically  consider the various factors identified in this prospectus
which  could  cause  actual  results to  differ,  including  particularly  those
discussed in the section  entitled  "Risk  Factors"  beginning on this page. The
Company  disclaims  any  obligation  to update any such  factors or to  publicly
announce  the  result of any  revisions  to any  forward-looking  statements  to
reflect future events or developments after the date hereof.


                                 RISK FACTORS

      In  evaluating  the  Company's  business,   prospective  investors  should
carefully  consider  the  following  risk  factors  in  addition  to  the  other
information contained in this Prospectus.

Conflicts of Interest

      Because of the Hersha  Affiliates'  ownership in and/or positions with the
Company,  the  Partnership,  the Lessee  and the  Combined  Entities,  there are
inherent conflicts of interest in the Formation  Transactions and in the ongoing
lease,   acquisition,   disposition   and  operation  of  the  Initial   Hotels.
Consequently, the interests of shareholders may not have been, and in the future
may not be,  reflected  fully in all decisions made or actions taken by officers
and  Trustees of the  Company.  See "The  Company--Formation  Transactions"  and
"Policies  and  Objectives  with  Respect  to  Certain  Activities--Conflict  of
Interest Policies."

      Conflicts Relating to Sales or Refinancing of Initial Hotels

      The Hersha Affiliates have unrealized gain associated with their interests
in the  Initial  Hotels  and,  as a result,  any sale of the  Initial  Hotels or
refinancing  or  prepayment  of  principal  on the Assumed  Indebtedness  by the
Company may cause adverse tax consequences to the Hersha Affiliates.  Therefore,
the  interests  of the Company and the Hersha  Affiliates  could be different in
connection with the disposition or refinancing of an Initial Hotel. Decisions in
connection with any transaction involving the Company, including the disposition
of an Initial Hotel or  refinancing of or prepayment of principal on the Assumed
Indebtedness,  in which a Trustee or officer of the  Company,  or any  Affiliate
thereof,  has an  interest  (other  than  solely as a result of his  status as a
Trustee,  officer or  shareholder  of the Company) must be made by a majority of
the Trustees, including a majority of the Independent Trustees.

      No  Arm's-Length  Bargaining  on  Percentage  Leases,   Contribution
      Agreements,  the Administrative Services  Agreement and Option Agreement

      The terms of the Percentage Leases,  the agreements  pursuant to which the
Company and the Partnership  will acquire,  directly or indirectly,  the Initial
Hotels, the Administrative  Services Agreement and the Option Agreement were not
negotiated  on  an  arm's-length   basis.  See  "Business  and   Properties--The
Percentage  Leases"  and  "Certain  Transactions--The  Percentage  Leases."  The
Company  will not own any  interest in the Lessee.  Messrs.  Hasu P. Shah,  K.D.
Patel,  and Bharat C. Mehta are  Trustees of the Company  and  collectively  own
approximately 35% of the Lessee. Consequently,  they have a conflict of interest
regarding  the  negotiation  and  enforcement  of  the  Percentage  Leases,  the
Administrative Services Agreement and the Option Agreement. See "The Lessee."

      Competing Hotels Owned or to be Acquired by the Hersha Affiliates

      The  Hersha  Affiliates  may  develop or acquire  new  hotels,  subject to
certain  limitations.  While  it  is  anticipated  that  Mr.  Shah  will  devote
substantially  all of his time to the business of the Company,  such development
or acquisition by the Hersha Affiliates may materially affect the amount of time
Mr.  Shah has to  devote to the  affairs  of the  Company.  The  Lessee  and its
affiliates  may  operate  hotels that are not owned by the  Company,  subject to
certain  restrictions,  which may materially  affect the amount of time that the
Lessee  has to  devote  to  managing  the  Initial  Hotels.  See  "Policies  and
Objectives   with   Respect  to   Certain   Activities--Conflict   of   Interest
Policies--The  Option  Agreement."

                                       16

<PAGE>
Acquisition of Hotels with Limited Operating History

      The   Newly-Developed   Hotels  have  little  operating  history  and  the
Newly-Renovated  Hotels have been newly  renovated.  The purchase prices of such
hotels are based upon  projections  by management  as to the expected  operating
results of such hotels, subjecting the Company to risks that such hotels may not
achieve  anticipated  operating  results or may not achieve such results  within
anticipated  time frames.  As a result,  the Lessee may not generate  enough net
operating  income from such hotels to make the Initial  Fixed Rent  payments or,
after the First Adjustment Date or the Second Adjustment Date, as applicable, to
make the Base Rent payments.  In addition,  after the First  Adjustment  Date or
Second  Adjustment Date, as applicable,  room revenues may be less than required
to result in the payment of Percentage Rent at levels at a particular hotel that
provide the Company with its anticipated  return on investment.  In either case,
the amounts available for distribution to shareholders could be reduced.

Need for Certain Consents from the Limited Partners

      Under  the  partnership  agreement  of the  Partnership,  as  amended  and
restated (the  "Partnership  Agreement"),  the holders of at least two-thirds of
the interests in the  Partnership,  including the Company,  which initially will
own approximately only a 32% interest in the Partnership, must approve a sale of
all or  substantially  all of the  assets  of the  Partnership  or a  merger  or
consolidation of the Partnership, provided, however, that such approval shall no
longer be required if the Company ever fails to pay a  distribution  of $.72 per
share to the holders of the Priority Common Shares for any 12-month period.  The
Hersha  Affiliates  initially  will  own  approximately  a 68%  interest  in the
Partnership  and thus  initially  will  effectively  hold veto  power  over such
extraordinary  transactions,   which  could  result  in  the  disapproval  of  a
transaction  that would be beneficial to the  shareholders  of the Company.  See
"Partnership Agreement--Management."

Risks Related to the Company's Initial Forecasted Distributions

   
      Based on the Company's  forecasted  statement of operations for the twelve
months ending  January 31, 2000, the Company  estimates that it will  distribute
100% of its forecasted cash available for  distribution  and that the holders of
Subordinated  Units will be entitled to receive an amount per Subordinated  Unit
less than the Priority  Distribution  paid to the holders of the Priority Common
Shares. See "Forecasted Distributions" and "Risk Factors--Forecasted Statement
of  Operations."  If actual  cash  available  for  distribution  falls  short of
forecasted  cash  available  for  distribution,  the  Company may not be able to
maintain its proposed initial  distribution rate. In addition,  if the Company's
actual  cash  available  for  distribution  after the  Priority  Period does not
increase above its forecasted cash available for distribution,  the Company will
not be able to  maintain  its  proposed  initial  distribution  rate  after  the
Priority  Period.  Distribution  of  substantially  all  of the  Company's  cash
available  for  distribution  will limit the funds  available to the Company for
capital  expenditures  to maintain its properties or to finance  acquisitions of
future hotels.
    

Inability to Operate the Properties

      As a result  of its  status  as a REIT,  the  Company  will not be able to
operate any hotels.  The Company will be unable to make and implement  strategic
business  decisions  with  respect to its  properties,  such as  decisions  with
respect to the repositioning of a franchise,  repositioning of food and beverage
operations and other similar  decisions,  even if such decisions are in the best
interests of a particular property.  Accordingly, there can be no assurance that
the Lessee  will  operate  the  Initial  Hotels in a manner  that is in the best
interests of the Company.

Dependence on the Lessee

      In order to  generate  revenues  to  enable  it to make  distributions  to
shareholders,  the Company  will rely on the Lessee to make Rent  payments.  The
Lessee's  obligations under the Percentage  Leases,  including the obligation to
make Rent  payments,  are  unsecured.  Reductions  in revenues  from the Initial
Hotels or in the net  operating  income of the Lessee may  adversely  affect the
ability of the Lessee to make such Rent payments and thus the Company's  ability
to make anticipated  distributions to its shareholders.  Although failure on the
part of the Lessee to comply  materially  with the terms of a  Percentage  Lease
would  give the  Company  the right to  terminate  any or all of the  Percentage
Leases,  to  repossess  the  applicable  properties  and to enforce  the payment
obligations under the Percentage  Leases,  the Company then would be required to
find another lessee. There can be no assurance that the Company would be able to
find another lessee or that, if another lessee were found,  the Company would be
able to enter into a lease on favorable terms.

                                       17

<PAGE>
Newly-Organized Entities

      The  Company,  the  Partnership  and the  Lessee  all have  been  recently
organized and have no operating histories. Although the officers and Trustees of
the Company have experience in developing,  financing and operating hotels, most
of  them  have no  experience  in  operating  a REIT or a  public  company.  See
"Management--Trustees and Officers."

Limited Numbers of Initial Hotels

      The Company  will own  initially  only ten hotels,  three of which will be
operated as Holiday Inn Express(R)  hotels, two as Hampton Inn(R) hotels, two as
Holiday  Inn(R)  hotels,  two as a Comfort  Inn(R)  hotels  and one as a Clarion
Suites(R)  hotel.  Significant  adverse changes in the operations of any Initial
Hotel could have a material  adverse effect on the Lessee's ability to make Rent
payments  and,   accordingly,   on  the  Company's   ability  to  make  expected
distributions to its shareholders.

Guarantors of Assumed Indebtedness

      Mr.  Shah,  the  partners  of the  Combined  Entities  and  certain of the
Combined Entities guarantee the indebtedness  secured by the Initial Hotels, and
the  bankruptcy of any of the  guarantors  would  constitute a default under the
related loan  documents,  which  default  would cause some or all of the Assumed
Indebtedness to become immediately due and payable. In the event that the lender
accelerates the payment,  such acceleration could adversely affect the Company's
cash available for distribution.  If the Company is unable to make such payment,
the Company may be forced to sell the  Initial  Hotels that serve as  collateral
for such Assumed Indebtedness in order to make such payment.

Substantial Dilution

      Purchasers of Priority  Common Shares sold in the Offering will experience
immediate and substantial  dilution of $2.14, or 35.6% of the Offering Price, in
the net tangible  book value per  Priority  Common  Share.  See  "Dilution."  In
addition,  in the event that any of the purchase  prices of the  Newly-Renovated
Hotels or the Newly-Developed  Hotels are increased on the First Adjustment Date
or the Second  Adjustment  Date, as  applicable,  owners of the Priority  Common
Shares at such time will experience further dilution.

Tax Risks

      Failure to Qualify as a REIT

      The  Company  intends to  operate  so as to qualify as a REIT for  federal
income tax purposes. Although the Company has not requested, and does not expect
to request,  a ruling from the Service that it qualifies as a REIT,  the Company
has  received  an opinion of its  counsel,  Hunton &  Williams,  that,  based on
certain assumptions and representations, it will so qualify. Investors should be
aware,  however,  that opinions of counsel are not binding on the Service or any
court. The REIT qualification opinion only represents the view of counsel to the
Company based on counsel's  review and analysis of existing law,  which includes
no controlling precedent.  Furthermore, both the validity of the opinion and the
continued  qualification  of the Company as a REIT will depend on the  Company's
continuing ability to meet various requirements concerning,  among other things,
the ownership of its outstanding  shares of beneficial  interest,  the nature of
its assets,  the sources of its income,  and the amount of its  distributions to
its  shareholders.   See  "Federal  Income  Tax  Consequences--Taxation  of  the
Company."

      If the Company were to fail to qualify as a REIT in any taxable year,  the
Company would not be allowed a deduction for  distributions  to its shareholders
in  computing  its  taxable  income and would be  subject to federal  income tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular   corporate  rates.   Unless  entitled  to  relief  under  certain  Code
provisions,  the Company also would be disqualified from treatment as a REIT for
the four taxable years following the year during which  qualification  was lost.
As a result, amounts available for distribution to shareholders would be reduced
for each of the years  involved.  Although  the  Company  currently  intends  to
operate in a manner  designed to qualify as a REIT,  it is possible  that future
economic,  market,  legal, tax or other  considerations  may cause the Trustees,
with the consent of two-thirds of the shareholders, to revoke the REIT election.
See "Federal Income Tax Consequences."

                                       18

<PAGE>
      REIT Minimum Distribution Requirements

      In order to qualify as a REIT, the Company generally will be required each
year to distribute to its  shareholders  at least 95% of its net taxable  income
(excluding any net capital gain). In addition,  the Company will be subject to a
4%  nondeductible   excise  tax  on  the  amount,   if  any,  by  which  certain
distributions paid by it with respect to any calendar year are less than the sum
of (i) 85% of its  ordinary  income for that year,  (ii) 95% of its capital gain
net income for that year,  and (iii) 100% of its  undistributed  taxable  income
from prior years. To the extent that the Company elects to retain and pay income
tax on its net long-term capital gains, such retained amounts will be treated as
having been distributed for purposes of the 4% excise tax.

      The Company intends to make  distributions  to its  shareholders to comply
with the 95% distribution requirement and to avoid the nondeductible excise tax.
The  Company's  income will consist  primarily of its share of the income of the
Partnership,  and the Company's cash available for  distribution to shareholders
will consist primarily of its share of cash  distributions from the Partnership.
Differences in timing between the  recognition of taxable income and the receipt
of  amounts  available  for  distribution  due to the  seasonality  of the hotel
industry could require the Company, through the Partnership,  to borrow funds on
a short-term  basis to meet the 95%  distribution  requirement  and to avoid the
nondeductible  excise tax. See "Risk  Factors--Risk  of  Leverage."  For federal
income tax purposes,  distributions paid to shareholders may consist of ordinary
income,  capital gains,  nontaxable return of capital, or a combination thereof.
The Company will  provide its  shareholders  with an annual  statement as to its
designation of the taxability of distributions.

      Distributions  by the  Partnership  will be determined by the Trustees and
will  be  dependent  on a  number  of  factors,  including  the  amount  of  the
Partnership's  distributable cash, the Partnership's  financial  condition,  any
decision by the Trustees to reinvest funds rather than to distribute such funds,
the Partnership's  capital  expenditures,  the annual distribution  requirements
under the REIT  provisions  of the Code and such other  factors as the  Trustees
deem  relevant.   See  "Federal   Income  Tax   Consequences--Requirements   for
Qualification - Distribution Requirements."

   
Forecasted Statement of Operations

      The Forecast is based on certain assumptions and estimates,  some of which
will not materialize,  and unanticipated  events may occur that could materially
adversely  affect  the  actual  results  achieved  by  the  Company  during  the
forecasted  period.  Consequently,  the Company's  actual  results of operations
during the forecasted period will vary from the Forecast and such variations may
be material.  The Company's  independent  public  accountants have not examined,
compiled,  reviewed,  or applied  agreed-upon  procedures  to the Forecast  and,
consequently,  assume no responsibility  for the Forecast.  The Company does not
intend  to  update  or  otherwise  revise  the  Forecast  to  reflect  events or
circumstances  existing  or arising  after  December  18, 1998 or to reflect the
occurrence of unanticipated  events.  The Forecast should not be relied upon for
any purpose following the consummation of the Offering.
    

Potential Adverse Effects of Leverage and Lack of Limits on Indebtedness

      Upon  completion  of the  Offering  and the  completion  of the  Formation
Transactions, the Company will assume the Assumed Indebtedness (in the aggregate
principal amount of approximately $17.4 million),  which will be secured by some
of the Initial Hotels.  The Company may borrow additional  amounts from the same
or other lenders in the future, or may issue corporate debt securities in public
or private  offerings.  Certain of such additional  borrowings may be secured by
the Hotels. See "Management's Discussion and Analysis of Financial Condition and
Results of  Operations--Liquidity  and  Capital  Resources"  and  "Policies  and
Objectives with Respect to Certain Activities--Financing."

      There can be no  assurance  that the Company will be able to meet its debt
service  obligations  and, to the extent that it cannot,  the Company  risks the
loss of some or all of its assets, including the Initial Hotels, to foreclosure.
Although the Company's policy is to limit consolidated indebtedness to less than
67% of the total purchase  prices paid by the Company for the hotels in which it
has invested, there is no limit on the Company's ability to incur debt contained
in the Declaration of Trust or Bylaws.  The Assumed  Indebtedness will represent
approximately  37% of the total  purchase  prices  paid by the  Company  for the
Initial Hotels.  The Assumed  Indebtedness  will limit the Company's  ability to
acquire  additional  hotels  without  issuing equity  securities.  See "--Growth
Strategy--Competition   for  Acquisitions"  and  "Management's   Discussion  and
Analysis of Financial Condition and Results of Operations--Liquidity and Capital
Resources."

                                       19

<PAGE>
The Price Being Paid for the Initial Hotels May Exceed Their Value

      No arm's-length  negotiations were conducted and no independent appraisals
were obtained in connection  with the  Formation  Transactions.  There can be no
assurance that the price to be paid by the Company, which is approximately $47.3
million in the  aggregate,  will not exceed the fair market value of the Initial
Hotels acquired by the Company. The initial valuation of the Company is based on
a valuation  of the Initial  Hotels and the rent to be paid by the Lessee  under
the Percentage  Leases.  The Subordinated  Units were allocated among the Hersha
Affiliates  based upon their  respective  interests  in the  Combined  Entities.

Emphasis on Franchise Hotels

      The  Company  intends  to place  particular  emphasis  in its  acquisition
strategy on hotels similar to the Initial Hotels. The Company initially will own
five hotels licensed under the Holiday  Inn/Holiday Inn Express  franchise brand
and thus will be subject to risks  inherent in  concentrating  investments  in a
particular  franchise brand, which could have an adverse effect on the Company's
lease revenues and amounts  available for  distribution to  shareholders.  These
risks include, among others, the risk of a reduction in hotel revenues following
any  adverse  publicity  related  to the  franchise  brand.  See  "Business  and
Properties--Franchise Licenses."

Concentration of Investments in Pennsylvania

      All of the  Initial  Hotels  are  located  in  Pennsylvania.  As a result,
localized  adverse events or conditions,  such as an economic  recession,  could
have a significant  adverse effect on the operations of the Initial Hotels,  and
ultimately on the amounts available for distribution to shareholders.

Hotel Industry Risks

      Operating Risks

      The Initial Hotels are subject to all operating  risks common to the hotel
industry. The hotel industry has experienced volatility in the past, as have the
Initial  Hotels,  and there can be no assurance  that such  volatility  will not
occur in the future. These risks include,  among other things,  competition from
other hotels;  over-building  in the hotel industry that could adversely  affect
hotel revenues; increases in operating costs due to inflation and other factors,
which  increases  may not be offset  by  increased  room  rates;  dependence  on
business  and  commercial  travelers  and  tourism;   strikes  and  other  labor
disturbances of hotel employees; increases in energy costs and other expenses of
travel;  and adverse  effects of general and local  economic  conditions.  These
factors could reduce  revenues of the Initial  Hotels and  adversely  affect the
Lessee's ability to make Rent payments, and therefore,  the Company's ability to
make distributions to its shareholders.

      Competition for Guests

      The hotel industry is highly competitive.  The Initial Hotels will compete
with other  existing  and new hotels in their  geographic  markets.  Many of the
Company's   competitors  have  substantially  greater  marketing  and  financial
resources    than   the   Company   and   the   Lessee.    See   "Business   and
Properties--Competition."

      Investment Concentration in Single Industry

      The Company's  current growth  strategy is to acquire hotels  primarily in
the upper-economy and mid-scale segments of the hotel industry. The Company will
not seek to invest in assets  selected  to reduce the risks  associated  with an
investment in that segment of the hotel industry,  and, therefore, is subject to
risks inherent in concentrating investments in a single industry and in specific
market  segments  within that  industry.  The  adverse  effect on Rent under the
Percentage  Leases  and  amounts  available  for  distribution  to  shareholders
resulting from a downturn in the hotel industry in general or the  upper-economy
and  mid-scale  segments  in  particular  would be more  pronounced  than if the
Company had  diversified  its  investments  outside of the hotel  industry or in
additional hotel market segments.

                                       20

<PAGE>
      Seasonality of Hotel Business and the Initial Hotels

   
      The hotel  industry is seasonal in nature.  Generally,  hotel revenues are
greater in the second and third quarters than in the first and fourth  quarters.
The Initial  Hotels'  operations  historically  reflect this trend.  The Company
believes that it will be able to make its  forecasted  distributions  during its
initial year of operation  through cash flow from  operations.  See  "Forecasted
Distributions,"   "Risk   Factors--Forecasted   Statement  of  Operations."  and
"Management's  Discussion  and  Analysis of  Financial  Condition  and Result of
Operations--Seasonality."
    

      Risks of Operating Hotels under Franchise Licenses

      The  continuation  of the  Franchise  Licenses  is  subject  to  specified
operating  standards  and other terms and  conditions.  Holiday Inn  Express(R),
Holiday  Inn(R),  Hampton  Inn(R),  and  Choice  Hotels  International,  Inc.(R)
("Choice  Hotels"),  the  franchisor of Comfort  Inns(R) and Clarion  Suites(R),
periodically  inspect their  licensed  properties to confirm  adherence to their
operating  standards.  The failure of the  Partnership or the Lessee to maintain
such  standards  respecting  the Initial Hotels or to adhere to such other terms
and  conditions  could  result  in the loss or  cancellation  of the  applicable
Franchise  License.  It is  possible  that  a  franchisor  could  condition  the
continuation  of a Franchise  License on the completion of capital  improvements
which the Trustees  determine are too  expensive or otherwise  not  economically
feasible in light of general  economic  conditions or the  operating  results or
prospects of the affected  Initial Hotel. In that event,  the Trustees may elect
to allow the Franchise  License to lapse or be terminated.  The franchisors have
agreed to amend the existing  Franchise Licenses to substitute the Lessee as the
franchisee.

      There can be no assurance that a franchisor will renew a Franchise License
at each option period. If a Franchise License is terminated, the Partnership and
the Lessee may seek to obtain a suitable  replacement  franchise,  or to operate
the Initial Hotel  independent of a Franchise  License.  The loss of a Franchise
License  could  have a  material  adverse  effect  upon  the  operations  or the
underlying  value of the related Initial Hotel because of the loss of associated
name recognition, marketing support and centralized reservation systems provided
by the franchisor. Although the Percentage Leases require the Lessee to maintain
the Franchise  Licenses for each Initial Hotel, the Lessee's loss of a Franchise
License  for one or more of the  Initial  Hotels  could have a material  adverse
effect  on the  Partnership's  revenues  under  the  Percentage  Leases  and the
Company's amounts available for distribution to shareholders.  See "Business and
Properties--Franchise Licenses."

      Operating Costs and Capital Expenditures; Hotel Renovation

      Hotels,  including the Initial Hotels,  generally have an ongoing need for
renovations and other capital  improvements,  particularly in older  structures,
including periodic replacement of furniture,  fixtures and equipment.  Under the
terms of the Percentage  Leases, the Partnership is obligated to pay the cost of
expenditures  for items that are  classified  as capital  items under  generally
accepted accounting principles that are necessary for the continued operation of
the  Initial  Hotels.  If these  expenses  exceed the  Company's  estimate,  the
additional  cost  could  have  an  adverse  effect  on  amounts   available  for
distribution to shareholders. In addition, the Company may acquire hotels in the
future  that  require  significant  renovation.  Renovation  of hotels  involves
certain risks, including the possibility of environmental problems, construction
cost overruns and delays,  uncertainties as to market demand or deterioration in
market  demand  after   commencement   of   renovation   and  the  emergence  of
unanticipated  competition  from hotels.  See "Business and the  Properties--The
Percentage Leases."

Real Estate Investment Risks

      General Risks of Investing in Real Estate

      The Initial  Hotels will be subject to varying  degrees of risk  generally
incident to the ownership of real property.  The underlying value of the Initial
Hotels  and the  Company's  income  and  ability  to make  distributions  to its
shareholders are dependent upon the ability of the Lessee to operate the Initial
Hotels in a manner  sufficient  to maintain  or  increase  revenues in excess of
operating  expenses to enable the Lessee to make Rent  payments.  Hotel revenues
may be adversely  affected by adverse changes in national  economic  conditions,
adverse  changes in local market  conditions  due to changes in general or local
economic  conditions and  neighborhood  characteristics,  competition from other
hotels,  changes in interest  rates and in the  availability,  cost and terms of
mortgage funds,  the impact of present or future  environmental  legislation and
compliance with environmental  laws, the ongoing need for capital  improvements,
particularly  in older  structures,  changes in real  estate tax rates and other
operating  expenses,  adverse changes in governmental rules and fiscal policies,

                                       21

<PAGE>
civil unrest, acts of God, including  earthquakes,  hurricanes and other natural
disasters (which may result in uninsured  losses),  acts of war, adverse changes
in zoning laws, and other factors that are beyond the control of the Company.

      Illiquidity of Real Estate

      Real  estate  investments  are  relatively  illiquid.  The  ability of the
Company to vary its  portfolio  in  response  to changes in  economic  and other
conditions  will be  limited.  No  assurances  can be given that the fair market
value of any of the Initial Hotels will not decrease in the future.

      Uninsured and Underinsured Losses

      Each Percentage Lease specifies  comprehensive  insurance to be maintained
on each of the  Initial  Hotels,  including  liability  and  fire  and  extended
coverage in amounts  sufficient to permit the  replacement of the Initial Hotels
in the event of a total loss, subject to applicable  deductibles.  Management of
the  Company  believes  that such  specified  coverage is of the type and amount
customarily  obtained  by  owners  of  hotels  similar  to the  Initial  Hotels.
Percentage Leases for hotels  subsequently  acquired by the Company will contain
similar provisions.  However, there are certain types of losses,  generally of a
catastrophic  nature,  such as earthquakes,  floods and hurricanes,  that may be
uninsurable or not economically insurable.  Inflation, changes in building codes
and ordinances,  environmental considerations, and other factors also might make
it infeasible to use insurance  proceeds to replace the  applicable  hotel after
such applicable hotel has been damaged or destroyed.  Under such  circumstances,
the insurance  proceeds received by the Company might not be adequate to restore
its economic position with respect to the applicable hotel.

      Property Taxes

      Each Initial  Hotel is subject to real and personal  property  taxes.  The
real and  personal  property  taxes on hotel  properties  in which  the  Company
invests  may  increase  or  decrease  as  property  tax rates  change and as the
properties are assessed or reassessed by taxing  authorities.  If property taxes
increase,   the  Company's  ability  to  make  expected   distributions  to  its
shareholders could be adversely affected.

      Environmental Matters

      Operating  costs may be affected by the  obligation to pay for the cost of
complying with existing environmental laws, ordinances and regulations,  as well
as the cost of  future  legislation.  Under  various  federal,  state  and local
environmental laws,  ordinances and regulations,  a current or previous owner or
operator of real property may be liable for the costs of removal or  remediation
of hazardous or toxic substances on, under or in such property.  Such laws often
impose  liability  whether  or  not  the  owner  or  operator  knew  of,  or was
responsible for, the presence of such hazardous or toxic substances. The cost of
complying with  environmental  laws could  materially  adversely  affect amounts
available  for  distribution  to  shareholders.  Recent  Phase  I  environmental
assessments  have been  obtained  on all of the Initial  Hotels.  The purpose of
Phase  I  environmental  assessments  is  to  identify  potential  environmental
contamination  that is made  apparent  from  historical  reviews of the  Initial
Hotels,  reviews of certain public records,  preliminary  investigations  of the
sites and  surrounding  properties,  and screening for the presence of hazardous
substances,  toxic  substances  and  underground  storage  tanks.  The  Phase  I
environmental   assessment   reports  have  not   revealed   any   environmental
contamination  that the Company believes would have a material adverse effect on
the Company's business,  assets, results of operations or liquidity,  nor is the
Company  aware of any such  liability.  Nevertheless,  it is possible that these
reports do not reveal all  environmental  liabilities or that there are material
environmental liabilities of which the Company is unaware.

      Compliance  with Americans  with  Disabilities  Act and other Changes in
      Governmental Rules and Regulations

      Under the Americans with Disabilities Act of 1993 (the "ADA"),  all public
accommodations  are required to meet  certain  federal  requirements  related to
access and use by disabled persons.  While the Company believes that the Initial
Hotels are substantially in compliance with these requirements,  a determination
that the Company is not in compliance with the ADA could result in imposition of
fines or an award of damages  to  private  litigants.  In  addition,  changes in
governmental rules and regulations or enforcement policies affecting the use and
operation  of the  Hotels,  including  changes  to  building  codes and fire and
life-safety  codes,  may occur. If the Company were required to make substantial
modifications  at the Initial  Hotels to comply with the ADA or other changes in
governmental  rules and  regulations,  the  Company's  ability to make  expected
distributions to its shareholders could be adversely affected.

                                       22

<PAGE>
Market for Priority Common Shares

      Prior to the  Offering,  there has been no public  market for the Priority
Common  Shares.  The  Priority  Common  Shares have been  approved  for listing,
subject  to final  notice of  issuance,  on The  American  Stock  Exchange.  The
Offering Price may not be indicative of the market price for the Priority Common
Shares  after the  Offering.  There can be no  assurance  that an active  public
market  for the  Priority  Common  Shares  will  develop or  continue  after the
Offering.  See  "Underwriting"  for a discussion  of factors to be considered in
establishing  the  Offering  Price.  If accepted  for  listing,  there can be no
assurances  that the Company will  continue to meet the  criteria for  continued
listing of the Priority Common Shares on The American Stock Exchange.

Effect of Market Interest Rates on Price of Priority Common Shares

      One of the factors that may  influence  the price of the  Priority  Common
Shares in public trading markets will be the annual yield from  distributions by
the  Company  on the  Priority  Common  Shares  as  compared  to yields on other
financial instruments. Thus, an increase in market interest rates will result in
higher yields on other financial  instruments,  which could adversely affect the
market price of the Priority Common Shares.

Anti-takeover  Effect of Ownership Limit,  Limited Partner  Consents,  Staggered
Board, Power to Issue Additional Shares and Certain Provisions of Maryland Law

      Ownership Limitation

      The Declaration of Trust generally  prohibits direct or indirect ownership
of more than 9.9% of the number of outstanding shares of any class of securities
of the  Company,  including  the  Priority  Common  Shares,  by any person  (the
"Ownership Limitation").  Generally,  Priority Common Shares owned by affiliated
owners  will  be  aggregated  for  purposes  of the  Ownership  Limitation.  The
Ownership Limitation could have the effect of delaying,  deferring or preventing
a  change  in  control  or other  transaction  in which  holders  of some,  or a
majority,  of Priority  Common Shares might receive a premium for their Priority
Common Shares over the then prevailing  market price or which such holders might
believe to be otherwise in their best interests.  See  "Description of Shares of
Beneficial  Interest  -  Restrictions  on  Transfer"  and  "Federal  Income  Tax
Consequences--Requirements for Qualification."

      Limited Partner Consents

      The holders of at least  two-thirds of the  interests in the  Partnership,
including  the  Company,  which  initially  will  own  approximately  only a 32%
interest in the Partnership, must approve, subject to certain conditions, a sale
of all or  substantially  all of the  assets of the  Partnership  or a merger or
consolidation  of the  Partnership,  which could result in the  disapproval of a
transaction  that would be beneficial to the  shareholders  of the Company.  See
"--Need for Certain Consents from the Limited Partners."

      Staggered Board

      The Company's  Board of Trustees is divided into two classes.  The initial
terms  of  the  first  and  second   classes  will  expire  in  1999  and  2000,
respectively.  Beginning at the annual meeting of shareholders in 1999, Trustees
of each class will be chosen for  two-year  terms upon the  expiration  of their
current  terms  and each  year one  class of  Trustees  will be  elected  by the
shareholders.  The  staggered  terms of Trustees  may delay,  defer or prevent a
tender  offer,  a change in control of the  Company or other  transaction,  even
though such a transaction might be in the best interest of the shareholders. See
"Certain  Provisions of Maryland Law and of the Company's  Declaration  of Trust
and Bylaws--Classification of the Board of Trustees."

      Issuance of Additional Shares

      The  Company's  Declaration  of Trust  authorizes  the Board of  Trustees,
without shareholder  approval, to (i) amend the Declaration of Trust to increase
or decrease the aggregate number of shares of beneficial  interest or the number
of shares of beneficial interest of any class that the Company has the authority
to issue,  (ii) cause the Company to issue  additional  authorized  but unissued
Priority  Common,  Class B Common or  Preferred  Shares  and (iii)  classify  or
reclassify any unissued Common or Preferred  Shares and to set the  preferences,
rights and other terms of such classified or reclassified shares,  including the
issuance of  additional  Priority  Common  Shares or preferred  shares that have

                                       23

<PAGE>
preference  rights over the Priority  Common  Shares with respect to  dividends,
liquidation,  voting and other matters. See "Description of Shares of Beneficial
Interest--Preferred Shares." Future equity offerings may cause the purchasers of
the Priority Common Shares sold in the Offering to experience  further dilution.
The Company has no current plans for future equity offerings. Although the Board
of Trustees has no such  intention  at the present  time,  it could  establish a
series of  Preferred  Shares that could,  depending on the terms of such series,
delay, defer or prevent a transaction or a change in control of the Company that
might involve a premium price for the Priority  Common Shares or otherwise be in
the best interest of the  shareholders.  The  Declaration of Trust and Bylaws of
the Company also contain other  provisions that may have the effect of delaying,
deferring or preventing a transaction or a change in control of the Company that
might involve a premium price for the Priority  Common Shares or otherwise be in
the best interest of the shareholders.  See "Certain  Provisions of Maryland Law
and of the  Company's  Declaration  of Trust and  Bylaws--Removal  of Trustees,"
"--Control Share Acquisitions" and "--Advance Notice of Trustees Nominations and
New Business."

      Maryland Business Combination Law

      Under the  Maryland  General  Corporation  Law,  as amended  ("MGCL"),  as
applicable to real estate investment  trusts,  certain  "business  combinations"
(including  certain  issuances  of equity  securities)  between a Maryland  real
estate investment trust and any person who beneficially owns ten percent or more
of the voting power of the trust's shares (an  "Interested  Shareholder")  or an
affiliate  thereof are  prohibited  for five years after the most recent date on
which the Interested Shareholder becomes an Interested Shareholder.  Thereafter,
any such business combination must be approved by two super-majority shareholder
votes unless, among other conditions,  the trust's common shareholders receive a
minimum price (as defined in the MGCL) for their shares and the consideration is
received  in  cash or in the  same  form as  previously  paid by the  Interested
Shareholder for its common shares.  See "Certain  Provisions of Maryland Law and
the Company's Declaration of Trust and Bylaws--Business Combinations."

Dependence Upon External Financing

      The Company anticipates that its growth and acquisition strategies will be
largely financed through externally generated funds such as borrowings under the
Line of Credit and other secured and unsecured  debt financing and from issuance
of equity  securities.  Because the Company must  distribute  95% of its taxable
income to maintain its  qualification  as a REIT, the Company's  ability to rely
upon income from  operations or cash flow from  operations to finance its growth
and acquisition activities will be limited. Accordingly, were the Company unable
to obtain  the Line of Credit or other  funds from  borrowings  or to access the
capital markets to finance its growth and acquisition activities,  the Company's
ability  to  grow  could  be  curtailed,  cash  available  for  distribution  to
shareholders of the Company could be adversely affected and the Company could be
required to reduce distributions.

Assumption of Contingent Liabilities of Combined Entities

      Because the Partnership is acquiring  partnership  interests in certain of
the Combined Entities, the Partnership will assume all contingent liabilities of
those Combined Entities.  Certain of the Hersha Affiliates are managing partners
of the Combined Entities and have made  representations  and warranties that the
Combined  Entities  have  no  liabilities,   debts  or  obligations  except  for
liabilities   arising  under  operating   agreements,   equipment  leases,  loan
agreements or proration  credits on the Closing Date. There is, however,  a risk
that  unforeseen  liabilities  could exist and could  adversely  affect  amounts
available for distribution to shareholders.

Possible Increase in Ground Lease Payments for Comfort Inn, Denver, Pennsylvania

      The  Company  will  lease  the  land  under  the  Comfort   Inn,   Denver,
Pennsylvania  from Hasu P. Shah and  Bharat C.  Mehta for $6,000 per year for 99
years.  Messrs.  Shah and Mehta have  pledged  their  interests in the land to a
lender  to  secure a loan  from the  lender.  Pursuant  to the terms of the loan
agreement,  in the event of a default  on the loan,  the  ground  lease with the
Company will not terminate, but the lender has the option to adjust the payments
to fair  rental  value at the time of the loan  default  based on a  third-party
appraisal.  Accordingly,  in the event of a default by Messrs. Shah and Mehta on
the loan that is secured by the land, the Company's rental obligations under the
ground lease may increase.

Year 2000 Risks

      Many  computer  systems were  designed  using only two digits to designate
years.  These systems may not be able to distinguish the year 2000 from the year

                                       24

<PAGE>
1900 (commonly known as the "Year 2000 Problem"). There can be no assurance that
the computer systems and operations of the Company or its third party vendors or
other service providers will be Year 2000 compliant.  The failure of the Company
or its  third  party  vendors  or other  services  providers  to have  Year 2000
compliant  systems could have a material  adverse  effect on the Company and its
operations. See "Management's Discussion and Analysis of Financial Condition and
Results of Operation--Year 2000 Compliance."

Ability of Board of Trustees to Change Certain Policies

      The major policies of the Company,  including its policies with respect to
acquisitions,  financing, growth, operations, debt limitation and distributions,
will be determined  by the Trustees.  The Trustees may amend or revise these and
other  policies  from time to time without a vote of the holders of the Priority
Common  Shares.  Although  three of the Trustees are required to be  Independent
Trustees,  a majority of the initial Board of Trustees  will not be  Independent
Trustees and thus such policies may be changed by the non-Independent  Trustees.
The  effect  of any  such  changes  may  be  positive  or  negative.  Under  the
Declaration  of Trust,  the  Company  cannot  change  its  policy of  seeking to
maintain  its  qualification  as a REIT  without the  approval of the holders of
two-thirds  of  the  outstanding  Priority  Common  Shares.  See  "Policies  and
Objectives  with  Respect to Certain  Activities"  and  "Certain  Provisions  of
Maryland Law and the Company's Declaration of Trust and Bylaws."

Growth Strategy

      Competition for Acquisitions

      There will be competition for investment  opportunities  in  upper-economy
and mid-scale hotels from entities organized for purposes  substantially similar
to the Company's objectives,  as well as other purchasers of hotels. The Company
will be competing  for such  investment  opportunities  with  entities that have
substantially greater financial resources than the Company,  including access to
capital  or better  relationships  with  franchisors,  sellers or  lenders.  The
Company's policy is to limit  consolidated  indebtedness to less than 67% of the
total  purchase  prices  paid by the  Company  for the  hotels  in  which it has
invested.  See "Risk  Factors--The  Price Being Paid for the Initial  Hotels May
Exceed  Their  Value."  Because of the amount of the Assumed  Indebtedness,  the
success of the  Company's  acquisition  strategy  will depend  primarily  on its
ability to access additional capital through issuances of equity securities. The
Company's competitors may generally be able to accept more risk than the Company
can  manage  prudently  and may be able to borrow  the funds  needed to  acquire
hotels.  Competition  may  generally  reduce the number of  suitable  investment
opportunities  offered to the  Company  and  increase  the  bargaining  power of
property owners seeking to sell. See "Business and Properties--Competition."

      Acquisition Risks

      The Company intends to pursue acquisitions of additional hotel properties.
Acquisitions  entail risks that  investments  will fail to perform in accordance
with  expectations  and that estimates of the cost of improvements  necessary to
market  and  acquire  properties  will  prove  inaccurate,  as well  as  general
investment  risks  associated with any new real estate  investment.  The Company
anticipates that its growth and acquisition  strategies will be largely financed
through  externally  generated funds such as borrowings under credit  facilities
and other  secured and  unsecured  debt  financing  and from  issuance of equity
securities.  Because the Company must  distribute  95% of its taxable  income to
maintain its  qualification as a REIT, the Company's ability to rely upon income
from  operations  or cash  flow  from  operations  to  finance  its  growth  and
acquisition activities will be limited.  Accordingly, were the Company unable to
obtain funds from  borrowings  or the capital  markets to finance its growth and
acquisition  activities,  the  Company's  ability  to grow  could be  curtailed,
amounts available for distribution to shareholders  could be adversely  affected
and the Company could be required to reduce distributions.

Reliance on Trustees and Management

      Common  shareholders have no right or power to take part in the management
of the Company except through the exercise of voting rights on certain specified
matters. See "Description of Shares of Beneficial  Interest--Common  Shares" and
"Certain  Provisions of Maryland Law and of the Company's  Declaration  of Trust
and Bylaws."  The Trustees  will be  responsible  for managing the Company.  The
Company will rely upon the services and  expertise of its Trustees for strategic
business direction.

      In addition,  there may be  conflicting  demands on Mr. Shah caused by his
overlapping  management  of the  Company  and  Hersha  Enterprises  Ltd.  Hersha

                                       25

<PAGE>
Enterprises Ltd. owns and operates properties other than the Initial Hotels, and
Mr. Shah, who serves as Chairman of the Board and Chief Executive Officer of the
Company and President of Hersha Enterprises,  Ltd., may experience a conflict in
allocating his time between such entities.

Possible Adverse Effect of Shares Available for Future Sale on Price of Priority
Common Shares

      After  termination of the Priority Period,  the Class B Common Shares will
automatically  be converted into Priority Common Shares on a one-for-one  basis.
Sales of a  substantial  number of  Priority  or Class B Common  Shares,  or the
perception that such sales could occur, could adversely affect prevailing market
prices  of  the  Priority   Common  Shares.   In  the  Formation   Transactions,
approximately  4  million  Subordinated  Units  will  be  issued  to the  Hersha
Affiliates in addition to the Priority  Common Shares  offered by the Company in
the  Offering.  See  "Formation  Transactions."  In general,  one year after the
closing of the Offering,  the Subordinated Units will be redeemable for cash or,
at the option of the Company,  Class B Common  Shares.  In the event the Class B
Common Shares are converted  into Priority  Common Shares prior to redemption of
the  Subordinated  Units,  such  outstanding   Subordinated  Units  will  become
redeemable for Priority  Common Shares.  See "Shares  Available for Future Sale"
and  "Underwriting."  At the  conclusion of such periods and upon the subsequent
redemption  of  Units,  the  Class B Common  Shares or  Priority  Common  Shares
received   therefor  may  be  sold  in  the  public  market  pursuant  to  shelf
registration  statements  that the  Company  is  obligated  to file on behalf of
limited  partners of the  Partnership,  or pursuant to any available  exemptions
from registration.


                                  THE COMPANY

      The Company has been  established  to own initially the ten Initial Hotels
and to continue the hotel  acquisition  and  development  strategies  of Hasu P.
Shah,  Chairman  of the Board of  Trustees  and Chief  Executive  Officer of the
Company. The Company, formed in May 1998, is a self-advised Maryland real estate
investment  trust  that  intends to  qualify  as a REIT for  federal  income tax
purposes.  The Initial Hotels include three Holiday Inn Express(R)  hotels,  two
Hampton Inn(R) hotels,  two Holiday Inn(R) hotels, two Comfort Inn(R) hotels and
one Clarion  Suites(R) hotel. The Initial Hotels are located in Pennsylvania and
contain  an  aggregate  of 989  rooms.  The  Newly-Developed  Hotels  are  newly
constructed and therefore have limited operating  history.  The  Newly-Renovated
Hotels have been newly  renovated  and, as a result,  the Company  believes that
such hotels' future  performance  will improve  significantly  over such hotels'
prior operating histories.

      The Company will contribute substantially all of the net proceeds from the
Offering to the  Partnership  in exchange for  approximately  a 32%  partnership
interest in the Partnership. The Company will be the sole general partner of the
Partnership.  Shortly after the closing of the Offering,  the  Partnership  will
acquire,  directly or through the  partnerships  that  currently own the hotels,
100% of the equity  interests  in the  Initial  Hotels.  Mr. Shah and the Hersha
Affiliates own the Combined  Entities.  Ownership of the land  underlying two of
the Initial  Hotels will be retained by certain  Hersha  Affiliates  and will be
leased to the  Partnership  pursuant  to  separate  ground  leases,  each with a
99-year  term,  and  collectively  providing  for rent of $21,000 per year.  See
"Certain Relationships and Transactions."

      The  Partnership  will  acquire  the Initial  Hotels in  exchange  for (i)
Subordinated Units that will be redeemable,  subject to certain limitations, for
an aggregate of  approximately 4 million Class B Common Shares,  with a value of
approximately $23.8 million based on the Offering Price, and (ii) the assumption
of  approximately  $23.8 million of indebtedness  related to the Initial Hotels,
including the Assumed  Indebtedness and approximately  $6.4 million that will be
repaid  immediately after the acquisition of the Initial Hotels.  See "Formation
Transactions."  The  purchase  prices  of the  Newly-Renovated  Hotels  will  be
adjusted  on  the  First   Adjustment   Date.   The   purchase   prices  of  the
Newly-Developed  Hotels  will be  adjusted on the Second  Adjustment  Date.  The
adjustments  will be calculated by applying the initial  pricing  methodology to
such  hotels'  cash flows as shown on the  Company's  and the  Lessee's  audited
financial  statements  for the year  ended on the First  Adjustment  Date or the
Second Adjustment Date, as applicable, and the adjustments must be approved by a
majority  of the  Independent  Trustees.  If the  repricing  produces  a  higher
aggregate  value  for  such  hotels,  the  Hersha  Affiliates  will  receive  an
additional  number of  Subordinated  Units that, when multiplied by the Offering
Price,  equals the  increase in value plus the value of any  distributions  that
would  have  been  made  with  respect  to  such  Subordinated   Units  if  such
Subordinated  Units  had  been  issued  at the time of the  acquisition  of such
hotels.  If,  however,  the repricing  produces a lower aggregate value for such
hotels,  the Hersha  Affiliates will forfeit to the  Partnership  that number of
Subordinated  Units that,  when  multiplied  by the Offering  Price,  equals the
decrease in value plus the value of any distributions  made with respect to such
Subordinated Units.

                                       26

<PAGE>
      In order for the Company to qualify as a REIT, neither the Company nor the
Partnership may operate hotels.  Therefore, the Initial Hotels will be leased to
the Lessee pursuant to the Percentage  Leases.  Each  Percentage  Lease has been
structured  to provide  anticipated  rents at least equal to 12% of the purchase
price paid for the hotel, net of (i) property and casualty  insurance  premiums,
(ii) real estate and personal property taxes, and (iii) a reserve for furniture,
fixtures and equipment equal to 4% (6% for the Holiday Inn,  Harrisburg,  PA and
the Holiday Inn, Milesburg, PA) of gross revenues per quarter at the hotel. This
pro forma return is based on certain assumptions and historical revenues for the
Initial Hotels (including projected revenues for the Newly-Developed  Hotels and
the  Newly-Renovated  Hotels) and no assurance can be given that future revenues
for the  Initial  Hotels  will  be  consistent  with  prior  performance  or the
estimates.  See "Risk  Factors--Acquisition  of Hotels  with  Limited  Operating
History."  Until the First  Adjustment  Date or the Second  Adjustment  Date, as
applicable,  the  rent on the  Newly-Developed  Hotels  and the  Newly-Renovated
Hotels will be the Initial Fixed Rents  applicable  to those  hotels.  After the
First Adjustment Date or the Second Adjustment Date, as applicable, rent will be
computed  with  respect to the  Newly-Developed  Hotels and the  Newly-Renovated
Hotels based on the  percentage  rent  formulas  described  herein.  The Initial
Hotels will be operated by the Lessee.  The Percentage  Leases will have initial
terms of five years and may be extended for two  additional  five-year  terms at
the option of the Lessee. See "Business and Properties--The Percentage Leases."

      The  following  table sets forth certain  information  with respect to the
Initial Hotels:

<TABLE>
<CAPTION>

                                                           Twelve Months Ended December 31, 1997
                                                           -------------------------------------
                                                                                                Average
                                       Number of         Room           Other                    Daily
Initial Hotels                           Rooms          Revenue       Revenue(1)    Occupancy     Rate     REVPAR(2)
- --------------                         ---------        -------       ----------    ---------   --------  ----------
<S>                                          <C>        <C>         <C>               <C>     <C>        <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA(3) ................              85         210,612     $     4,877       38.8%   $   75.62  $   29.35
 New Columbia, PA(4) ...........              81          13,369     $       253        9.0%   $   59.68  $    5.39

Hampton Inn:
 Carlisle, PA(5) ...............              95         659,861           8,421       53.5%    $  65.33  $   34.93

Comfort Inn:
 Harrisburg, PA(6) .............              81

Newly-Renovated
Holiday Inn Express:
 Harrisburg, PA(7) .............             117       1,357,241         176,868       56.4%   $   56.33  $   31.78

Holiday Inn:
 Milesburg, PA .................             118       1,254,070         220,684       52.0%   $   56.07  $   29.13

Comfort Inn:
 Denver, PA (8) ................              45         658,285               0       54.7%   $   73.26  $   40.08

Stabilized
Holiday Inn Hotel and Conference
 Center:
 Harrisburg, PA ................             196       3,103,820       1,787,958       63.3%   $   68.22  $   43.17

Hampton Inn:
 Selinsgrove, PA (9) ...........              75       1,271,943          46,148       71.9%   $   65.29  $   46.96

Clarion Suites:
 Philadelphia, PA ..............              96       2,350,702         319,950       73.7%   $   91.02  $   67.09
                                       ---------     -----------     -----------    ---------  ---------  ----------
Total/weighted average .........             989     $10,879,903     $ 2,565,159       60.2%   $   68.27  $   41.09
                                       =========     ===========     ===========    =========  =========  ==========
</TABLE>



(1)  Represents restaurant revenue, telephone revenue and other revenue.

(2)  REVPAR is determined  by dividing  room revenue by available  rooms for the
     applicable period.

(3)  This  hotel  opened in October  1997 and,  thus,  the data shown  represent
     operations from the date of opening through December 31, 1997.

(4)  This hotel  opened in December  1997 and,  thus,  the data shown  represent
     operations from the date of opening through December 31, 1997.

                                       27

<PAGE>
(5)  This  hotel  opened  in June  1997  and,  thus,  the data  shown  represent
     operations from the date of opening through December 31, 1997.

(6)  This hotel opened in May 1998.

(7)  The land underlying this hotel will be leased to the Partnership by certain
     Hersha Affiliates for rent of $15,000 per year for 99 years.

(8)  The land underlying this hotel will be leased to the Partnership by certain
     Hersha Affiliates for rent of $6,000 per year for 99 years.

(9)  A portion of the land adjacent to this hotel,  which is not currently  used
     for hotel operations,  will be leased to a Hersha Affiliate for $1 per year
     for 99 years.

For  further  information  regarding  the  Initial  Hotels,  see  "Business  and
Properties - The Initial Hotels" and " - The Percentage Leases."

                                GROWTH STRATEGY

      The Company will seek to enhance  shareholder value by increasing  amounts
available for  distribution to shareholders by (i) acquiring  additional  hotels
that  meet  the  Company's  investment  criteria  as  described  below  and (ii)
participating  in any  increased  revenue  from the Initial  Hotels  through the
Percentage Leases.

Acquisition Strategy

      The Company will  emphasize  limited  service and full service hotels with
strong,  national  franchise  affiliations  in the  upper-economy  and mid-scale
market  segments,  or hotels with the  potential to obtain such  franchises.  In
particular,  the Company will consider  acquiring limited service hotels such as
Comfort Inn(R), Best Western(R),  Days Inn(R), Fairfield Inn(R), Hampton Inn(R),
Holiday  Inn(R)  and  Holiday  Inn  Express(R)   hotels,   and  limited  service
extended-stay hotels such as Hampton Inn and Suites(R), Homewood Suites(R), Main
Stay Suites(R) and Residence Inn by Marriott(R)  hotels.  Under the Bylaws,  any
transaction  involving  the Company,  including  the  purchase,  sale,  lease or
mortgage of any real estate asset, in which a Trustee or officer of the Company,
or any Affiliate thereof,  has an interest (other than solely as a result of his
status as a Trustee,  officer or shareholder of the Company) must be approved by
a majority of the Trustees, including a majority of the Independent Trustees.

      Investment Criteria

      The Company intends to focus predominantly on investments in hotels in the
eastern United States.  Such  investments  may include hotels newly developed by
certain  of the  Hersha  Affiliates.  Pursuant  to  the  Option  Agreement,  the
Partnership  will have an option to acquire any hotels owned or developed in the
future by the Hersha  Affiliates within 15 miles of any of the Initial Hotels or
any  hotel  subsequently  acquired  by  the  Partnership  for  two  years  after
acquisition or development.  See "Certain Relationships and Transactions--Option
Agreement." The Company's  initial policy with respect to acquisitions of hotels
(the "Acquisition  Policy") is to acquire hotels for which it expects to receive
rents at least equal to 12% of the  purchase  price paid for each hotel,  net of
(i)  property  and casualty  insurance  premiums,  (ii) real estate and personal
property taxes, and (iii) a reserve for furniture,  fixtures and equipment equal
to 4% (6% in the case of  full-service  hotels) of annual gross revenues at each
hotel.  The Trustees,  however,  may change the  Acquisition  Policy at any time
without  the  approval of the  Company's  shareholders.  The Company  expects to
acquire hotels that meet one or more of the following criteria:

      o     nationally-franchised  hotels in locations  with a  relatively  high
            demand for rooms,  with a relatively low supply of competing  hotels
            and with significant barriers to entry into the hotel business, such
            as a scarcity of suitable hotel sites or zoning restrictions;

      o     poorly managed hotels, which could benefit from new management,  new
            marketing strategy and association with a national franchisor;

      o     hotels in a  deteriorated  physical  condition  that  could  benefit
            significantly from renovations; and

      o     hotels in  attractive  locations  that the  Company  believes  could
            benefit  significantly by changing franchises to a brand the Company
            believes is superior.

      The  Company  intends to lease  hotels  that it  acquires in the future to
operators,  including  the  Lessee as well as  operators  unaffiliated  with the

                                       28

<PAGE>
Lessee.  Future  leases  with  the  Lessee  generally  will  be  similar  to the
Percentage Leases. See "Business and Properties--The  Percentage Leases." Future
leases with operators  unaffiliated with the Lessee may or may not be similar to
the Percentage  Leases.  The Trustees will negotiate the terms and provisions of
each future lease, depending on the purchase price paid, economic conditions and
other factors deemed relevant at the time.

      Financing

      The Company's additional  investments in hotels may be financed,  in whole
or in part, with  undistributed  cash,  subsequent  issuances of Priority Common
Shares or other  securities,  or borrowings.  The Company is currently  pursuing
with  lenders the Line of Credit.  A failure to obtain the Line of Credit  could
adversely affect the Company's ability to finance its growth strategy. See "Risk
Factors--Dependence  Upon External  Financing."  The Company's Debt Policy is to
limit  consolidated  indebtedness  to less  than 67% of the  aggregate  purchase
prices  paid by the  Company  for the  hotels  in  which  it has  invested.  The
Trustees,  however,  may change the Debt  Policy  without  the  approval  of the
Company's  shareholders.  The aggregate  purchase prices paid by the Company for
the  Initial  Hotels  is  approximately  $47.3  million.   After  the  Formation
Transactions,  the Company's  indebtedness  will be approximately  $17.4 million
(consisting of the Assumed Indebtedness),  which represents approximately 37% of
the aggregate  purchase price to be paid by the Company for the Initial  Hotels.
Because  of the Debt  Policy  and the amount of the  Assumed  Indebtedness,  the
success of the  Company's  acquisition  strategy  will depend  primarily  on its
ability to access additional capital through issuances of equity securities. See
"Risk  Factors--Risks of Leverage" and "Management's  Discussion and Analysis of
Financial Condition and Results of Operations--Liquidity and Capital Resources."

Internal Growth Strategy

      The Percentage  Leases are designed to allow the Company to participate in
growth in revenues at the Initial  Hotels.  See  "Business  and  Properties--The
Percentage  Leases." The Percentage  Leases generally  provide for the Lessee to
pay in each calendar  quarter the greater of Base Rent or Percentage  Rent.  The
Percentage  Rent for each Initial Hotel is comprised of (i) a percentage of room
revenues up to the  Threshold,  (ii) a percentage  of room revenues in excess of
the Threshold but not more than the Incentive  Threshold,  (iii) a percentage of
room  revenues in excess of the  Incentive  Threshold  and (iv) a percentage  of
revenues  other than room  revenues.  The  Incentive  Threshold  is  designed to
provide  incentive  to the Lessee to generate  higher  revenues at each hotel by
lowering the  percentage of revenue paid as  Percentage  Rent once room revenues
reach  certain  levels.  In the  case  of the  Newly-Developed  Hotels  and  the
Newly-Renovated  Hotels,  the Lessee will pay the  Initial  Fixed Rent until the
First Adjustment Date or the Second Adjustment Date, as applicable,  after which
the Lessee will pay the greater of Base Rent or Percentage  Rent.  See "Business
and  Properties--The  Initial  Hotels" and "--The  Percentage  Leases--  Amounts
Payable Under the Percentage Leases."

                                       29
<PAGE>



                                USE OF PROCEEDS

      The net proceeds to the Company from the sale of 1,833,334 Priority Common
Shares to the Underwriter are estimated to be approximately  $9.5 million (based
on the Offering  Price),  after deducting  underwriting  discounts and estimated
offering expenses of approximately $1.5 million. The Company will contribute the
net proceeds of the Offering to the Partnership in exchange for  approximately a
32% interest in the  Partnership.  The Partnership  will use the net proceeds as
follows:  (i)  approximately  $6.4 million to repay  certain of the  outstanding
indebtedness related to the Initial Hotels,  including  approximately $4 million
in debt owed to certain Hersha  Affiliates and related  principally to the hotel
development  expenses in connection with the Initial Hotels,  (ii) approximately
$0.7 million for costs associated with the acquisition of the Initial Hotels and
(iii) approximately $2.4 million for working capital purposes. In addition,  the
Company will offer 166,666  Priority  Common Shares to the Hersha  Affiliates at
the Offering Price and no selling  commission will be payable to the Underwriter
with respect to such shares. The information  contained herein assumes that none
of the 166,666 Priority Common Shares are sold. While the Company has the option
to purchase certain hotels under the Option Agreement, the Company currently has
no agreement  or  understanding  to invest in any specific  hotel other than the
Initial  Hotels.  See "Certain  Relationships  and Related  Transactions--Option
Agreement."

      Pending the use of proceeds  referenced  above,  the net proceeds  will be
invested in interest-bearing,  short-term,  investment grade securities or money
market accounts, which are consistent with the Company's intention to qualify as
a REIT.  Such  investments may include,  for example,  government and government
agency securities,  certificates of deposit,  interest-bearing bank deposits and
mortgage loan participations.

      The  indebtedness  to be  repaid  with the net  proceeds  of the  Offering
includes debt secured by some of the Initial Hotels as follows (in thousands):

Mortgages payable secured by
the following Initial Hotels:                       Maturity            Annual
                                     Amount(1)        Date         Interest Rate
                                     ---------      ---------      -------------
Holiday Inn, Milesburg, PA               $860         1999              8.00%

Clarion Suites, Philadelphia, PA     $  1,540       2002/2010           9.50%

Amounts Due to Hersha
     Affiliates (2)                  $  3,982          (3)              9.00%
                                     --------

Total                                $  6,382
                                     ========


- --------------
(1)  Based on balances at September 30, 1998.

(2)  Loans  advanced  by  the  Hersha  Affiliates   principally  to  fund  hotel
     development expenses in connection with the Initial Hotels.

(3)  Payable on demand.

                                       30

<PAGE>



                           FORECASTED DISTRIBUTIONS

       After  the  Offering,  the  Company  intends  to make  regular  quarterly
distributions  to holders of the Priority Common Shares initially equal to $0.18
per share,  which on an  annualized  basis  would be equal to $0.72 per share or
12.0% of the Offering Price. The first  distribution  will cover the period from
the closing of the  Offering to March 31,  1999.  The Company does not expect to
change its  forecasted  initial  distribution  per Priority  Common Share if the
Underwriter's over-allotment option is exercised.

       Distributions  made by the Company will be determined by the Trustees and
will  depend  on a number  of  factors,  including  the  amount  of  funds  from
operations,   the  Partnership's   financial   condition,   capital  expenditure
requirements  for the Company's  hotels,  the annual  distribution  requirements
under the REIT  provisions  of the Code and such other  factors as the  Trustees
deem relevant.  The Company's ability to make distributions will be dependent on
the receipt of  distributions  from the  Partnership and lease payments from the
Lessee with respect to the Initial Hotels.  Initially,  the  Partnership's  sole
source of revenue  will be rent  payments  under the  Percentage  Leases for the
Initial Hotels. The Company must rely on the Lessee to generate  sufficient cash
flow  from  the  operation  of the  Initial  Hotels  to meet the  Lessee's  rent
obligations under the Percentage Leases.

       During the Priority  Period,  the holders of the Priority  Common  Shares
will be entitled to receive, prior to any distributions either to the holders of
the  Subordinated  Units or to the  holders  of the Class B Common  Shares,  the
Priority  Distribution  (i.e.,  cumulative  dividends  in an amount per Priority
Common  Share equal to $0.18 per  quarter).  After the  holders of the  Priority
Common  Shares  have  received  the  Priority  Distribution,  the holders of the
Subordinated  Units and the Class B Common Shares will be entitled to receive an
amount per  Subordinated  Unit or per Class B Common Share equal to the Priority
Distribution paid to the holders of the Priority Common Shares.  Thereafter, the
holders of the  Priority  Common  Shares will be entitled to receive any further
distributions on a pro rata basis with the holders of the Subordinated Units and
the Class B Common Shares. As of the closing of the Offering,  no Class B Common
Shares will be outstanding. Thus, the Priority Common Shares initially will have
Priority Rights only with respect to the outstanding  Subordinated Units. In the
future,  the  Company  may issue  additional  Priority  Common  Shares,  and the
Partnership  may issue Units that are not  subordinated  to the Priority  Common
Shares.  See  "Description  of Shares of Beneficial  Interest" and  "Partnership
Agreement."

       The hotel business is seasonal in nature and, therefore,  revenues of the
Initial  Hotels in the first and fourth  quarters are  traditionally  lower than
those in the second and third  quarters.  The Company  believes  that it will be
able to make its forecasted  distributions  for the first and fourth quarters of
its  initial  year of  operation  by  drawing  on the Line of Credit to fund any
shortfalls  between cash available for  distribution to common  shareholders for
those quarters and the forecasted  quarterly  distributions  for those quarters.
See "Risk Factors--Risk of Leverage" and "--Dependence Upon External Financing."
Thereafter,  the  Company  expects to use  excess  cash flow from the second and
third  quarters to fund any such  shortfalls  in the first and fourth  quarters.
There are no  assurances  that cash  available  for  distribution  to the common
shareholders will be sufficient for the Company to make forecasted distributions
to common shareholders.

       Based on the Company's  forecasted statement of operations for the twelve
months ending January 31, 2000, the Company estimates that 16% of the forecasted
initial  annual  distribution  to the  holders of  Priority  Common  Shares will
represent a return of capital for federal  income tax purposes.  If actual funds
from  operations  or  taxable  income  vary  from the  forecasted  amounts,  the
percentage  of  distributions  that will  represent a return of capital may vary
substantially.  For a discussion  of the tax treatment of  distributions  to the
holders of Priority  Common Shares,  see "Federal Income Tax  Consequences."  In
order  to  qualify  to  be  taxed  as a  REIT,  the  Company  must  make  annual
distributions  to  shareholders  of at  least  95% of its  REIT  taxable  income
(determined by excluding any net capital gain). Under certain circumstances, the
Company may be required to make  distributions  in excess of cash  available for
distribution in order to meet such  distribution  requirements.  In such a case,
the  Company  may find it  necessary  to arrange  for  short-term  (or  possibly
long-term) borrowings,  to sell assets or to raise funds through the issuance of
additional shares of beneficial interest.

   
       The following  table  describes the Company's  calculation  of forecasted
cash available for distribution and forecasted initial  distributions to holders
of the Priority Common Shares for the twelve months ending January 31, 2000. The
Company's  calculation of forecasted  cash available for  distribution  is being
made solely for the purpose of calculating the forecasted  initial  distribution
to the  Priority  Common  Shares and is not  intended  to be a  forecast  of the
    
                                       31

<PAGE>
   
Company's  results of operations or its liquidity,  nor is the methodology  upon
which  such  computations  were  made  necessarily  intended  to be a basis  for
determining  future  distributions.  The actual  return  that the  Company  will
realize and the actual  amount of cash that will be available  for  distribution
will be affected by a number of factors,  including  the revenues of the Initial
Hotels, the lease revenue received by the Company,  the debt service payments on
the Company's  borrowings,  the real estate and personal property taxes incurred
by the Company,  the property and casualty  insurance  premiums  incurred by the
Company,  the general and  administrative  expenses of the  Company,  the ground
lease payments made by the Company, and the capital expenditures incurred by the
Company.  No  assurance  can be given  that the  Company's  forecast  will prove
accurate. See "Risk Factors--Forecasted Statement of Operations."
    

<TABLE>
<CAPTION>

                                                                        Twelve Months Ending
                                                                          January 31, 2000
                                                                            (In thousands)
                                                                        --------------------
<S>                                                                              <C>
Forecasted net income applicable to
      holders of Priority Common Shares (1) ................................     $1,112

Add:  Forecasted depreciation and amortization, net of minority interest (2)        658
                                                                                 ------

Forecasted funds from operations applicable to
      holders of Priority Common Shares (3) ................................      1,770

Forecasted cash provided by operating activities applicable to
      holders of Priority Common Shares (4) ................................      1,770

Subtract:  Forecasted cash used in investing activities:
      Forecasted additions to capital expenditure reserves,
      net of minority interest (5) .........................................        268
Subtract:  Forecasted cash used in financing activities:
      Forecasted principal payments on debt, net of
      minority interest (6) ................................................        182
                                                                                 ------

Forecasted cash available for distribution to holders of
      Priority Common Shares ...............................................      1,320

Forecasted cash available for distribution to holders of
     Subordinated Units (7) ................................................      1,971

Forecasted initial distribution (8) ........................................      1,320

Forecasted dividend yield based on Offering Price (9) ......................         12%
</TABLE>

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

(1)   See the  Company's  Forecasted  Statement  of  Operations.  The  Company's
      computation  of  forecasted  net income  applicable to holders of Priority
      Common Shares is based on the assumptions and limitations set forth in the
      Company's Forecasted Statement of Operations.

(2)   Forecasted  depreciation and amortization,  net of minority  interest,  is
      computed as follows:

      Forecasted depreciation and amortization...............         $ 2,081
      Subtract:  Minority interest in forecasted
         depreciation and amortization (68.38%)..............           1,423
                                                                        -----
      Forecasted depreciation and amortization, net of
           minority interest                                         $    658

(3)   In accordance with the resolution adopted by the Board of Governors of the
      National  Association of Real Estate Investment Trusts  ("NAREIT"),  funds
      from  operations  represents  net  income  (computed  in  accordance  with
      generally  accepted  accounting  principles),  excluding gains (or losses)
      from debt  restructuring  and sales of  property,  plus  depreciation  and
      amortization,  and after adjustments for  unconsolidated  partnerships and
      joint  ventures.  Funds  from  operations  should  not  be  considered  an
      alternative to net income or other  measurements  under generally accepted

                                       32

<PAGE>
      accounting  principles as an indicator of operating performance or to cash
      flows from  operating,  investing or financing  activities as a measure of
      liquidity.   The  Company   considers  funds  from  operations  to  be  an
      appropriate  measure  of the  performance  of an equity  REIT in that such
      calculation  is a measure  used by the Company to measure its  performance
      against its peer group and is a basis for making the  determination  as to
      the allocation of its resources and reflects the Company's ability to meet
      general  operating  expenses.  Although  funds  from  operations  has been
      computed in accordance with the NAREIT  definition,  funds from operations
      as presented may not be comparable to other similarly-titled measures used
      by other REITs.  Funds from  operations  does not reflect  working capital
      changes,  cash expenditures for capital  improvements or debt service with
      respect to the Initial  Hotels and,  therefore,  does not  represent  cash
      available for distribution to the shareholders of the Company.

(4)   Excludes cash provided by (used in) operating activities due to changes in
      working capital.  The Company does not believe that the excluded items are
      material to the forecasted cash available for distribution.

(5)   Under the  Percentage  Leases,  the Company has an  obligation  to pay the
      costs of certain capital  improvements and to make available to the Lessee
      certain  amounts  for  the  replacement  or  refurbishment  of  furniture,
      fixtures and equipment at the Initial Hotels. The Company anticipates that
      cash  flow  from  operations,  borrowing  capacity  and  reserves  will be
      sufficient  to fund  such  obligation.  Forecasted  additions  to  capital
      expenditure reserves, net of minority interest, is computed as follows:

      Management's estimate of additions to capital expenditure
          reserves...........................................            $847
      Subtract:  Minority interest in forecasted additions
         to capital expenditure reserves (68.38%)............             579
                                                                          ---
      Forecasted additions to capital expenditure reserves,
         net of minority interest............................            $268

(6) Computed as follows:

      Management's estimate of principal payments on debt....            $575
      Subtract:  Minority interest in forecasted
         principal payments on debt (68.38%).................             393
                                                                          ---
      Forecasted principal payments on debt, net of
         minority interest...................................            $182

(7) Computed as follows:

      Forecasted distributable cash (see Forecasted Statement
          of Operations).....................................          $3,291
      Subtract:  Forecasted cash available for distribution to
         holder of Priority Common Shares....................           1,320
                                                                        -----
      Forecasted cash available for distribution to
         holders of Subordinated Units.......................          $1,971

      As a result,  based on the 3,964,108  Subordinated  Units  estimated to be
      outstanding upon completion of the Formation Transactions,  the holders of
      the   Subordinated   Units  would  be  entitled  to  a   distribution   of
      approximately $.50 per Subordinated Unit.

(8)   Represents  forecasted  initial annual  distribution  per Priority  Common
      Share ($0.72)  multiplied by the  1,833,334  Priority  Common Shares to be
      outstanding  upon completion of the Offering.  The  information  contained
      herein assumes that none of the 166,666  Priority Common Shares offered to
      the Hersha  Affiliates are sold. If the 166,666 Priority Common Shares are
      sold, the forecasted  initial annual  distribution would be $1,440,000 and
      the  forecasted   amount   available  for   distribution   to  holders  of
      Subordinated  Units  would  be  $1,851,000,   or  approximately  $.47  per
      Subordinated Unit. The proceeds from the sale of such shares would be used
      for working capital.

(9)   Represents  forecasted  initial annual  distribution per Priority Common
      Share ($0.72) divided by Offering Price ($6.00).

                                       33
<PAGE>



                           PRO FORMA CAPITALIZATION

      The  following  table  sets  forth  the  pro  forma  short-term  debt  and
capitalization  of the Company as of  September  30,  1998,  as adjusted to give
effect to the sale on such date by the Company of the Priority  Common Shares in
the Offering and the use of the net proceeds  therefrom as described  under "Use
of Proceeds."

                                                                   Pro Forma
                                                              September 30, 1998
                                                                (In thousands)

Mortgage debt................................................      $17,400
Minority interest............................................      $18,355

Shareholders' Equity:
 Preferred Shares, $.01 par value,
   10,000,000 shares authorized,
   no shares issued and outstanding..........................           --
 Common Shares, $.01 par value,
   50,000,000 Priority Class A Common
   Shares and 50,000,000 Class B Common
   Shares authorized, 1,833,334
   Priority Class A Common Shares
   issued and outstanding(1).................................           18
 Additional paid-in capital..................................        8,470
                                                                   -------

     Total shareholders' equity..............................      $ 8,488
                                                                   -------
        Total capitalization.................................      $44,243
                                                                   =======
- ---------------------

(1)   Excludes 166,666 Priority Common Shares offered to the Hersha  Affiliates,
      approximately  4 million Class B Common Shares issuable upon redemption of
      Subordinated Units issued in the Formation Transactions,  183,333 Priority
      Common Shares issuable upon exercise of the Underwriter Warrants,  250,000
      Class B Common  Shares  issuable  upon the  redemption  of  250,000  Units
      issuable  upon  exercise of the Hersha  Warrants,  650,000  Class B Common
      Shares reserved for issuance pursuant to the Option Plan and 200,000 Class
      B Common Shares reserved for issuance  pursuant to the Trustees' Plan. The
      Class B Common Shares will be converted  into  Priority  Common Share on a
      one-for-one  basis  at a  future  date.  See  "Description  of  Shares  of
      Beneficial  Interest--Class  B Common Shares,"  "Formation  Transactions,"
      "Management--The Option Plan" and "Underwriting."

                                       34
<PAGE>



                                   DILUTION

      At September  30,  1998,  the  Offering  Price  exceeded the pro forma net
tangible book value per Priority  Common Share.  The pro forma net tangible book
value  prior to the  Offering  represents  the  owners'  equity from the Selling
Entities  Combined  Balance  Sheet  of  $6,475,000  less  intangible  assets  of
$1,382,000  resulting in $5,093,000 or $1.28 per share based upon  approximately
3.96  million  Subordinated  Units  issuable  in  the  Formation   Transactions.
Therefore,  the holders of  Subordinated  Units  issued in  connection  with the
Formation  Transactions will realize an immediate increase in the net book value
of their  Subordinated  Units, while purchasers of Priority Common Shares in the
Offering  will  realize  an  immediate  dilution  in the net book value of their
Priority Common Shares. The pro forma net tangible book value after the Offering
is based upon the pro forma consolidated shareholders' equity of $8,488,000 less
intangibles  of  $1,404,000  (included  in the pro  forma  financial  statements
included  herein)  resulting in pro forma book value of  $7,084,000 or $3.86 per
share based on 1,833,334 shares outstanding immediately following the Offering.
<TABLE>
<S>                                                                    <C>      <C>
    Assumed initial public offering price per share(1).............             $ 6.00
       Pro forma tangible net book value per share prior to
            the Offering ..........................................    $ 1.28
       Increase attributable to purchase of Priority Common Share        2.58
                                                                       ------
    Pro forma net tangible book value per share after the Offering                3.86
                                                                                ------
    Dilution per share.............................................             $ 2.14
                                                                                ======
</TABLE>

- ----------
(1) Before  deducting  underwriting  discounts  and  estimated  expenses  of the
    Offering.


       The following table sets forth the number of Priority Common Shares to be
sold by the Company in the Offering,  the total  contributions to be paid to the
Company by  purchasers of Priority  Common  Shares in the Offering  (assuming an
Offering  Price of $6.00 per share),  the number of Priority  Common  Shares and
Subordinated Units previously outstanding or to be issued in connection with the
Formation Transactions,  the net tangible book value as of September 30, 1998 of
the assets  contributed to the Company and the  Partnership and the net tangible
book  value  of  the  average   contribution   per  Priority  Common  Share  and
Subordinated Unit based on total contributions.

<TABLE>
<CAPTION>

                                                                                Purchase Price/
                                          Shares Issued by the Company        Book Value of Total            Purchase Price/
                                            and Units Issued by the         Tangible Contributions to         Tangible Book
                                                 Partnership (1)                  the Company (1)        Value of Contribution Per
                                              Number         Percent           Amount        Percent      Priority Share/Unit (1)
                                             ---------       -------          --------       --------    -------------------------
                                                                                    (in thousands)
<S>                                          <C>              <C>             <C>              <C>             <C>
Priority Common Shares Issued to the Under-
  writer by the Company in the Offering      1,833,334        31.62%          $11,000          68.35%          $6.00

Subordinated Units Issued by the Partner-
  ship in the Formation Transactions         3,964,108        68.38%          $ 5,093          31.65%          $1.28
                                             ---------       -------          -------         -------
Total Priority Common Shares and
  Subordinated Units......................   5,797,442       100.00%          $16,093         100.00%
                                             =========       =======          =======         =======
</TABLE>



(1)  Does not include 166,666 Priority Common Shares offered to the Hersha
     Affiliates.

                                       35
<PAGE>



                        SELECTED FINANCIAL INFORMATION

      The following tables set forth: (i) unaudited summary forecasted statement
of  operations  data for the Company for the twelve  months  ending  January 31,
2000, (ii) unaudited summary historical and pro forma balance sheet data for the
Company at September  30, 1998;  (iii)  unaudited pro forma  condensed  combined
statement of operations  for the Lessee for the nine months ended  September 30,
1998 and for the year  ended  December  31,  1997;  and  (iv)  summary  combined
historical  operating  and  financial  data for the  Combined  Entities--Initial
Hotels for each of the years in the  three-year  period ended December 31, 1997.
The summary  combined  historical  operating and financial data for the Combined
Entities--Initial  Hotels for the three years ended December 31, 1997, have been
derived  from the  historical  combined  financial  statements  of the  Combined
Entities--Initial  Hotels audited by Moore Stephens,  P.C.,  independent  public
accountants,  whose  report with respect  thereto is included  elsewhere in this
Prospectus.  In the opinion of management,  the unaudited  financial  statements
include  all  adjustments  (consisting  only of  normal  recurring  adjustments)
necessary  to present  fairly the  information  set forth  therein.  A pro forma
statement of operations for the Company is not presented because the Company has
had no historical operations as a hotel lessor.

   
      The forecasted  statement of operations  data for the Company is presented
as if the Formation  Transactions had occurred on February 1, 1999 and therefore
incorporates  certain assumptions that are set forth in the Company's Forecasted
Statement  of  Operations  included  elsewhere  in this  Prospectus.  See  "Risk
Factors--Forecasted   Statement  of  Operations."  The  balance  sheet  data  is
presented as if the Formation  Transactions  had occurred on September 30, 1998.
The pro forma  condensed  combined  statement of  operations  for the Lessee are
presented as if the  Formation  Transactions  had occurred as of January 1, 1997
and carried  forward  through  each  interim  period  presented,  and  therefore
incorporates certain assumptions that are included in the Notes to the Pro Forma
Condensed   Combined   Statement  of  Operations   included  elsewhere  in  this
Prospectus.  The pro forma  information  does not purport to represent  what the
Company's financial position or the Company's or the Combined  Entities--Initial
Hotels'  results  of  operations  would  actually  have  been  if the  Formation
Transactions had, in fact, occurred on such date or at the beginning of the year
indicated, or to project the Company's or the Combined Entities--Initial Hotels'
financial position or results of operations at any future date or for any future
period.
    

      The following selected financial information should be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  and all of the  financial  statements  and notes  thereto  included
elsewhere in this Prospectus.


                           Hersha Hospitality Trust
                   Unaudited Summary Statement of Operations
                            and Balance Sheet Data
              (In thousands, except share and per share amounts)


                                                   Forecasted Twelve
                                                     Months Ending
                                                   January 31, 2000
                                                   -----------------
Statement of Operations Data:
Lease revenue...................................        7,175
Expenses........................................       (4,543)
Net income before minority interest.............        2,632
Minority interest...............................       (1,520)
Net income......................................        1,112
Net income per Priority Common Share............         0.61
Weighted average number of
  Priority Common Shares outstanding............    1,833,334

                                       36

<PAGE>




                                                          September 30, 1998
                                                        Historical    Pro Forma

Balance Sheet Data:
Net investment in hotel properties..............            --     $   40,489
Minority interest in Partnership................            --     $   18,355
Shareholders' equity............................            --     $    8,488
Total assets....................................            --     $   44,243
Total debt......................................            --     $   17,400


                         Hersha Hospitality Management, L.P.
         Unaudited Pro Forma Condensed Combined Statements of Operations(1)
                                   (In thousands)

<TABLE>
<CAPTION>

                                                 Nine Months Ended        Year Ended
                                                September 30, 1998     December 31, 1997
                                                ------------------     -----------------
<S>                                                   <C>                     <C>

Room revenue....................................      $ 11,824                $10,880
Other revenue (2)...............................         2,111                  2,565
                                                      --------                -------

Total revenue...................................      $ 13,935                $13,445
                                                      --------                -------

Hotel operating expenses (3)....................         8,506                  9,214

Percentage Lease payments (4)...................         5,108                  5,129
                                                         -----                -------
Net income (loss) (5)...........................     $     321               $   (898)
                                                     =========               ========
</TABLE>


                      Combined Entities - Initial Hotels
           Summary Combined Historical Operating and Financial Data
                                (In thousands)


                             Nine Months Ended
                               September 30          Year Ended December 31
                            ------------------    ----------------------------
                              1998     1997         1997     1996      1995
                              ----     ----         ----     ----      ----
Statement of Operations
Data:
Room revenue                  $11,824  $7,750      $10,880    $7,273   $5,262
Other revenue (2)               2,111   1,942        2,565     2,716    1,957
                              ------- -------      -------    ------   ------
Total revenue                 $13,935  $9,692      $13,445    $9,989   $7,219

Hotel operating expenses (3)    8,839   6,510        9,173     8,172    6,250

Interest                        1,497     831        1,354       921      634
Depreciation and amortization   1,161     799        1,189       924      711
                              ------- -------      -------    ------   ------

Net income (loss) (5)          $2,438  $1,552       $1,729     $ (28) $  (376)
                               ======  ======       ======     =====  =======

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

(1)   The estimated  information does not purport to represent what the Lessee's
      financial  position or results of operations  would  actually have been if
      consummation of the Formation  Transactions had, in fact, occurred on such
      date or at the  beginning  of the  periods  indicated,  or to project  the
      Lessee's financial position or results of operations at any future date or
      for any future period. Represents pro forma revenue and expenses as if (i)
      the Partnership recorded  depreciation and amortization,  paid interest on
      remaining debt after the Formation  Transactions  occurred,  and paid real
      and personal property taxes and property  insurance as contemplated by the
      Percentage Leases, and (ii) the Formation  Transactions occurred as of the
      beginning of the periods indicated.

(2)   Represents restaurant revenue, telephone revenue and other revenue.

                                       37

<PAGE>
(3)   Represents  departmental costs and expenses,  general and  administrative,
      repairs and  maintenance,  utilities,  marketing,  management  fees,  real
      estate and personal  property taxes,  property and casualty  insurance and
      ground  leases.  The pro forma  amounts  exclude  real estate and personal
      property  taxes,  property  and  casualty  insurance,  ground  leases  and
      management  fees. Real estate and personal  property  taxes,  property and
      casualty  insurance  and  ground  leases  are  the  responsibility  of the
      Partnership under the Percentage Leases.

(4)   Represents  lease payments  calculated on a pro forma basis using the rent
      provisions in the Percentage Leases. The rent provisions in the Percentage
      Leases are based upon an agreement  between the Partnership and the Lessee
      in which the parties  have agreed to the lease terms and the form of lease
      to be signed at the closing of the Offering. Lease payments are calculated
      under two methods depending upon whether the Initial Hotel is a Stabilized
      Hotel with an established  operating history or a Newly-Developed Hotel or
      a  Newly-Renovated   Hotel.  The  Rents  for  the  Stabilized  Hotels  are
      calculated by applying the percentage rent formulas to the historical room
      revenues  and other  revenues of those  hotels for the periods  presented.
      Because  the  Newly-Developed  Hotels and the  Newly-Renovated  Hotels pay
      Initial Fixed Rent for at least the first twelve months of operation,  the
      Rent for those hotels is based on the Initial Fixed Rents, recognized on a
      straight-line  basis  over  the  period  presented.  In  the  case  of the
      Newly-Developed Hotels, the Initial Fixed Rents have been prorated for the
      periods the hotels were in  operation  because the hotels have not been in
      operation for the full periods presented.

(5)   The  Combined  Entities  are not  subject  to income  tax,  except  Hersha
      Enterprises, Ltd., which had no tax liability for the periods presented.

                                       38
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                 AND RESULTS OF OPERATIONS

Overview

      Upon  consummation  of the  Formation  Transactions,  the Company will own
approximately a 32% general  partnership  interest in the Partnership.  In order
for the Company to qualify as a REIT,  neither  the Company nor the  Partnership
may operate hotels.  Therefore, the Initial Hotels will be leased to the Lessee.
The Partnership's, and therefore the Company's, principal source of revenue will
be Rent paid by the  Lessee  under the  Percentage  Leases.  See  "Business  and
Properties--The   Percentage  Leases."  The  Lessee's  ability  to  perform  its
obligations,  including  making  Rent  payments  to the  Partnership  under  the
Percentage  Leases,  will be  dependent  on the  Lessee's  ability  to  generate
sufficient  room  revenues  and net cash flow from the  operation of the Initial
Hotels, and any other hotels leased to the Lessee.

Results of Operations of the Initial Hotels

      Comparison  of Nine  Months  Ended  September  30, 1998 to the Nine Months
Ended September 30, 1997

      Room  revenue  for  the  Initial  Hotels  increased  $4,074,000  or 53% to
$11,824,000  for the first nine months of 1998 from $7,750,000 in the comparable
period in 1997.  This  increase  came  through an addition  of 82,980  available
room-nights with an overall increase of 59,039 room-nights sold. The increase in
room-nights  available was a result of the opening of three  hotels,  which were
not opened as of September 30, 1997. In addition, there was a 2% increase in ADR
to $66.95 from $65.92. REVPAR increased 6% to $43.82 from $41.48.

      Hotel  operating  expenses  increased by  $2,233,000  to  $8,533,000,  but
decreased as a percentage  of total  revenue to 61% from 65%.  Operating  income
before  interest  expense,  depreciation  and  amortization  increased by 61% to
$5,472,000 from $3,392,000.

      Comparison of year ended December 31, 1997 to year ended December 31, 1996

      Room revenue  increased by $3,607,000 or 50% to  $10,880,000  in 1997 from
$7,273,000  in 1996.  The  increase in revenue came through the addition of four
new hotels opening in 1997 and one hotel which was only open during half of 1996
being open for the entire 1997 period.  These new  properties  added  additional
available  room-nights of 43,171. In addition, a 7% increase in occupancy to 60%
from 53% in 1996 as well as a 9% increase in ADR to $69.31 compared to $63.51 in
1996 augmented the available  room-nights.  REVPAR  increased 25% to $41.78 from
$33.48.

      Hotel operating  expenses increased by $1,001,000 or 12% to $9,173,000 but
decreased as a percentage  of total  revenue to 68% from 82%.  Operating  income
before interest  expense,  depreciation  and  amortization  increased by 135% to
$4,272,000 from $1,817,000.

      Comparison of year ended December 31, 1996 to year ended December 31, 1995

      Room  revenue  increased  $2,011,000  or 38% to  $7,273,000  in 1996  from
$5,262,000  in 1995.  The  increase in revenue  came  through the opening of two
hotels in 1996 adding additional  room-nights  available of 41,168. In addition,
an overall  increase in occupancy of 10% to 53% from 48% in 1995 as well as a 2%
increase in ADR to $63.51  compared to $62.40 in 1995  augmented  the  available
room-nights. REVPAR increased 12% to $33.48 from $29.89.

      Hotel operating  expenses increased by $1,922,000 or 31% to $8,172,000 but
decreased as a percentage  of total  revenue to 82% from 87%.  Operating  income
before  interest  expense,  depreciation  and  amortization  increased by 87% to
$1,817,000 from $969,000.

Liquidity and Capital Resources

      The Company expects to meet its short-term liquidity requirement generally
through  net cash  provided  by  operations,  existing  cash  balances  and,  if
necessary,  short-term borrowings under the Line of Credit. The Company believes
that its net cash provided by operations will be adequate to fund both operating

                                       39

<PAGE>
requirements  and payment of  dividends by the Company in  accordance  with REIT
requirements.  The Company expects to meet its long-term liquidity requirements,
such as scheduled debt maturities and property  acquisitions,  through long-term
secured and unsecured  borrowings,  the issuance of additional equity securities
of the Company or, in connection with acquisitions of hotel properties, issuance
of Units.

      The Company is currently  pursuing with various lenders a $10 million Line
of Credit.  The Line of Credit will be used to fund future  acquisitions and for
working  capital.  A failure to obtain the Line of Credit could adversely affect
the   Company's   ability   to   finance   its   growth   strategy.   See  "Risk
Factors-Dependence  Upon External  Financing." The Line of Credit may be secured
by certain of the Initial Hotels. The Company in the future may seek to increase
the amount of the Line of Credit,  negotiate  additional  credit  facilities  or
issue corporate debt instruments. Any debt incurred or issued by the Company may
be secured or unsecured,  long-term or  short-term,  fixed or variable  interest
rate and may be subject to such other terms as the Trustees deem prudent.

      The  Trustees  will  adopt  the  Debt  Policy  that  limits   consolidated
indebtedness  of the Company to less than 67% of the aggregate  purchase  prices
paid by the  Company  for the  hotels  in which it has  invested.  However,  the
Company's  organizational documents do not limit the amount of indebtedness that
the  Company may incur and the  Trustees  may modify the Debt Policy at any time
without shareholder approval. The Company intends to repay indebtedness incurred
under the Line of Credit from time to time, for  acquisitions or otherwise,  out
of cash flow and from the proceeds of issuances  of Priority  Common  Shares and
other  securities  of the Company.  See "Risk  Factors-Risks  of  Leverage"  and
"Policies and Objectives with Respect to Certain Activities-Investment Policies"
and "-Financing."

      The   Company   will  invest  in   additional   hotels  only  as  suitable
opportunities  arise. The Company will not undertake  investments in such hotels
unless  adequate  sources of financing  are  available.  The Bylaws  require the
approval of a majority of the Trustees,  including a majority of the Independent
Trustees,  to acquire any additional  hotel in which a Trustee or officer of the
Company,  or any  Affiliate  thereof,  has an  interest  (other than solely as a
result of his status as a Trustee, officer or shareholder of the Company). It is
expected that future investments in hotels will be dependent on and financed by,
in whole or in part, the proceeds from  additional  issuances of Priority Common
Shares or other  securities or  borrowings.  Because of the level of the Assumed
Indebtedness,  the success of the  Company's  acquisition  strategy  will depend
primarily  on its ability to access  additional  capital  through  issuances  of
equity  securities.  The Company  currently has no agreement or understanding to
invest in any hotel other than the Initial  Hotels and there can be no assurance
that the Company  will make any  investments  in any other  hotels that meet its
investment criteria. See "Growth Strategy--Acquisition Strategy."

      Pursuant to the Percentage  Leases,  the  Partnership  will be required to
make available to the Lessee 4% (6% for the Holiday Inn, Harrisburg,  PA and the
Holiday Inn,  Milesburg,  PA) of gross  revenues  per  quarter,  on a cumulative
basis,  for periodic  replacement or  refurbishment  of furniture,  fixtures and
equipment at each of the Initial Hotels.  The Company believes that a 4% (6% for
the Holiday Inn, Harrisburg,  PA and the Holiday Inn, Milesburg,  PA) percentage
set-aside is a prudent estimate for future capital expenditure requirements. The
Company  intends  to cause the  Partnership  to spend  amounts  in excess of the
obligated amounts if necessary to comply with the reasonable requirements of any
Franchise  License  and  otherwise  to the extent  that the  Company  deems such
expenditures  to be in the best interests of the Company.  The Company will also
be obligated  to fund the cost of certain  capital  improvements  to the hotels.
Based on its experience in managing  hotels,  management of the Company believes
that  amounts  required  to be  set  aside  in the  Percentage  Leases  will  be
sufficient to meet required  expenditures for furniture,  fixtures and equipment
during the term of the  Percentage  Leases.  The Company will use  undistributed
cash or  borrowings  under  credit  facilities  to pay for the  cost of  capital
improvements and any furniture,  fixture and equipment requirements in excess of
the set aside  referenced  above. See "Business and  Properties--The  Percentage
Leases."

Inflation

      Operators  of hotels in general  possess  the ability to adjust room rates
quickly. However,  competitive pressures may limit the Lessee's ability to raise
room rates in the face of inflation,  and annual increases in ADR have failed to
keep pace with inflation.

Seasonality

      The Initial Hotels' operations  historically have been seasonal in nature,
reflecting  higher  occupancy rates during the second and third  quarters.  This
seasonality  can be expected to cause  fluctuations  in the Company's  quarterly
lease  revenue  to the  extent  that it  receives  Percentage  Rent.

                                       40

<PAGE>
Year 2000 Compliance

      Many  computer  systems were  designed  using only two digits to designate
years.  These systems may not be able to distinguish the year 2000 from the year
1900. Like other  organizations,  the Company could be adversely affected if the
computer  systems used by it or its service  providers  do not properly  address
this  problem  prior  to  January  1,  2000.  Currently,  the  Company  does not
anticipate that the transition to the year 2000 will have any material impact on
its performance. The Company's plan to respond to the Year 2000 Problem consists
of three phases that address the state of readiness,  Year 2000 costs, risks and
contingency plans.

      Phase I  includes  a plan to  respond  to the  Year  2000  Problem,  which
includes  the  following  areas (the  "Focus  Areas"):  (i)  telephone  and call
accounting systems;  (ii) credit card readers;  (iii) sprinkler systems and fire
suppression system; (iv) security systems; (v) card entry systems; (vi) elevator
systems;  (vii) computer  systems and vendor  contracts  (hardware);  (viii) fax
machines and laundry equipment; (ix) HVAC (heating and air conditioning systems)
and  utility  companies;  and (x)  computer  software  systems.  The Company has
created a task force and  procedures  to survey,  test and  report  results  for
management's  review.  The Company  believes that the cost to remediate its Year
2000 problems  will be minimal and has allocated  funds of $25,000 to cover such
costs. The Holiday Inn hotel and conference center, Harrisburg, PA has been used
as an example for the other  Initial  Hotels.  This hotel was  reviewed for Year
2000  compliance,  and the review resulted in hardware and software  compliance.
The credit card readers,  card entry system and  computers  have been tested and
are compliant.  Based on the results  experienced  for the Holiday Inn hotel and
conference  center,   Harrisburg,  PA,  management  believes  that  the  $25,000
allocation for funding will be adequate.

      The Company is currently proceeding with Phase II of its assessment of the
Year 2000 Problem.  Phase II involves  initiating a survey and checklist to each
hotel manager for completion and return to management. The survey was customized
for the Initial  Hotels to include (i) the current vendor list with a column for
a listing of current  product usage and (ii) a vendor  address log and telephone
number listing.  Each hotel checklist included the front desk,  business center,
housekeeping/back  office,  beverage and guest rooms. Phase II also involves the
testing of the Company's computer systems. A test computer disk-copy was sent to
the Company for  reproduction to test each computer in the Company.  All written
tests and  written  confirmation  that  relate to the  Initial  Hotel  products,
equipment and software are logged to monitor the Company's progress towards Year
2000  compliance.  The Company is in the process of conducting  such testing and
has yet to encounter any material Year 2000 compliance problems.

      Phase III of the Company's  assessment  of the Year 2000 Problem  includes
the results of testing, action plans, reporting of results and contingency plans
to remediate any Year 2000 Problems.  The risks and contingency  plans include a
"reasonably likely worst case Year 2000 scenario." The Company believes that the
consequences  of a worst case  scenario  rest almost  exclusively  with  outside
vendors and not in systems  within the Initial  Hotels.  The  contingency  plan,
which the Company is currently  initiating,  is to replace non-compliant vendors
with new compliant vendors. A thorough review of all vendors will continue to be
an  ongoing  Year  2000  strategy  for  the  Company.   However,  the  Company's
contingency plan has back-up support to address each of the Focus Areas.

      The franchisors of the Initial Hotels have provided  compliance  guides to
assist  in the  Company's  response  to the  Year  2000  Problem.  Promus  Hotel
Corporation  (Hampton Inn  Hotels),  Holiday  Hospitality/Bass  Hotels & Resorts
(Holiday  Inn and Holiday Inn Express  Hotels) and Choice  Hotels  International
(Comfort  Inn and Clarion  Suites  Hotels)  have  completed  third party  vendor
checks,  reviewed  computer  systems  and  provided  for  reference  a preferred
compliant  vendor  list.  A checklist  for Year 2000  issues,  a work plan and a
sample vendor letter was provided to help the Company complete its assessment of
the Year 2000 Problem.

      The  Company is in the process of mailing a  questionnaire  to third party
vendors to assess third party risks. The results of this risk assessment will be
completed by March 31, 1999. In addition, the Company has sought assurances from
the Lessee and other service  providers that they are taking all necessary steps
to ensure that their computer systems will accurately reflect the year 2000, and
the Company will  continue to monitor the  situation.  There can be no assurance
that the systems of such third  parties will be Year 2000  compliant or that any
third  party's  failure  to have Year 2000  compliant  systems  would not have a
material adverse effect on the Company's systems and operations.

                                       41
<PAGE>



                            BUSINESS AND PROPERTIES

The Initial Hotels

      Set forth below is certain descriptive  information  regarding the Initial
Hotels,  each of which is currently managed by a Hersha Affiliate and owned by a
partnership in which one or more of the Hersha Affiliates own interests.

      Holiday Inn Express (Riverfront), Harrisburg, Pennsylvania

      Description. The Holiday Inn Express Riverfront, Harrisburg, Pennsylvania,
is  located  at 525  South  Front  Street.  The hotel  was  opened in 1968,  was
purchased  in 1984 and was fully  renovated in 1996.  It is a 117-room,  limited
service hotel with non-smoking  units available with an adjacent  restaurant and
lounge.  Amenities  include a fitness  center and  adjacent  banquet and meeting
facilities with a 200-person capacity.

      Guest  Profile  and Local  Competition.  Approximately  25% of the hotel's
business is related to  business  from the  Commonwealth  of  Pennsylvania.  The
remainder of the hotel's business consists of tourists,  overnight travelers and
people visiting local residents.  The Company considers its primary  competition
to be the Ramada Hotel on Second Street in Harrisburg, Pennsylvania.

      Holiday Inn Express, Hershey, Pennsylvania

      Description. The Holiday Inn Express, Hershey,  Pennsylvania is located on
Walton Avenue, one and one half miles from Hershey Park. The hotel, which opened
in October 1997,  is an 85-room  limited  service  hotel.  Amenities  include an
indoor pool, hot tub, fitness center, business service center, meeting facility,
complimentary  continental breakfast and 24-hour coffee. All rooms have one king
bed or two queen  beds and some  rooms  have  refrigerators,  coffee  makers and
microwaves.

      Guest  Profile  and Local  Competition.  Approximately  30% of the hotel's
business is related to  commercial  activity  from local  business.  The hotel's
group  business,  which  accounts  for  approximately  5% of  its  business,  is
generated from area  institutions,  local weddings and local social and sporting
events.  The  remainder of the hotel's  business  consists of transient  guests,
visitors to area  residents  and demand  generated  by the hotel's  proximity to
Hershey Park.  The Company  considers its primary  competition to be the Comfort
Inn in Hershey, Pennsylvania.

      Holiday Inn Express, New Columbia, Pennsylvania

      Description.  The Holiday  Inn  Express,  New  Columbia,  Pennsylvania  is
located at the  intersection  of  Interstate  80 and Route 15. The hotel,  which
opened in December 1997, is an 81-room limited service hotel.  Amenities include
an  indoor  pool,  hot tub,  fitness  center,  meeting  facility,  complimentary
continental  breakfast  and 24-hour  coffee.  All rooms have one king bed or two
queen beds, some Jacuzzi suites are available and some rooms have refrigerators,
coffee  makers  and  microwaves.  The  Holiday  Inn  Express  in  New  Columbia,
Pennsylvania  was ranked  number one in its region for GSTS (Guest  Satisfaction
Tracking  System),  for February and March of 1998.  This award  recognizes  the
Holiday Inn  Express in New  Columbia  as the leader in guest  satisfaction  and
product  service out of 32 other  Holiday  Inns and Holiday  Inns Express in the
Eastern region.

      Guest  Profile  and Local  Competition.  Approximately  80% of the hotel's
business is related to commercial  activity from local business.  As a result of
its  proximity  to ski  resorts  and nearby  tourist  attractions,  recreational
travelers generate  approximately 10% of the hotel's business.  The remainder of
the  hotel's  business  consists of  overnight  travelers  and  visitors to area
residents.  The Company considers its primary  competition to be the Comfort Inn
in New Columbia, Pennsylvania.

      Hampton Inn, Carlisle, Pennsylvania

      Description.  The Hampton Inn,  Carlisle,  Pennsylvania  is located at the
intersection of Route 11 and exit 16 off the Pennsylvania  Turnpike.  The hotel,
which opened in June 1997, is a 95-room limited service hotel. Amenities include
an indoor pool,  hot tub,  fitness  center,  meeting  facilities,  complimentary
continental  breakfast  and 24-hour  coffee.  All rooms have one king bed or two
queen beds, some Jacuzzi suites are available and some rooms have refrigerators,
coffee makers and microwaves.

                                       42

<PAGE>
      Guest  Profile  and Local  Competition.  Approximately  50% of the hotel's
business is related to commercial activity from local businesses.  The remainder
of the hotel's  business  consists of  overnight  travelers  and general  demand
generated by the hotel's proximity to the Carlisle  Fairgrounds and the Army War
College.  The Company considers its primary competition to be the Holiday Inn in
Carlisle, Pennsylvania.

      Hampton Inn, Selinsgrove, Pennsylvania

      Description.  The Hampton  Inn,  Selinsgrove,  Pennsylvania  is located on
Pennsylvania  Routes 11 and 15. The hotel,  which opened in September 1996, is a
75-room,  three story, limited service hotel.  Amenities include an indoor pool,
hot tub, fitness center, meeting facilities, complimentary continental breakfast
and 24-hour coffee.  All rooms have one king bed or two queen beds, some Jacuzzi
suites  are  available  and some  rooms have  refrigerators,  coffee  makers and
microwaves.  The Hampton Inn in  Selinsgrove  was recently  named one of the top
hotels in the entire  Hampton Inn system,  receiving the hotel chain's Circle of
Excellence Award. The award recognizes  superior quality and guest  satisfaction
and is the highest distinction a Hampton Inn hotel can receive.

      Guest  Profile  and Local  Competition.  Approximately  80% of the hotel's
business is related to commercial activity from local businesses.  The remainder
of the hotel's  business  consists of pleasure  travelers,  transient guests and
demand  generated  by the hotel's  proximity to area  universities  and Knoebels
Amusement  Park.  The Company  considers its primary  competition to be the Best
Western near Selinsgrove, Pennsylvania.

      Holiday Inn Hotel and Conference Center, Harrisburg, Pennsylvania

      Description.  The Holiday  Inn Hotel and  Conference  Center,  Harrisburg,
Pennsylvania is located at the intersection of the Pennsylvania Turnpike exit 18
and Interstate 83, ten minutes from downtown,  Harrisburg  International Airport
and Hershey  Park.  The hotel opened in 1970 as a Sheraton Inn and was converted
to a Ramada Inn in 1984. It was completely  renovated and converted to a Holiday
Inn in  September  1995.  This  hotel has 196 deluxe  guest  units and is a full
service  hotel,  including a full  service  restaurant  as well as a  nightclub.
Amenities  include an indoor tropical  courtyard with a pool and Jacuzzi as well
as a banquet and conference facility for up to 700 people.

      Guest  Profile  and Local  Competition.  Approximately  40% of the hotel's
business is related to commercial activity from local businesses.  The remainder
of the hotel's  business  consists of overnight  travelers  visiting Hershey and
Harrisburg.  The Company  considers its primary  competition  to be the Radisson
Penn Harris in Camp Hill, Pennsylvania.

      Holiday Inn, Milesburg, Pennsylvania

      Description.  The Holiday Inn,  Milesburg/State  College,  Pennsylvania is
located at Exit 23, I-80 and US 50 North. The hotel opened in 1977 as a Sheraton
and was  completely  renovated in 1992. In 1996,  the hotel was converted into a
Holiday Inn. It is a 118-room, full service hotel with a full service restaurant
and cocktail  lounge.  Amenities  include an outdoor pool as well as banquet and
meeting facilities for 220 people.

      Guest  Profile  and Local  Competition.  Approximately  20% of the hotel's
business is related to  commercial  activity  from local  businesses  and demand
generated  by  local  businesses.  Approximately  80%  of the  hotel's  business
consists of leisure travelers visiting the many tourist attractions around State
College and I-80. The Company  considers its primary  competition to be the Best
Western in Milesburg, Pennsylvania.

      Comfort Inn, Denver, Pennsylvania

      Description.  The Comfort  Inn,  Denver,  Pennsylvania  is located at 2015
North Reading Road.  This 45-room  limited service hotel was constructed in 1990
and  renovated  in 1995.  All  rooms  have one  king bed or two  queen  beds and
non-smoking units are available.  Amenities  include  hairdryers in all rooms, a
fitness center and a complimentary continental breakfast.

      Guest  Profile  and Local  Competition.  Approximately  75% of the hotel's
business is comprised of leisure  travelers and transient  guests related to its
location at the crossroads of two major  interstate  highways.  The remainder of
the hotel's  business is due to commercial  activity from local  businesses  and
people visiting area residents. The Company considers its primary competition to
be the Holiday Inn in Denver, Pennsylvania.

                                       43

<PAGE>
      Comfort Inn, Harrisburg, Pennsylvania

      Description. The Comfort Inn, Harrisburg,  Pennsylvania is located 8 miles
north  of  Hershey,  Pennsylvania  at  7744  Linglestown  Road  off  exit  27 of
Interstate  81. The hotel opened in May 1998. It is an 81-room  limited  service
hotel.  Amenities  include an indoor  pool,  hot tub,  fitness  center,  meeting
facilities,  complimentary  continental  breakfast and 24-hour coffee. All rooms
have one king bed or two queen beds and some Jacuzzi suites are available.

      Guest  Profile  and Local  Competition.  Approximately  25% of the hotel's
business is related to commercial  activity from local  businesses.  The hotel's
group  business,  which  accounts  for  approximately  5% of  its  business,  is
generated from area  institutions,  local weddings and local social and sporting
events.  The  remainder  of the  hotel's  business  consists  of  transient  and
recreational travelers generated by its proximity to Hershey,  Pennsylvania. The
Company  considers its primary  competition to be the Holiday Inn in Grantville,
Pennsylvania.

      Clarion Suites, Philadelphia, Pennsylvania

      Description. The Clarion Suites, Philadelphia,  Pennsylvania is located at
1010 Race Street,  one half block from the newly-built  Philadelphia  convention
center and six blocks  from the  Independence  Hall  historic  district  and the
Liberty  Bell.  The hotel is  located in the  historic  Bentwood  Rocking  Chair
Company  building,  which was  constructed  in 1896 and  converted  to a Quality
Suites hotel in the 1980s.  The hotel was  purchased by a Hersha  Affiliate as a
Ramada  Suites in 1995 and  substantially  rehabilitated.  The Hersha  Affiliate
later converted the hotel to a Clarion Suites. The hotel has 96 executive suites
with fully-equipped kitchens and an eight-story interior corridor with Victorian
style  architecture.  The hotel has a lounge  featuring  light fare and a comedy
cabaret.  Amenities include two large meeting rooms,  boardrooms, a fitness room
and a complimentary continental breakfast.

      Guest  Profile  and Local  Competition.  Approximately  20% of the hotel's
business is comprised of leisure  travelers and transient  guests related to its
close proximity to the historic district.  The remainder of the hotel's business
is due to commercial  activity from local  businesses  and people  visiting area
residents.  The Company considers its primary competition to be all Center City,
Philadelphia hotels.

      The following  table sets forth certain  information  with respect to each
Initial Hotel:

                            Year Ended December 31,

                                    1997     1996     1995     1994    1993
                                    ----     ----     ----     ----    ----
Holiday Inn Express - Harrisburg, PA
   Occupancy                          56.4%    40.7%    43.2%   44.9%    46.2%
   ADR                               $56.33   $52.77   $48.05  $48.34   $45.72
   REVPAR                            $31.78   $21.50   $20.74  $21.70   $21.13

Holiday Inn Express - Hershey, PA (1)
   Occupancy                          38.8%
   ADR                               $75.62
   REVPAR                            $29.35

Holiday Inn Express - New Columbia, PA (2)
   Occupancy                           9.0%
   ADR                               $59.68
   REVPAR                             $5.39

Hampton Inn - Carlisle, PA (3)
   Occupancy                          53.5%
   ADR                               $65.33
   REVPAR                            $34.93

Hampton Inn - Selinsgrove, PA (4)
   Occupancy                          71.9%    50.1%
   ADR                               $65.29   $60.76
   REVPAR                            $46.96   $30.43

Holiday Inn Hotel and Conference
     Center - Harrisburg, PA (5)
   Occupancy                          63.3%    58.9%    46.2%
   ADR                               $68.22   $61.36   $56.97
   REVPAR                            $43.17   $36.13   $26.31

                                       44

<PAGE>
Holiday Inn - Milesburg, PA
   Occupancy                          52.0%    48.4%    51.0%   55.3%    56.9%
   ADR                               $56.07   $52.31   $51.59  $48.64   $42.27
   REVPAR                            $29.13   $25.31   $26.29  $26.88   $24.02

Comfort Inn - Denver, PA
   Occupancy                          54.7%    53.5%    60.4%   60.4%    59.6%
   ADR                               $73.26   $61.04   $50.68  $49.72   $48.79
   REVPAR                            $40.08   $32.63   $30.60  $30.01   $29.06

Comfort Inn - Harrisburg, PA (6)
   Occupancy
   ADR
   REVPAR

Clarion Suites, Philadelphia, PA
   Occupancy                          73.7%    60.2%
   ADR                               $91.02   $86.10
   REVPAR                            $67.09   $51.83
- ---------------

(1)  This  hotel  opened in October  1997 and,  thus,  the data shown  represent
     approximately three months of operations.

(2)  This hotel  opened in December  1997 and,  thus,  the data shown  represent
     approximately one month of operations.

(3)  This  hotel  opened  in June  1997  and,  thus,  the data  shown  represent
     approximately seven months of operations.

(4)  This hotel  opened in  September  1996 and,  thus,  the data shown for 1996
     represent approximately four months of operations.

(5)  This hotel was converted to a Holiday Inn in September  1995 and, thus, the
     data shown for 1995 represent approximately four months of operations.

(6)  This hotel opened in May 1998 and, thus, there are no data shown.


The Percentage Leases

      The  following  summary is  qualified  in its  entirety by the  Percentage
Leases,  the form of which  has been  filed as an  exhibit  to the  Registration
Statement of which this Prospectus is a part.

      The  Initial  Hotels  will  be  operated  by the  Lessee  pursuant  to the
Percentage  Leases.  The Company  intends to lease its future acquired hotels to
operators, including both the Lessee and operators unaffiliated with the Lessee.
Future  leases  with the Lessee  generally  will be  similar  to the  Percentage
Leases. Future leases with operators unaffiliated with the Lessee may or may not
be similar to the Percentage  Leases.  The Trustees will negotiate the terms and
provisions of each future lease,  depending on the purchase price paid, economic
conditions and other factors deemed relevant at the time.

      Percentage  Lease  Terms.  Each  Percentage  Lease  will  have an  initial
non-cancelable term of five years. All, but not less than all, of the Percentage
Leases for the Initial  Hotels may be extended for an additional  five-year term
at the Lessee's  option.  At the end of the first extended term, the Lessee,  at
its  option,  may extend  some or all of the  Percentage  Leases for the Initial
Hotels for an additional  five-year  term. The Percentage  Leases are subject to
earlier termination upon the occurrence of defaults thereunder and certain other
events described  therein  (including,  particularly,  the provisions  described
herein under "--Damage to Hotels,"  "--Condemnation of Hotel" and "--Termination
of Percentage Leases on Disposition of the Initial Hotels").

      Amounts  Payable  Under  the  Percentage  Leases.  The  Percentage  Leases
generally  provide for the Lessee to pay in each calendar quarter the greater of
the Base Rent or Percentage  Rent. The Percentage Rent for each Initial Hotel is
comprised  of (i) a  percentage  of room  revenues up to the  Threshold,  (ii) a
percentage  of room  revenues  in  excess  of the  Threshold  but less  than the
Incentive  Threshold,  (iii) a  percentage  of room  revenues  in  excess of the
Incentive  Threshold and (iv) a percentage of revenues other than room revenues.
The  Incentive  Threshold  is designed to provide an  incentive to the Lessee to
generate higher revenues at each hotel.  Until the First  Adjustment Date or the
Second Adjustment Date, as applicable,  the rent on the  Newly-Developed  Hotels
and the  Newly-Renovated  Hotels will be the Initial  Fixed Rents  applicable to
those hotels.  After the First Adjustment Date or the Second Adjustment Date, as
applicable, rent will be computed with respect to the Newly-Developed Hotels and
the  Newly-Renovated  Hotels based on the  percentage  rent  formulas  described
herein.  The  Lessee  also  will be  obligated  to pay  certain  other  amounts,
including  interest  accrued on any late  payments or charges  (the  "Additional
Charges"). Rent is payable quarterly in arrears.

                                       45
<PAGE>



      The following  table sets forth (i) the Initial Fixed Rent, if applicable,
(i) the annual Base Rent and (ii) the Percentage Rent formulas:
   
<TABLE>
<CAPTION>

                       Initial           Annual              Percentage
   Initial Hotel     Fixed Rent(1)     Base Rent(1)         Rent Formula
   -------------     -------------    ------------          -------------
<S>                   <C>              <C>              <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA......    $794,686           $364,000       42.1% of room  revenue  up
                                                        to $1,479,523,  plus 65.0%
                                                        of room  revenue in excess
                                                        of  $1,479,523   but  less
                                                        than   $1,740,615,    plus
                                                        29.0% of room  revenue  in
                                                        excess   of    $1,740,615,
                                                        plus 8.0% of all  non-room
                                                        revenue.

 New Columbia, PA.     498,198            227,500       46.7% of room revenue up
                                                        to $850,986, plus 65.0%
                                                        of room revenue in excess
                                                        of $850,986 but less than
                                                        $1,001,160, plus 29.0% of
                                                        room revenue in excess of
                                                        $1,001,160, plus 8.0% of
                                                        all non-room revenue.

Hampton Inn:
 Carlisle, PA.....     699,062            325,000       42.3% of room revenue up
                                                        to $1,293,906, plus 65.0%
                                                        of room revenue in excess
                                                        of $1,293,906 but less
                                                        than $1,522,242, plus
                                                        29.0% of room revenue in
                                                        excess of $1,522,242,
                                                        plus 8.0% of all non-room
                                                        revenue.
Comfort Inn:
 Harrisburg, PA...     514,171            234,000       40.7% of room revenue up
                                                        to $980,050, plus 65.0%
                                                        of room revenue in excess
                                                        of $980,050 but less than
                                                        $1,153,000, plus 29.0% of
                                                        room revenue in excess of
                                                        $1,153,000, plus 8.0% of
                                                        all non-room revenue.
Newly-Renovated
Holiday Inn Express:
 Harrisburg, PA...     504,406            195,000       31.0% of room revenue up
                                                        to $1,153,655, plus 65.0%
                                                        of room revenue in excess
                                                        of $1,153,655 but less
                                                        than $1,357,241, plus
                                                        29.0% of room revenue in
                                                        excess of $1,357,241,
                                                        plus 8.0% of all non-room
                                                        revenue.
Holiday Inn:
 Milesburg, PA....     524,750            214,500       36.1% of room revenue up
                                                        to $1,065,960, plus 65.0%
                                                        of room revenue in excess
                                                        of $1,065,960 but less
                                                        than $1,254,070, plus
                                                        31.0% of room revenue in
                                                        excess of $1,254,070,
                                                        plus 8.0% of all non-room
                                                        revenue.
Comfort Inn:
 Denver, PA.......     262,234            112,288       35.4% of room revenue
                                                        up to $559,542, plus
                                                        65.0% of room revenue in
                                                        excess of $559,542 but
                                                        less than $658,285, plus
                                                        29.0% of room revenue in
                                                        excess of $658,285, plus
                                                        8.0% of all non-room
                                                        revenue.
Stabilized
Holiday Inn Hotel
and Conference
Center:                    n/a            675,921       44.3% of room revenue up
 Harrisburg, PA...                                      to $2,638,247, plus 65.0%
                                                        of  room   revenue   in
                                                        excess  of $2,638,247 but
                                                        less than $3,103,820, plus
                                                        31.0% of room revenue in
                                                        excess of $3,103,820, plus
                                                        8.0% of all non-room revenue.
    
</TABLE>
                                       46

<PAGE>
<TABLE>
<S>                   <C>              <C>              <C>
   
Hampton Inn:
 Selinsgrove, PA..         n/a            308,469       49.0% of room revenue up
                                                        to $1,081,152, plus 65.0%
                                                        of room revenue in excess
                                                        of $1,081,152 but less
                                                        than $1,271,943, plus
                                                        29.0% of room revenue in
                                                        excess of $1,271,943,
                                                        plus 8.0% of all non-room
                                                        revenue.
Clarion Suites:
 Philadelphia, PA.         n/a            418,593       36.1% of room revenue up
                                                        to $1,998,097, plus 65.0%
                                                        of room revenue in excess
                                                        of $1,998,097 but less
                                                        than $2,350,702, plus
                                                        29.0% of room revenue in
                                                        excess of $2,350,702,
                                                        plus 8.0% of all non-room
                                                        revenue.

</TABLE>
    

(1)   The  Initial  Fixed Rent and Base Rent will  accrue pro rata  during  each
      quarter of each lease  year.  The  Lessee,  however,  will pay the Initial
      Fixed Rent and the Base Rent for each calendar  quarter in each lease year
      based on the ratio of budgeted gross revenues for such calendar quarter to
      budgeted gross revenues for such lease year.

      Other than real estate and  personal  property  taxes,  ground  lease rent
(where applicable),  the cost of certain furniture,  fixtures and equipment, and
certain capital expenditures,  and property and casualty insurance premiums, all
of which are  obligations  of the Company,  the  Percentage  Leases  require the
Lessee to pay the operating expenses of the Initial Hotels (including  insurance
other than  property  and  casualty  insurance,  all costs and  expenses and all
utility and other  charges  incurred  in the  operation  of the Initial  Hotels)
during the term of the Percentage Leases. The Percentage Leases also provide for
rent  reductions  and  abatements  in  certain  cases in the  event of damage or
destruction  or a  partial  taking  of any  Initial  Hotel  as  described  under
"--Damage to Hotels" and "--Condemnation of Hotel."

      Maintenance and  Modifications.  Under the Percentage  Leases, the Company
will make  available  to the Lessee for the  replacement  and  refurbishment  of
furniture,  fixtures and equipment and other capital improvements  determined in
accordance with generally accepted accounting  principles in the Initial Hotels,
when and as deemed  necessary  by the Lessee,  an amount equal to 4% (6% for the
Holiday  Inn,  Harrisburg,  PA and the  Holiday  Inn,  Milesburg,  PA) of  gross
revenues per quarter on a cumulative  basis.  The Company's  obligation  will be
carried forward to the extent that the Lessee has not expended such amount,  and
any unexpended  amounts will remain the property of the Company upon termination
of the  Percentage  Leases.  Other  than  as  described  above,  the  Lessee  is
responsible for all repair and maintenance of the Initial Hotels and any capital
improvements to the Initial Hotels.

      The Lessee,  at its expense,  may make non-capital and capital  additions,
modifications  or improvements to the Initial Hotels,  provided that such action
does not significantly  alter the character or purposes of the Initial Hotels or
significantly  detract from the value or operating  efficiencies  of the Initial
Hotels. All such alterations,  replacements and improvements shall be subject to
all the terms and  provisions  of the  Percentage  Leases  and will  become  the
property of the Company upon termination of the Percentage  Leases.  The Company
will own substantially  all personal property (other than inventory,  linens and
other nondepreciable personal property) not affixed to, or deemed a part of, the
real estate or  improvements  on the Initial  Hotels,  except to the extent that
ownership  of such  personal  property  would cause the Rent under a  Percentage
Lease  not to  qualify  as "rents  from  real  property"  for REIT  income  test
purposes.    See   "Federal    Income   Tax    Consequences--Requirements    for
Qualification--Income Tests."

      Insurance and Property  Taxes.  The Company is  responsible  for paying or
reimbursing  the  Lessee  for real  estate and  personal  property  taxes on the
Initial Hotels (except to the extent that personal property  associated with the
Initial  Hotels is owned by the  Lessee),  and all  premiums  for  property  and
casualty insurance. The Lessee is required to pay for all other insurance on the
Initial  Hotels,  including  comprehensive  general public  liability,  workers'
compensation  and other  insurance  appropriate  and  customary  for  properties
similar to the  Initial  Hotels and naming the  Company as an  additional  named
insured.

                                       47

<PAGE>
      Assignment and Subleasing.  The Lessee will not be permitted to sublet all
or any part of the  Initial  Hotels  or  assign  its  interest  under any of the
Percentage  Leases  without  the  prior  written  consent  of  the  Company.  No
assignment  or  subletting  will release the Lessee from any of its  obligations
under the Percentage Leases.

      Damage to Hotels.  In the event of damage to or destruction of any Initial
Hotel  covered by insurance  that renders the Initial Hotel  unsuitable  for its
primary  intended use, the Percentage Lease will terminate as of the date of the
casualty,  neither the Company nor the Lessee  shall have any further  liability
under the Percentage Lease, and the Company will retain all insurance  proceeds.
In the  event of  damage to or  destruction  of any  Initial  Hotel  covered  by
insurance  that does not render the  Initial  Hotel  unsuitable  for its primary
intended use, the Company (or, at the election of the Company,  the Lessee) will
restore the Initial  Hotel,  the Percentage  Lease will not  terminate,  and the
Company will retain all insurance proceeds (if, however, the Lessee restores the
Initial  Hotel,  the  insurance  proceeds will be paid out by the Company to the
Lessee).  If the cost of  restoration  exceeds the amount of insurance  proceeds
received by the Company, the Company will contribute any excess amounts prior to
requiring the Lessee to commence  work. In the event of damage to or destruction
of any  Initial  Hotel not covered by  insurance,  whether or not such damage or
destruction  renders the Initial Hotel  unsuitable for its primary intended use,
the Company at its option  either (i) will restore the Initial Hotel at its cost
and expense and the  Percentage  Lease will not terminate or (ii) will terminate
the  Percentage  Lease and neither  the  Company  nor the Lessee  shall have any
further  liability  under  the  Percentage  Lease.  Any  damage  or  destruction
notwithstanding,  and provided the Percentage Lease has not been terminated, the
Lessee's  obligation  to  pay  Rent  will  remain  unabated  by  any  damage  or
destruction that does not result in a reduction of gross revenues at the Initial
Hotel.  If any  damage or  destruction  results  in a  reduction  of such  gross
revenues,  the Company will receive all loss of income  insurance and the Lessee
will not have an  obligation  to pay Rent in excess of the amount of  Percentage
Rent, if any,  realizable from gross revenues  generated by the operation of the
Initial Hotel during the existence of such damage or destruction.

      Condemnation of Hotel. In the event of a total condemnation of any Initial
Hotel,  or in the event of a partial  taking  that  renders  the  Initial  Hotel
unsuitable for its primary  intended use,  either the Company or the Lessee will
have the option to  terminate  the relevant  Percentage  Lease as of the date of
taking,  and the Company and the Lessee will be entitled to their  shares of the
condemnation award in accordance with the provisions of the Percentage Lease. In
the event of a partial taking that does not render the Initial Hotel  unsuitable
for its primary  intended  use, the Company (or, at the  Company's  option,  the
Lessee)  will  restore  the untaken  portion of the Initial  Hotel to a complete
architectural unit and the Company shall contribute the cost of such restoration
in accordance  with the  provisions of the Percentage  Lease.  In the event of a
partial taking,  the Base Rent will be abated taking into  consideration,  among
other factors,  the number of usable rooms, the amount of square footage, or the
revenues affected by the partial taking.

      Events of Default.  Events of Default under the Percentage Leases include,
among others, the following:

            (i) the failure by the Lessee to pay Initial Fixed Rent,  Base Rent,
      Percentage  Rent or Additional  Charges when due and the  continuation  of
      such failure for a period of 10 days after receipt by the Lessee of notice
      from the Company that the same has become due and payable,  provided  that
      the Company  shall not be required to give any such notice more than twice
      in any lease year and that any third or  subsequent  failure by the Lessee
      during  such lease year to make any payment of Initial  Fixed  Rent,  Base
      Rent or Percentage Rent on the date the same becomes due and payable shall
      constitute an immediate Event of Default;

            (ii) the  failure by the Lessee to observe or perform any other term
      of a Percentage Lease and the continuation of such failure for a period of
      30 days after  receipt by the Lessee of notice from the  Company  thereof,
      unless: (A) such failure cannot be cured within such period and the Lessee
      commences  appropriate  action to cure  such  failure  within  such 30 day
      period and thereafter acts, with diligence, to correct such failure within
      such time as is  necessary,  provided in no event shall such period exceed
      120 days, which 120-day period shall cease to run during any period that a
      cure of such failure is prevented by any of certain  "unavoidable  delays"
      and shall resume running upon the cessation of such  "unavoidable  delay;"
      and (B) such failure does not result in a notice or declaration of default
      under any  material  contract  or  agreement  to which the  Company or any
      affiliate thereof is a party or by which any of its assets are bound;

            (iii)  if  the  Lessee  shall  file  a  petition  in  bankruptcy  or
      reorganization  pursuant  to any  federal or state  bankruptcy  law or any
      similar  federal or state law, or shall be adjudicated a bankrupt or shall
      make an assignment  for the benefit of creditors or shall admit in writing

                                       48

<PAGE>
      its  inability  to pay its debts  generally  as they  become  due, or if a
      petition or answer  proposing the adjudication of the Lessee as a bankrupt
      or its  reorganization  pursuant to any federal or state bankruptcy law or
      any  similar  federal  or state  law  shall be filed in any  court and the
      Lessee shall be adjudicated a bankrupt and such adjudication  shall not be
      vacated or set aside or stayed  within 60 days after the entry of an order
      in  respect  thereof,  or if a  receiver  of the Lessee or of the whole or
      substantially  all of the assets of the Lessee  shall be  appointed in any
      proceeding  brought  by the  Lessee or if any such  receiver,  trustee  or
      liquidator shall be appointed in any proceeding brought against the Lessee
      and shall not be vacated or set aside or stayed  within 60 days after such
      appointment;

            (iv) if the Lessee is liquidated or dissolved, or begins proceedings
      toward such  liquidation  or  dissolution,  or in any manner  ceases to do
      business or permits the sale or  divestiture of  substantially  all of its
      assets;

            (v) if the estate or interest of the Lessee in the Percentage  Lease
      or any part thereof is voluntarily or involuntarily transferred, assigned,
      conveyed,  levied upon or attached in any proceeding (for this purpose,  a
      change in control of the Lessee constitutes an assignment of the lease);

            (vi)  if  the  Lessee  voluntarily  discontinues  operations  of any
      Initial Hotel except as a result of damage, destruction or condemnation;

            (vii) if the  Franchise  License with respect to an Initial Hotel is
      terminated  by the  franchisor as a result of any action or failure to act
      by  the  Lessee  or  its  agents,  other  than  the  failure  to  complete
      improvements required by a franchisor because the Partnership fails to pay
      the costs of such improvements; or

            (viii) the  occurrence of an Event of Default occurs under any other
      Percentage Lease between the Company and the Lessee.

      If an Event of Default  occurs and continues  beyond any curative  period,
the Company will have the option of terminating the Percentage  Lease and any or
all other Percentage  Leases by giving the Lessee 10 days' written notice of the
date for termination of the Percentage  Leases and, unless such Event of Default
is cured prior to the termination date set forth in such notice,  the Percentage
Leases shall  terminate on the date  specified in the  Company's  notice and the
Lessee shall be required to surrender possession of the affected Initial Hotel.

      Termination of Percentage  Leases on Disposition of the Initial Hotels. In
the event the Company enters into an agreement to sell or otherwise  transfer an
Initial Hotel to a third party, the Company will have the right to terminate the
Percentage  Lease with respect to such Initial  Hotel if within six months after
the closing of such sale it either (i) pays the Lessee the fair market  value of
the Lessee's leasehold interest in the remaining term of the Percentage Lease to
be  terminated,  or (ii)  offers to lease to the Lessee  one or more  substitute
hotels on terms that would  create a  leasehold  interest  in such hotels with a
fair market  value equal to or  exceeding  the fair market value of the Lessee's
remaining leasehold interest under the Percentage Lease to be terminated.

      Franchise  License.  The Lessee will be the licensee  under the  Franchise
Licenses  on  the  Initial  Hotels.  See  "Business  and   Properties--Franchise
Licenses."

      Breach by the  Company.  Upon  notice from the Lessee that the Company has
breached the Lease,  the Company will have 30 days to cure the breach or proceed
to cure the  breach,  which  period  may be  extended  in the  event of  certain
specified, unavoidable delays.

      Inventory.  All inventory  required in the operation of the Initial Hotels
will be purchased and owned by the Lessee at its expense.  The Company will have
the option to purchase all  inventory  related to a particular  Initial Hotel at
fair market  value upon  termination  of the  Percentage  Lease for that Initial
Hotel.

Franchise Licenses

      Holiday Inn Express and Holiday Inn are  registered  trademarks of Holiday
Hospitality Corporation, Hampton Inn is a registered trademark of Promus Hotels,
and Comfort Inn and Clarion Suites are  registered  Trademarks of Choice Hotels.

                                       49

<PAGE>
The Company  expects that the registered  owners of the trademarks  will approve
the change of the  Franchise  Licenses  to the Lessee  upon  acquisition  of the
Initial  Hotels by the  Partnership  and will  confirm  that with respect to the
Initial Hotels the owner thereof is a licensee in good standing.

      The Company  anticipates  that most of the  additional  hotels in which it
invests will be operated under Franchise Licenses. The Company believes that the
public's  perception  of quality  associated  with a franchisor  is an important
feature in the operation of a hotel.  Franchisors  provide a variety of benefits
for  franchisees,  which  include  national  advertising,  publicity  and  other
marketing programs designed to increase brand awareness,  training of personnel,
continuous review of quality standards and centralized reservation systems.

      The Franchise Licenses generally specify certain management,  operational,
recordkeeping, accounting, reporting and marketing standards and procedures with
which the franchisee must comply.  The Franchise Licenses obligate the Lessee to
comply with the franchisors' standards and requirements with respect to training
of operational personnel,  safety, maintaining specified insurance, the types of
services and products  ancillary to guest room  services that may be provided by
the Lessee,  display of  signage,  and the type,  quality and age of  furniture,
fixtures and equipment  included in guest rooms,  lobbies and other common areas
and to pay the franchise fees described below.

      The following table sets forth certain  information in connection with the
Franchise Licenses:

<TABLE>
<CAPTION>

       Hotel                              Effective Date           Expiration Date        Franchise Fee(1)
       -----                              --------------           ---------------        ---------------
<S>                                       <C>                      <C>                        <C>
Holiday Inn Express,
     Harrisburg, PA                       May 2, 1996              May 2, 2006                 8.00%
Holiday Inn Express, Hershey, PA          September 30, 1997       September 30, 2007          8.00%

Holiday Inn Express, New
   Columbia, PA                           December 3, 1997         December 3, 2007            8.00%
Holiday Inn, Milesburg, PA                February 25, 1997        February 25, 2007           8.00%

Holiday Inn Hotel and
     Conference Center,
     Harrisburg, PA                       September 29, 1995       September 29, 2005          7.50%
Hampton Inn, Carlisle, PA                 June 16, 1997            June 16, 2017               8.00%
Hampton Inn, Selinsgrove, PA              September 9, 1996        September 9, 2016           8.00%

Comfort Inn, Denver, PA                   August 4, 1995           August 4, 2015              8.05%
 Comfort Inn, Harrisburg, PA              March 27, 1996           March 27, 2016              8.05%
 Clarion Suites, Philadelphia, PA         August 4, 1995           August 4, 2015              5.30%
</TABLE>



(1) Percentage of room revenues payable to the franchisors.

      HOLIDAY INN EXPRESS(R)  AND HOLIDAY  INN(R) ARE  REGISTERED  TRADEMARKS OF
HOLIDAY  HOSPITALITY  CORPORATION.   HOLIDAY  HOSPITALITY  CORPORATION  HAS  NOT
ENDORSED OR APPROVED THE  OFFERING.  A GRANT OF A HOLIDAY INN EXPRESS OR HOLIDAY
INN FRANCHISE  LICENSE FOR CERTAIN OF THE INITIAL HOTELS IS NOT INTENDED AS, AND
SHOULD NOT BE INTERPRETED  AS, AN EXPRESS OR IMPLIED  APPROVAL OR ENDORSEMENT BY
HOLIDAY  HOSPITALITY  CORPORATION  (OR ANY OF ITS  AFFILIATES,  SUBSIDIARIES  OR
DIVISIONS) OF THE COMPANY, THE PARTNERSHIP OR THE PRIORITY COMMON SHARES OFFERED
HEREBY.

      HAMPTON INN(R) IS A REGISTERED  TRADEMARK OF PROMUS HOTELS.  PROMUS HOTELS
HAS NOT ENDORSED OR APPROVED THE  OFFERING.  A GRANT OF A HAMPTON INN  FRANCHISE
LICENSE FOR CERTAIN OF THE INITIAL  HOTELS IS NOT INTENDED AS, AND SHOULD NOT BE
INTERPRETED  AS, AN EXPRESS OR IMPLIED  APPROVAL OR ENDORSEMENT BY PROMUS HOTELS
(OR ANY OF ITS  AFFILIATES,  SUBSIDIARIES  OR  DIVISIONS)  OF THE  COMPANY,  THE
PARTNERSHIP OR THE PRIORITY COMMON SHARES OFFERED HEREBY.

      COMFORT INN(R) AND CLARION  SUITES(R) ARE REGISTERED  TRADEMARKS OF CHOICE
HOTELS  INTERNATIONAL.  CHOICE HOTELS INTERNATIONAL HAS NOT ENDORSED OR APPROVED
THE  OFFERING.  A GRANT OF A COMFORT  INN  FRANCHISE  LICENSE FOR CERTAIN OF THE
INITIAL HOTEL IS NOT INTENDED AS, AND SHOULD NOT BE  INTERPRETED  AS, AN EXPRESS
OR IMPLIED APPROVAL OR ENDORSEMENT BY CHOICE HOTELS INTERNATIONAL (OR ANY OF ITS

                                       50

<PAGE>
AFFILIATES,  SUBSIDIARIES  OR DIVISIONS) OF THE COMPANY,  THE PARTNERSHIP OR THE
PRIORITY COMMON SHARES OFFERED HEREBY.

Operating Practices

      The  Company's  management  recognizes  the  need for  aggressive,  market
driven,  creative management given the competition in the hospitality  industry.
Each of the  Initial  Hotels  will  be  managed  by the  Lessee  under  separate
Percentage  Leases with the  Partnership.  The Lessee  intends to  continue  the
management systems developed by the Hersha Affiliates. See "The Lessee."

Employees

      The Company intends to be self-advised  and thus will utilize the services
of its officers rather than retain an advisor.  Initially, the Company will have
no employees other than its officers.  See  "Management--Trustees  and Executive
Officers."  The Lessee will employ  approximately  350 people in  operating  the
Initial Hotels on behalf of the Lessee.

Environmental Matters

      Under various federal,  state and local laws and regulations,  an owner or
operator of real estate may be liable for the costs of removal or remediation of
certain  hazardous or toxic substances on such property.  Such laws often impose
such liability  without regard to whether the owner knew of, or was  responsible
for, the presence of hazardous or toxic substances.  Furthermore,  a person that
arranges  for the disposal or  transports  for disposal or treatment a hazardous
substance at a property  owned by another may be liable for the costs of removal
or remediation  of hazardous  substances  released into the  environment at that
property.  The  costs  of  remediation  or  removal  of such  substances  may be
substantial,  and the  presence of such  substances,  or the failure to promptly
remediate such substances, may adversely affect the owner's ability to sell such
real estate or to borrow  using such real estate as  collateral.  In  connection
with the  ownership  and  operation  of the Initial  Hotels,  the  Company,  the
Partnership or the Lessee may be potentially liable for any such costs.

      Recent Phase I environmental  assessments have been obtained on all of the
Initial Hotels. The Phase I environmental  assessments were intended to identify
potential  environmental  contamination  for which  the  Initial  Hotels  may be
responsible.  The Phase I environmental  assessments included historical reviews
of  the  Initial  Hotels,   reviews  of  certain  public  records,   preliminary
investigations  of the  sites  and  surrounding  properties,  screening  for the
presence of hazardous  substances,  toxic  substances  and  underground  storage
tanks,  and the  preparation  and  issuance  of a  written  report.  The Phase I
environmental  assessments  did not include  invasive  procedures,  such as soil
sampling or ground water analysis.

      The Phase I environmental  assessments have not revealed any environmental
liability that the Company  believes would have a material adverse effect on the
Company's  business,  assets,  results of operations  or  liquidity,  nor is the
Company  aware of any such  liability.  Nevertheless,  it is possible that these
environmental  assessments do not reveal all  environmental  liabilities or that
there are material  environmental  liabilities  of which the Company is unaware.
Moreover,  no  assurances  can be given  that (i)  future  laws,  ordinances  or
regulations will not impose any material  environmental  liability,  or (ii) the
current  environmental  condition of the Initial  Hotels will not be affected by
the condition of the  properties in the vicinity of the Initial  Hotels (such as
the presence of leaking underground storage tanks) or by third parties unrelated
to the Company, the Partnership or the Lessee.

      The Company  believes  that the Initial  Hotels are in  compliance  in all
material  respects with all federal,  state and local ordinances and regulations
regarding hazardous or toxic substances and other environmental matters. Neither
the Company nor, to the knowledge of the Company,  any of the current  owners of
the Initial  Hotels  have been  notified by any  governmental  authority  of any
material  noncompliance,  liability  or claim  relating  to  hazardous  or toxic
substances or other  environmental  matter in connection with any of its present
or former properties.

Competition

      The hotel  industry is highly  competitive.  Each of the Initial Hotels is
located  in a  developed  area that  includes  other  hotels,  many of which are
competitive with the Initial Hotels in their locality. The number of competitive
hotels in a particular area could have a material  adverse effect on revenues of
the  Initial  Hotels or at hotels  acquired  in the future.  See  "Business  and
Properties--The Initial Hotels."

                                       51

<PAGE>
      There will be competition for investment  opportunities  in  upper-economy
and mid-scale hotels from entities organized for purposes  substantially similar
to the Company's  objectives as well as other purchasers of hotels.  The Company
will be competing for such  investment  opportunities  with entities  which have
substantially greater financial resources than the Company,  including access to
capital or better  relationships  with  franchisors,  lenders and  sellers.  The
Company's competitors may generally be able to accept more risk than the Company
can  manage  prudently  and may be able to borrow  the funds  needed to  acquire
hotels.  Competition  may  generally  reduce the number of  suitable  investment
opportunities  offered to the  Company  and  increase  the  bargaining  power of
property   owners   seeking   to   sell.   See   "Risk   Factors--Conflicts   of
Interest--Competing Hotels Owned or to be Acquired by the Hersha Affiliates."

Insurance

      The  Company  will  keep  in  force  comprehensive  insurance,   including
liability, fire, workers' compensation, extended coverage, rental loss and, when
available on reasonable commercial terms, flood and earthquake  insurance,  with
policy  specifications,  limits and deductibles  customarily carried for similar
properties. Certain types of losses, however (generally of a catastrophic nature
such as acts of war, earthquakes,  etc.), are either uninsurable or require such
substantial premiums that the cost of maintaining such insurance is economically
infeasible.  Certain  types of losses,  such as those  arising  from  subsidence
activity,  are  insurable  only  to the  extent  that  certain  standard  policy
exceptions to insurability  are waived by agreement with the insurer.  See "Risk
Factors--Real Estate Investment  Risks--Uninsured and Underinsured  Losses." The
Company  believes,  however,  that the  Properties  are  adequately  insured  in
accordance with industry standards.

Depreciation

      To the extent that the  Partnership  acquires  the  Initial  Hotels or the
partnership  interests  in the Combined  Entities in exchange  for  Subordinated
Units, the Partnership's  initial basis in each Initial Hotel for federal income
tax purposes should be the same as the Combined  Entities' basis in such Initial
Hotel on the date of acquisition.  Although the law is not entirely  clear,  the
Partnership  intends to depreciate such  depreciable  hotel property for federal
income tax  purposes  over the same  remaining  useful  lives and under the same
methods  used by the  Combined  Entities.  The  Partnership's  tax  depreciation
deductions  will be  allocated  among the  partners  in  accordance  with  their
respective  interests  in  the  Partnership  (except  to  the  extent  that  the
Partnership is required under Code Section 704(c) to use a method for allocating
depreciation  deductions attributable to the Initial Hotels or other contributed
properties  that results in the Company  receiving a  disproportionately  larger
share  of such  deductions).  Because  the  Partnership's  initial  basis in the
Initial  Hotels will be less than the fair market  value of those  hotels on the
date of acquisition, the Company's depreciation deductions may be less than they
otherwise would have been if the Partnership had purchased the Initial Hotels or
the partnership interests in the Combined Entities entirely for cash.

Legal Proceedings

      Neither the  Company  nor the  Partnership  is  currently  involved in any
material litigation nor, to the Company's knowledge,  is any material litigation
currently  threatened  against  the  Company  or the  Partnership  or any of the
Initial  Hotels.  The Lessee has advised the Company  that it  currently  is not
involved in any  litigation.  The  Combined  Entities  have  represented  to the
Partnership that there is no material litigation pending,  threatened against or
affecting the Initial Hotels.

Hersha Affiliates' Hotel Assets Not Acquired By The Company

      The  Hersha  Affiliates  own the  following  hotels,  which  are not being
acquired by the Company  and are not subject to the Option  Agreement:  (i) Best
Western,  Indiana,  Pennsylvania  (107)  rooms and (ii)  Comfort  Inn,  McHenry,
Maryland (76 rooms).  In addition,  the Hersha  Affiliates own land in Carlisle,
Pennsylvania,  Valley Forge, Pennsylvania and Frederick,  Maryland that could be
used for  hotel  development.  The  Hampton  Inn,  Danville,  Pennsylvania,  the
Harrisburg   Inn,   Harrisburg,   Pennsylvania,   the  Sleep  Inn,   Pittsburgh,
Pennsylvania, and the land owned by Hersha Affiliates in Carlisle,  Pennsylvania
are  subject  to  the  Option   Agreement.   See  "Certain   Relationships   and
Transactions--Option Agreement."

                                       52

<PAGE>
Ground Leases

      The land  underlying the Holiday Inn Express in  Harrisburg,  Pennsylvania
and  the  Comfort  Inn in  Denver,  Pennsylvania  each  will  be  leased  to the
Partnership by certain Hersha  Affiliates for aggregate rent of $21,000 per year
for 99 years. See "Risk Factors--Possible  Increase in Ground Lease Payments for
Comfort Inn, Denver,  Pennsylvania." Also, a portion of the land adjacent to the
Hampton Inn, Selinsgrove,  Pennsylvania will be leased to a Hersha Affiliate for
$1 per year for 99 years.

          POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES

      The following is a discussion  of the  Company's  policies with respect to
investment,  financing,  conflicts of interest and certain other activities that
have not been discussed elsewhere. The policies with respect to these activities
have been  determined by the Trustees and may be amended or revised from time to
time at the discretion of the Trustees without a vote of the shareholders of the
Company,  except that (i) changes in certain  policies with respect to conflicts
of interest  must be  consistent  with legal  requirements  and (ii) the Company
cannot take any action intended to terminate its qualification as a REIT without
the approval of the holders of two-thirds  of the  outstanding  Priority  Common
Shares.

Investment Policies

      The Company's principal  investment policy is to acquire hotels that offer
the  potential  for high current  rates of return to the Company,  a substantial
dividend to the Company's  shareholders  and long term  increases in value.  The
Company's business is focused solely on hotels. The Company's Acquisition Policy
is to acquire a hotel for which it expects  to receive  rents at least  equal to
12% of the purchase  price paid for the hotel,  net of (i) property and casualty
insurance  premiums,  (ii) real estate and personal  property taxes, and (iii) a
reserve for furniture,  fixtures and equipment equal to 4% (6% for  full-service
hotels) of gross  revenues per quarter at the hotel.  In the case of hotels with
limited operating history or that have been newly renovated, the Company intends
to institute a mechanism  similar to the mechanism used for the  Newly-Developed
Hotels and Newly-Renovated  Hotels for establishing a minimum initial fixed rent
and  adjusting  the purchase  price for each such hotel based upon the first two
years of  operating  history  of such  hotel  after  opening  or  completion  of
renovation. The Trustees, however, may change the Acquisition Policy at any time
without   the   approval   of  the   Company's   shareholders.   See   "--Growth
Strategy--Acquisition Strategy" and "Risk Factors--Growth Strategy." The Company
has not developed a policy in connection with a limit on the number or amount of
mortgages  that may be placed on any one piece of property owned by the Company.
Although  the  Company  intends   primarily  to  acquire  hotels,  it  also  may
participate with other entities in property ownership, through joint ventures or
other  types of  co-ownership.  Equity  investments  may be subject to  existing
mortgage financing and other indebtedness that may have priority over the equity
interest of the Company.

      The  Company  intends to lease  hotels  that it  acquires in the future to
operators, including both the Lessee and operators unaffiliated with the Lessee.
Future  leases  with the Lessee  generally  will be  similar  to the  Percentage
Leases. See "Business and Properties--The Percentage Leases." Future leases with
operators  unaffiliated  with  the  Lessee  may or may  not  be  similar  to the
Percentage  Leases. The Trustees will negotiate the terms and provisions of each
future lease,  depending on the purchase  price paid,  economic  conditions  and
other factors deemed relevant at the time.

      While the Company will emphasize equity  investments in hotels, it may, in
its discretion,  invest in mortgages and other real estate interests,  including
securities of other REITs. The Company may invest in participating,  convertible
or other types of mortgages if it concludes that by doing so it may benefit from
the cash flow or any  appreciation  in the value of the subject  property.  Such
mortgages are similar to equity participation, because they permit the lender to
either  participate in increasing  revenues from the property or convert some or
all of that  mortgage  to  equity  ownership  interest.  The  Company  does  not
presently  intend to invest in  mortgages  or real estate  interests  other than
hotels.

Financing

      The Company's additional  investments in hotels may be financed,  in whole
or in part, with  undistributed  cash,  subsequent  issuances of Priority Common
Shares or other  securities,  or borrowings.  The Company is currently  pursuing
with  lenders the Line of Credit.  A failure to obtain the Line of Credit  could

                                       53

<PAGE>
adversely affect the Company's ability to finance its growth strategy. See "Risk
Factors-Dependence   Upon  External  Financing."  The  Debt  Policy  will  limit
consolidated indebtedness to less than 67% of the aggregate purchase prices paid
by the Company for the hotels in which it has invested.  The Trustees,  however,
may change the Debt  Policy at any time  without the  approval of the  Company's
shareholders.   The  aggregate   purchase  prices  for  the  Initial  Hotels  is
approximately  $47.3  million.  After the  Formation  Transactions,  the Assumed
Indebtedness will be approximately $17.4 million. Because of the Debt Policy and
the amount of the Assumed Indebtedness, the success of the Company's acquisition
strategy  will  depend  primarily  on its ability to access  additional  capital
through issuances of equity  securities.  See "Risk  Factors--Risks of Leverage"
and "Management's  Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources."

      The   Company   will  invest  in   additional   hotels  only  as  suitable
opportunities  arise. The Company will not undertake  investments in such hotels
unless  adequate  sources of financing  are  available.  The Bylaws  require the
approval of a majority of the Trustees,  including a majority of the Independent
Trustees,  to acquire any additional  hotel in which a Trustee or officer of the
Company,  or any  Affiliate  thereof,  has any interest  (other than solely as a
result of his status as a Trustee, officer or shareholder of the Company). It is
expected that future  investments in hotels will be dependent on and financed by
the proceeds from additional  equity  capital.  The Trustees have the authority,
without  shareholder  approval,  to issue  additional  Priority  Common  Shares,
preferred  shares or other  capital  shares of the Company in any manner (and on
such terms and for such  consideration)  as it deems  appropriate,  including in
exchange  for  property.  Existing  shareholders  have no  preemptive  right  to
purchase  shares  issued in any offering,  and any such  offering  might cause a
dilution of a shareholder's investment in the Company.

Conflict of Interest Policies

      The Company has adopted certain policies  designed to minimize the effects
of potential  conflicts of interest.  In addition,  the  Partnership has entered
into the Option  Agreement with certain of the Hersha  Affiliates.  The Trustees
are  subject to certain  provisions  of  Maryland  law,  which are  designed  to
eliminate or minimize certain potential  conflicts of interest.  However,  there
can be no assurance that these policies always will be successful in eliminating
the influence of such conflicts, and if they are not successful, decisions could
be made that might fail to reflect fully the interests of all shareholders.

      Declaration of Trust and Bylaw Provisions

      The Company's Declaration of Trust, with limited exceptions, requires that
three of the Company's  Trustees be  Independent  Trustees.  The  Declaration of
Trust provides that such  Independent  Trustee  requirement  may not be amended,
altered, changed or repealed without the affirmative vote of at least a majority
of the members of the  Trustees and the  affirmative  vote of the holders of not
less than two-thirds of the outstanding Priority Common Shares (and other shares
of  beneficial  interest of the Company  entitled  to vote,  if any exist).  The
Bylaws  require that any action  pertaining  to any  transaction  involving  the
Company,  including  the  purchase,  sale,  lease or mortgage of any real estate
asset,  in which a  Trustee  or an  officer  of the  Company,  or any  Affiliate
thereof,  has an  interest  (other  than  solely as a result of his  status as a
trustee,  officer or shareholder of the Company,  must be approved by a majority
of the Trustees, including a majority of the Independent Trustees.

      The Option Agreement

      Pursuant to the Option  Agreement among Hasu P. Shah, Jay H. Shah, Neil H.
Shah, Bharat C. Mehta, Kanti D. Patel, Rajendra O. Gandhi, Kiran P. Patel, David
L. Desfor,  Madhusudan I. Patni and Manhar Gandhi, each a Hersha Affiliate,  and
the Partnership, the Partnership will have an option to acquire any hotels owned
or  developed in the future by the Hersha  Affiliates  within 15 miles of any of
the Initial Hotels or any hotel subsequently acquired by the Partnership for two
years after acquisition or development.

      The Partnership

      A conflict of interest may arise between the Company,  as General  Partner
of the  Partnership,  and the  Hersha  Affiliates  as  limited  partners  of the
Partnership, due to the differing potential tax liability to the Company and the
Hersha Affiliates from the sale of an Initial Hotel or refinancing or prepayment
of principal on any of the Assumed Indebtedness resulting from the differing tax
bases in the  Initial  Hotels of the  Company,  on the one hand,  and the Hersha
Affiliates,  on the other hand. The Bylaws provide that the Company's  decisions
with respect to any  transaction,  including the disposition of an Initial Hotel
or refinancing or prepayment of principal on the Assumed Indebtedness,  in which

                                       54

<PAGE>
a Trustee or officer of the Company, or any Affiliate thereof,  has any interest
(other  than  solely  as a  result  of  his  status  as a  Trustee,  officer  or
shareholder  of the  Company)  must be approved  by a majority of the  Trustees,
including a majority of the  Independent  Trustees.  The  Partnership  Agreement
gives the Company,  as General Partner of the  Partnership,  full,  complete and
exclusive discretion in managing and controlling the business of the Partnership
and  in  making  all  decisions   affecting  the  business  and  assets  of  the
Partnership.

      Provisions of Maryland Law

      Under  Maryland  law  (the   jurisdiction   under  which  the  Company  is
organized),  the  Trustees or  shareholders  of the  Company are not  personally
liable for the  obligations  of the  Company.  The  Trustees  are not,  however,
relieved  from  liability  to the Company or its  shareholders  for any act that
constitutes  bad  faith,  willful  misfeasance,  gross  negligence  or  reckless
disregard  of the  Trustee's  duties.  Maryland  law permits a Maryland  REIT to
include in its  Declaration  of Trust a provision  limiting the liability of its
trustees  to the  trust  and its  shareholders  for  money  damages  except  for
liability  resulting from (a) actual receipt of an improper benefit or profit in
money, property or services or (b) active and deliberate dishonesty  established
by a final judgment and that is material to the cause of action. The Declaration
of Trust of the Company contains such a provision limiting such liability to the
maximum extent permitted by Maryland law.

   
      There is no Maryland statutory  provision governing  transactions  between
the Company  and any of its  Trustees.  The MGCL,  however,  provides  that a
transaction  involving a director of a Maryland  corporation  or a  corporation,
firm or other  entity in which such  director  is a  director  or has a material
financial  interest is not void or  voidable  solely  because of the  director's
directorship  or  the  director's   interest  in  the  transaction  if  (i)  the
transaction  is  authorized,  approved  or  ratified,  after  disclosure  of the
interest, by the affirmative vote of a majority of the disinterested  directors,
or by the  affirmative  vote of a  majority  of the votes  cast by  shareholders
entitled to vote other than the votes of shares owned of record or  beneficially
by the interested  director or  corporation,  firm or other entity,  or (ii) the
transaction is fair and  reasonable to the Company.  In the absence of statutory
provisions  governing such  transactions  with respect to Maryland  REITs, it is
possible,  though not certain,  that the Maryland courts would look, by analogy,
to the corporate provisions for guidance. In addition, the Company's Declaration
of Trust provides that in defining or interpreting  the powers and duties of the
Company and its Trustees and officers,  reference may be made by the Trustees or
officers to the MGCL to the extent  appropriate  and not  inconsistent  with the
Code or those sections of the Maryland Code governing REITs.
    

Policies with Respect to Other Activities

      The Company has authority to offer shares of beneficial  interest or other
securities  and to  repurchase  or otherwise  reacquire  its shares or any other
securities and may engage in such  activities in the future.  As described under
"Shares  Available for Future Sale," the Company may issue Class B Common Shares
or Priority Common Shares to holders of Units upon exercise of their  Redemption
Rights (as herein defined).  The Company has not issued Class B Common Shares or
Priority  Common Shares,  interests or any other  securities to date,  except in
connection  with the  formation of the Company.  The Company has no  outstanding
loans to other  entities or persons,  including its officers and  Trustees.  The
Company has not engaged in trading,  underwriting or agency distribution or sale
of securities of other issuers,  nor has the Company  invested in the securities
of other  issuers  other than the  Partnership  for the  purpose  of  exercising
control.  The Company intends to make investments in such a way that it will not
be treated as an investment company under the Investment Company Act of 1940, as
amended.

      At all times,  the Company  intends to make  investments  in such a manner
consistent  with the  requirements  of the Code for the  Company to qualify as a
REIT  unless,  because of changing  circumstances  or changes in the Code (or in
Treasury  Regulations),  the  Trustees,  with  the  consent  of the  holders  of
two-thirds of the  outstanding  Class B Common Shares or Priority Common Shares,
determine  that it is no longer in the best  interests of the Company to qualify
as a REIT.

Working Capital Reserves

      The Company  initially  will have  approximately  $2.4  million in working
capital reserves.  In the future, the Company intends to set aside undistributed
cash in amounts  that the  Trustees  determine  to be  adequate  to meet  normal
contingencies  in connection  with the  operation of the Company's  business and
investments.  The Company expects to obtain the Line of Credit, which may assist
the Company in meeting its  distribution and working capital needs. A failure to
obtain  the Line of Credit  could  adversely  affect  the  Company's  ability to
finance  its  growth  strategy.  See  "Risk   Factors-Dependence  Upon  External
Financing."

                                       55
<PAGE>



                            FORMATION TRANSACTIONS

      The Formation Transactions will be as follows:

      o     The  Company  will  sell  1,833,334  Priority  Common  Shares to the
            Underwriter at the Offering  Price.  The net proceeds to the Company
            from the Offering will be contributed to the Partnership in exchange
            for  approximately  a  32%  general  partnership   interest  in  the
            Partnership.  In addition,  the Company will offer 166,666  Priority
            Common Shares to the Hersha  Affiliates at the Offering  Price.  The
            information  contained  herein  assumes  that  none  of the  166,666
            Priority Common Shares are sold.

     o      The Partnership  will acquire the Initial Hotels by acquiring either
            all of the  partnership  interests in the  Combined  Entities or the
            Initial Hotels in exchange for (i)  Subordinated  Units that will be
            redeemable,  subject to certain  limitations,  for an  aggregate  of
            approximately  4  million  Class B  Common  Shares,  with a value of
            approximately $23.8 million based on the Offering Price and (ii) the
            assumption of approximately $23.8 million in indebtedness secured by
            all of the Initial Hotels,  approximately $6.4 million of which will
            be repaid with the proceeds of the Offering.  The purchase prices of
            the Newly-Developed  Hotels and the  Newly-Renovated  Hotels will be
            adjusted on the First Adjustment Date or the Second Adjustment Date,
            as applicable, as described in "The Company."

      o     The  land   underlying   the   Holiday  Inn   Express,   Harrisburg,
            Pennsylvania and the Comfort Inn, Denver,  Pennsylvania each will be
            leased to the Partnership by certain Hersha Affiliates for aggregate
            rent of $21,000 per year for 99 years.  Also,  a portion of the land
            adjacent  to the  Hampton  Inn,  Selinsgrove,  Pennsylvania  will be
            leased to a Hersha Affiliate for $1 per year for 99 years.

     o      Each  Initial  Hotel  will be leased  to the  Lessee  pursuant  to a
            Percentage  Lease.  The  Percentage  Leases  will  have  an  initial
            non-cancelable  term of five years.  All,  but not less than all, of
            the  Percentage  Leases may be extended for an additional  five-year
            term.  At the end of the first  extended  term,  the Lessee,  at its
            option,  may  extend  some or all of the  Percentage  Leases for the
            Initial Hotels.  The Lessee will hold the Franchise License for each
            Initial Hotel. See "Business and Properties--The Percentage Leases."

     o      The  Partnership  and certain of the Hersha  Affiliates  has entered
            into the Option  Agreement,  pursuant to which the Hersha Affiliates
            will  agree  that,  if they  develop or own any hotels in the future
            that  are  located   within  15  miles  of  any  Initial   Hotel  or
            subsequently  acquired  hotel,  the Hersha  Affiliates will give the
            Partnership  the option to purchase  such hotels for two years.  See
            "Risk  Factors--Conflicts of Interest--Competing  Hotels Owned or to
            be Acquired by the Hersha  Affiliates"  and "Policies and Objectives
            with   Respect   to   Certain   Activities--Conflict   of   Interest
            Policies--The Option Agreement."

     o      The  Company  and the  Lessee  will  enter  into the  Administrative
            Services  Agreement,  pursuant  to which  the  Lessee  will  provide
            certain administrative  services in exchange for an annual fee equal
            to $55,000, plus $10,000 for each hotel owned by the Company.

      o     The Company has granted the Underwriter the Underwriter  Warrants to
            purchase  183,333  Priority Common Shares for a period of five years
            at a price per share equal to 165% of the Offering Price.

      o     The Partnership has granted 2744 Associates, L.P., which is a Hersha
            Affiliate,  the Hersha  Warrants  to  purchase  250,000  Units for a
            period  of five  years  at a price  per  Unit  equal  to 165% of the
            Offering Price.

                                       56

<PAGE>
Benefits to the Hersha Affiliates

      As a result of the  Formation  Transactions,  the Hersha  Affiliates  will
receive the following benefits:

      o     The  Hersha   Affiliates   will  receive   approximately  4  million
            Subordinated  Units in exchange  for their  interests in the Initial
            Hotels, which will have a value of approximately $23.8 million based
            on the Offering  Price.  The  Subordinated  Units held by the Hersha
            Affiliates  will be more liquid than their current  interests in the
            Selling  Entities if a public  trading market for the Class B Common
            Shares  commences or when such shares are  converted  into  Priority
            Common Shares and after the applicable holding periods expire.

     o      The Lessee,  which is owned by the Hersha Affiliates,  will hold the
            Franchise  Licenses  for the Initial  Hotels and will be entitled to
            all revenues from the Initial Hotels after payment of Rent under the
            Percentage Leases and other operating expenses. The Company will pay
            certain  expenses in  connection  with the transfer of the Franchise
            Licenses to the Lessee. See "The Lessee."

     o      Approximately  $6.4  million of  indebtedness  owed by the  Combined
            Entities  will be  repaid  with a  portion  of the  proceeds  of the
            Offering.  Approximately $4 million of such  indebtedness is owed to
            entities controlled by the Hersha Affiliates and relates principally
            to hotel development expenses in connection with the Initial Hotels.
            Certain of the Assumed Indebtedness is and will remain guaranteed by
            the Hersha Affiliates. Upon the repayment of such indebtedness,  the
            Hersha Affiliates will be released from the related guarantees.  The
            Hersha Affiliates may receive increased cash  distributions from the
            operations  of the Initial  Hotels as a result of the  reduction  of
            indebtedness on the Initial Hotels.

      o     If the  repricing  on  the  First  Adjustment  Date  or  the  Second
            Adjustment  Date,  as  applicable,  produces a higher  value for the
            Newly-Developed  Hotels or the  Newly-Renovated  Hotels,  the Hersha
            Affiliates will receive an additional  number of Subordinated  Units
            that, when multiplied by the Offering Price,  equals the increase in
            value plus the value of any distributions  that would have been made
            in  connection  with such  Subordinated  Units if such  Subordinated
            Units had been issued in  connection  with the  acquisition  of such
            hotels.

      o     The Lessee, which is owned by the Hersha Affiliates, will receive an
            annual fee equal to  $55,000,  plus  $10,000 for each hotel owned by
            the Company for  providing  certain  administrative  services to the
            Company.

      o     Certain tax consequences to the Hersha  Affiliates from the transfer
            of equity interests in the Initial Hotels will be deferred.

     o      Messrs.  Hasu P. Shah,  K.D.  Patel and Bharat C. Mehta will receive
            $7,500 per year for  serving  as  Trustees.  Mr.  Shah shall also be
            entitled  to  receive a salary of not more  than  $100,000  per year
            provided  that the Priority  Common  Shares have a closing  price of
            $9.00 per share or higher for 20 consecutive trading days and remain
            at or above $9.00 per share.

      o     The Partnership  has granted to 2744  Associates,  L.P.,  which is a
            Hersha Affiliate,  the Hersha Warrants to purchase 250,000 Units for
            a period of five  years at a price  per  share  equal to 165% of the
            Offering Price.

      o     Certain of the Hersha Affiliates will receive a total of $21,000 per
            year  pursuant to 99-year  ground leases with respect to the Holiday
            Inn Express,  Harrisburg,  Pennsylvania and the Comfort Inn, Denver,
            Pennsylvania.

      o     A portion of the land  adjacent  to the  Hampton  Inn,  Selinsgrove,
            Pennsylvania  will be leased to a Hersha  Affiliate  for $1 per year
            for 99 years.

                                       57
<PAGE>



                                  MANAGEMENT

Trustees and Executive Officers

      Initially,  the Trustees will consist of seven members,  three of whom are
Independent  Trustees.  All of the Trustees  will serve  staggered  terms of two
years and the Trustees will be divided into two classes. Each Trustee in Class I
will hold office  initially for a term  expiring at the first annual  meeting of
shareholders  (1999) and each Trustee in Class II will hold office initially for
a term expiring at the second annual  meeting of  shareholders  (2000).  Certain
information  regarding the Trustees and executive officers of the Company is set
forth below.

<TABLE>
<CAPTION>
      Name                                        Age            Position
      ----                                        ---            --------
<S>                                               <C>          <C>
      Hasu P. Shah (Class II)                     53           Chairman  of  the  Board,   Chief   Executive
                                                                 Officer and Trustee

      Kiran P. Patel                              48           Chief  Financial   Officer,   Treasurer  and
                                                                 Secretary

      Bharat C. Mehta (Class II)*                 53           Trustee

      K.D. Patel (Class II)*                      54           Trustee

      L. McCarthy Downs, III (Class I)*           45           Trustee

      Everette G. Allen, Jr. (Class I)*           58           Independent Trustee

      Thomas S. Capello (Class II)*               55           Independent Trustee

      Mark R. Parthemer (Class I)*                38           Independent Trustee
</TABLE>


      *  Has  agreed  to  become  a  Trustee  upon  or  immediately  before  the
consummation of the Offering.

      Hasu P. Shah is the President and CEO of Hersha Enterprises,  Ltd. and has
held that position since its inception in 1984. He started  Hersha  Enterprises,
Ltd. with the purchase of the 125-room  Quality Inn  Riverfront  in  Harrisburg,
Pennsylvania which he converted to a 117-room Holiday Inn Express.  Recently the
"Central Penn Business Journal" honored Hersha  Enterprises,  Ltd. as one of the
Fifty Fastest Growing Companies in 1997 in central Pennsylvania. His interest in
construction  and  renovations  of hotels  initiated the  development  of Hersha
Construction  Company for the  construction and renovation of new properties and
Hersha Hotel Supply Company to supply furniture, fixtures and equipment supplies
to the  properties.  Mr. Shah and his wife,  Hersha,  are active  members of the
community.  Mr. Shah serves on the Board of Directors  of several  organizations
including  the  Pennsylvania  State  University  Capital  Campus in  Harrisburg,
Pennsylvania,  the  Harrisburg  Foundation,  Human  Enrichment by Love and Peace
(H.E.L.P.),  the Capital  Region  Chamber of Commerce and the Vraj Hindu Temple.
Mr. Shah  received a Bachelors of Science  degree in Chemical  Engineering  from
Tennessee  Technical  University and obtained a Masters degree in Administration
from Pennsylvania State University.

      K.D.  Patel has been a principal of Hersha  Enterprises,  Ltd. since 1989.
Mr.  Patel  currently  serves as the  President  of the Lessee.  He has received
national recognition from Holiday Inn Worldwide for the successful management of
Hersha's Holiday Inn Express Hotels. In 1996, Mr. Patel was appointed by Holiday
Inn Worldwide to serve as an advisor on its Sales and Marketing Committee. Prior
to  joining  Hersha  Enterprises,   Ltd.,  Mr.  Patel  was  employed  by  Dupont
Electronics in New Cumberland, Pennsylvania from 1973 to 1990. He is a member of
the Board of  Directors  of a  regional  chapter of the  American  Red Cross and
serves on the Advisory Board of Taneytown  Bank and Trust.  Mr. Patel received a
Bachelor of Science degree in Mechanical Engineering from the M.S. University of
India  and  a  Professional   Engineering   License  from  the  Commonwealth  of
Pennsylvania in 1982.
   
      Bharat C. Mehta has been a principal  of Hersha  Enterprises,  Ltd.  since
1985. Mr. Mehta  currently  serves as President of Hersha Health Care Management
Division of Hersha  Enterprises,  Ltd. 

                                       58

<PAGE>

Mr. Mehta worked in 1984 for the Pennsylvania Department of Environmental
Services in the Bureau of Water Quality Management as Chief of the Program
Planning and Evaluation Section. He worked as a chemical engineer from 1967 to
1983 for Lever Brothers Corporation (UniLever, a multinational company). He also
is a member of his local chapter of the Rotary Club. Mr. Mehta received a
Bachelor of Science degree in Chemical Engineering from the Worcester
Polytechnic Institute in Massachusetts and earned a Masters degree from
Pennsylvania State University.
    
      Kiran P. Patel has been a  principal  of Hersha  Enterprises,  Ltd.  since
1993. Mr. Patel is currently the partner in charge of Hersha's Land  Development
and Business Services Divisions. Prior to joining Hersha Enterprises,  Ltd., Mr.
Patel was employed by AMP Incorporated, in Harrisburg,  Pennsylvania.  Mr. Patel
serves on various Boards for community service organizations. Mr. Patel received
a Bachelor of Science degree in Mechanical  Engineering from M.S.  University of
India and obtained a Masters of Science  degree in Industrial  Engineering  from
the University of Texas in Arlington.

      L. McCarthy  Downs,  III, is the Senior Vice  President and Manager of the
Corporate Finance Department of the Underwriter.  He has held the position since
1990 and has been involved in several  public and private  financings for REITs.
Prior to 1990,  Mr.  Downs  was  employed  by  another  investment  banking  and
brokerage firm for seven years.  Mr. Downs received a Bachelor of Science degree
in Business  Administration  from The Citadel  and  obtained an M.B.A.  from The
College of William and Mary.

      Everette G. Allen, Jr. is chairman of and a senior partner in the law firm
of Hirschler,  Fleischer, Weinberg, Cox & Allen, P.C. in Richmond, Virginia. Mr.
Allen  concentrates  his  practice  in  litigation,   real  estate  development,
commercial  disputes law, finance and debt restructuring and has been practicing
at Hirschler, Fleischer since 1970. Mr. Allen was admitted to the Virginia State
Bar in 1965. He served as Executive  Editor of the Virginia Law Review from 1964
to 1965 and served as a Law Clerk to Fourth Circuit Judge Albert V. Bryan of the
U.S.  Court of  Appeals  during  1965 and 1966.  He was a member of the Board of
Trustees of Randolph-Macon College from 1988 to 1992. Mr. Allen currently serves
as a member of the American  College of Trial Lawyers,  a member of the Board of
Directors of Virginia  Gas Company and as a Trustee of the Virginia  Student Aid
Foundation.  Mr. Allen  received his B.A.  degree from Randolph Macon College in
1962 and his law degree from University of Virginia in 1965.

      Thomas S. Capello is President,  Chief  Executive  Officer and Director of
First Capitol Bank in York,  Pennsylvania and has held these positions since its
founding in 1988.  First Capitol Bank  specializes in small business lending and
has expanded into three branches with assets of almost  $105,000,000.  From 1983
to 1988 Mr. Capello served as Vice President and Manager of the Loan  Production
Office of The First National Bank of Maryland. Prior to his service at the First
National  Bank of Maryland,  Mr.  Capello  served as Vice  President  and Senior
Regional  Lending  Officer  at  Commonwealth  National  Bank and  worked  at the
Pennsylvania Development Credit Corporation.  Mr. Capello is an active member of
the board of the Central  Pennsylvania  Venture Capital Forum, Farm and National
Lands Trust,  Better York, WITF, Martin Library,  Motter Printing Company,  19th
District,  Second Mile and  Shadofax.  Mr.  Capello is a graduate of the Stonier
Graduate  School of  Banking at Rutgers  University  and holds an  undergraduate
degree with a major in Economics from Pennsylvania State University.

      Mark R. Parthemer has served as Special Counsel at Saul,  Ewing,  Remick &
Saul  LLP in the  Harrisburg,  Pennsylvania  office  since  January,  1998.  Mr.
Parthemer  concentrates his practice in general  business,  tax and estates law.
Prior to joining Saul, Ewing, Remick & Saul LLP, Mr. Parthemer worked at Coopers
& Lybrand LLP as a tax specialist  from 1985 to October 1989.  From October 1989
to January 1998 he worked at, and became a partner of, Boswell, Tintner, Piccola
&  Wickersham,  another  law  firm  located  in  Harrisburg,  Pennsylvania.  Mr.
Parthemer is the current First  Assistant  Solicitor of Dauphin  County where he
advises the County  Commissioners on legal matters,  including tax, business and
finance.  He has recently been  appointed to the Board of Keystone Area Council,
Boy Scouts of  America  and the Board of The Vision  Foundation.  Mr.  Parthemer
received his B.A. and B.S.  degrees from  Franklin and Marshall  College and his
law degree from The  Dickinson  School of Law. He is admitted to practice law in
Pennsylvania and before the United States Tax Court.

Audit Committee

      The Audit Committee will consist of the three  Independent  Trustees.  The
Audit  Committee  will  make   recommendations   concerning  the  engagement  of
independent public  accountants,  review with the independent public accountants
the plans and results of the audit  engagement,  approve  professional  services

                                       59

<PAGE>
provided by the independent public  accountants,  review the independence of the
independent public  accountants,  consider the range of audit and non-audit fees
and review the adequacy of the Company's internal accounting controls. The Audit
Committee  will  establish  procedures  to  monitor  compliance  with  the  REIT
provisions of the Code and the Securities  Exchange Act of 1934, as amended (the
"Exchange Act"), and such other laws and regulations applicable to the Company.

Compensation Committee

      The Compensation Committee will consist of the three Independent Trustees.
The  Compensation  Committee  will  determine  compensation  for  the  Company's
executive  officers and administer the Hersha Hospitality Trust Option Plan (the
"Option Plan").

Compensation

      Each  Trustee will  initially be paid $10,000 per year for those  residing
outside the State of Pennsylvania  and $7,500 per year for those residing in the
State of  Pennsylvania,  payable in quarterly  installments.  In  addition,  the
Company  will  reimburse  all  Trustees for  reasonable  out-of-pocket  expenses
incurred in connection with their services on the Board of Trustees. No officers
of the Company  initially shall receive any cash  compensation  from the Company
other than the Trustee's  fees for those  officers who are  Trustees,  provided,
however, that the Chairman of the Board of Trustees shall be entitled to receive
a salary of not more than $100,000 per year  provided  that the Priority  Common
Shares have a bid price of $9.00 per share or higher for 20 consecutive  trading
days and remains at or above $9.00 per share.  The Independent  Trustees who are
members of the Board on the effective  date of the Offering will receive on that
date options to purchase  the  following  Class B Common  Shares at the Offering
Price: Mr. Allen,  30,000;  Mr. Capello,  3,000; and Mr.  Parthemer,  1,000. The
options  will  be  granted  under  the  Hersha  Hospitality  Trust  Non-Employee
Trustees' Option Plan (the "Trustees' Plan"),  which may be amended by the Board
to provide for other awards,  including awards to future  Independent  Trustees.
The  options  granted  on  the  effective  date  of  the  Offering  will  become
exercisable as described below under "The Trustees' Plan."

Exculpation and Indemnification

      The Maryland REIT Law permits a Maryland real estate  investment  trust to
include in its  Declaration  of Trust a provision  limiting the liability of its
trustees and officers to the trust and its shareholders for money damages except
for liability resulting from (a) actual receipt of an improper benefit or profit
in  money,  property  or  services  or  (b)  active  and  deliberate  dishonesty
established by a final judgment and that is material to the cause of action. The
Declaration of Trust of the Company  contains such a provision which  eliminates
such liability to the maximum extent permitted by the Maryland REIT Law.

      The  Declaration  of Trust of the  Company  authorizes  it, to the maximum
extent  permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former shareholder,  Trustee or officer or (b) any individual
who, while a Trustee of the Company and at the request of the Company, serves or
has served another real estate investment trust, corporation, partnership, joint
venture,  trust,  employee  benefit plan or any other  enterprise  as a trustee,
director,  officer or partner of such real estate investment trust, corporation,
partnership,  joint venture,  trust,  employee  benefit plan or other enterprise
from and against any claim or liability to which such person may become  subject
or which  such  person  may incur by reason of his status as a present or former
shareholder,  Trustee  or  officer of the  Company.  The  Bylaws of the  Company
obligate it, to the maximum extent permitted by Maryland law, to indemnify:  (a)
any present or former Trustee,  officer or shareholder (including any individual
who, while a Trustee,  officer or shareholder  and at the express request of the
Company, serves another entity as a director, officer,  shareholder,  partner or
trustee of such entity) who has been successful,  on the merits or otherwise, in
the defense of a proceeding to which he was made a party by reason of service in
such capacity,  against  reasonable  expenses incurred by him in connection with
the  proceeding;  (b) subject to certain  limitations  under  Maryland  law, any
present or former Trustee or officer  against any claim or liability to which he
may become  subject  by reason of such  status;  and (c) each  present or former
shareholder  against any claim or  liability  to which he may become  subject by
reason of such status. In addition, the Bylaws obligate the Company,  subject to
certain  provisions of Maryland  law, to pay or  reimburse,  in advance of final
disposition of a proceeding, reasonable expenses incurred by a present or former
Trustee,  officer or shareholder  made a party to a proceeding by reason of such
status.  The Company  may,  with the  approval  of its  Trustees,  provide  such
indemnification or payment or reimbursement of expenses to any present or former
Trustee, officer or shareholder of the Company or any predecessor of the Company
and to any employee or agent of the Company or predecessor of the Company.

                                       60

<PAGE>
      The Maryland REIT Law permits a Maryland real estate  investment  trust to
indemnify and advance expenses to its trustees,  officers,  employees and agents
to the same  extent as  permitted  by the MGCL for  directors  and  officers  of
Maryland  corporations.  The MGCL permits a corporation to indemnity its present
and former directors and officers,  among others, against judgments,  penalties,
fines,  settlements  and  reasonable  expenses  actually  incurred  by  them  in
connection  with any  proceeding  to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a) the
act or omission of the  director  or officer was  material to the matter  giving
rise to the proceeding and (i) was committed in bad faith or (ii) was the result
of active and  deliberate  dishonesty,  (b) the  director  or  officer  actually
received an improper  personal benefit in money,  property or services or (c) in
the case of any  criminal  proceeding,  the  director or officer had  reasonable
cause to believe  that the act or omission  was  unlawful.  However,  a Maryland
corporation  may not  indemnify  for an adverse  judgment in a suit by or in the
right of the  corporation  or for a  judgment  of  liability  on the basis  that
personal benefit was improperly  received,  unless in either case a court orders
indemnification  and then only for expenses.  In accordance  with the MGCL,  the
Bylaws of the Company  require  it, as a condition  to  advancing  expenses,  to
obtain  (a) a written  affirmation  by the  Trustee or officer of his good faith
belief that he has met the standard of conduct necessary for  indemnification by
the Company as authorized by the Bylaws and (b) a written  undertaking by him or
on his behalf to repay the amount paid or  reimbursed by the Company if it shall
ultimately be determined that the standard of conduct was not met.

The Option Plan

   
      The Board of Trustees and the Partnership have adopted, and the sole
shareholder  of the  Company  has  approved,  the Option Plan for the purpose of
attracting and retaining  executive  officers and employees of the Company and
the  Partnership  and other  persons and entities  that provide  services to the
Company or the  Partnership.  The Option Plan authorizes the issuance of options
to purchase  Class B Common  Shares  ("Share  Options")  and options to purchase
Subordinated Units ("Unit Options"),  described more fully below. Administration
of the Option Plan will be carried  out by (i) the Board of  Trustees  (prior to
the  Offering) or the  Compensation  Committee  of the  Board of  Trustees
(following the Offering),  with respect to grants of Share Options; and (ii) the
Partnership  or its  delegate,  with  respect  to  grants of Unit  Options.  The
Compensation  Committee  may not delegate its  authority  with respect to option
awards to individuals subject to Section 16 of the Exchange Act. As used in this
summary,  the  term   "Administrator"   means  the  Board  of  Trustees,   the
Compensation Committee or its delegate, or the Partnership, as appropriate.

      Officers  and employees  of the Company and the  Partnership  and other
persons and entities that provide services to the Company or the Partnership are
eligible to participate in the Option Plan ("Participants").

      Under the Option Plan,  an aggregate of 650,000  Class B Common Shares and
Subordinated Units will be available for issuance. The Option Plan provides for,
in the event Class B Common  Shares are converted  into another  security of the
Company,  the  issuance of  equivalent  amounts of such  security and options to
purchase such security into which the Class B Common Shares are  converted.  The
Plan  provides for the grant of (i) Options  intended to qualify as incentive
stock options ("ISOs") under Section 422 of the Code, and (ii) Options not
intended to so qualify  ("nonqualified  options").  All Unit  Options  granted
under the Plan will be nonqualified options; Share Options may be either ISOs or
nonqualified options.
    

      Code Section 422 imposes  various  requirements  in order for an option to
qualify as an ISO,  including allowing a maximum ten-year term of the option and
an option price not less than the fair market value of the underlying  shares on
the date of grant.  In  addition,  under Code Section  422, no  Participant  may
receive  ISOs (under all  incentive  share  option  plans of the Company and its
parent or subsidiary  corporations)  that are first  exercisable in any calendar
year for Class B or Priority Common Shares having an aggregate fair market value
(determined  as of the date  the ISO is  granted)  that  exceeds  $100,000  (the
"$100,000  Limit").  To  the  extent  options  first  become  exercisable  by  a
Participant  in any  calendar  year for a number of Class B or  Priority  Common
Shares in excess of the  $100,000  Limit,  they will be treated as  nonqualified
options.

   
      The principal  difference  between  options  qualifying as ISOs under Code
Section 422 and  nonqualified  options is that a Participant  generally will not
recognize ordinary income at the time an ISO is granted or exercised, but rather
at the time the  Participant  disposes  of shares  acquired  under  the ISO.  In
contrast,  the exercise of a  nonqualified  option  generally is a taxable event
that requires the Participant to recognize,  as ordinary income,  the difference
between  the shares' (or Units')  fair market  value and the option  price.  The

                                       61

<PAGE>
employer  will not be entitled to a federal  income tax  deduction on account of
the grant or the  exercise  of an ISO,  whereas  the  employer  is entitled to a
federal income tax deduction on account of the exercise of a nonqualified option
equal to the ordinary  income  recognized by the  Participant.  The employer may
claim a federal  income tax  deduction  on account  of certain  dispositions  of
shares acquired upon the exercise of an ISO.

      Options under the Option Plan may be awarded by the Administrator, and the
Administrator  will determine the option  exercise  period and any conditions on
exercisability.  The options  granted under the Option Plan will be  exercisable
only if (i) the Company obtains a per share closing price on the Priority Common
Shares of $9.00 or higher for 20  consecutive  trading days and (ii) the closing
price on the  Priority  Common  Shares  for the prior  trading  day was $9.00 or
higher.  In addition,  no option  granted under the Option Plan may be exercised
more than five years  after the date of grant.  The  exercise  price for options
granted under the Option Plan will be determined by the  Administrator  at  the
time of grant,  but will not be less than the fair  market  value of the Class B
Common Shares on the date of grant (in the case of Share Options),  or less than
the fair  market  value of the  Units on the date of grant  (in the case of Unit
Options).

      An option  may be  exercised  for any  number of Class B Common  Shares or
Units  up to the full  number  for  which  the  option  could  be  exercised.  A
Participant  will have no rights as a shareholder with respect to Class B Common
Shares  subject to a  Share Option until the Share  Option is  exercised,  and
will have no rights as a  unitholder  with  respect  to Units  subject to a Unit
Option until the Unit Option is  exercised.  Any Class B Common  Shares or Units
subject to options which are forfeited (or expire without exercise)  pursuant to
the terms  established  at the time of grant will again be  available  for grant
under the Option  Plan.  

      Payment of the exercise  price of an option  granted under the Option Plan
may be made in cash, cash equivalents  acceptable to  the  Administrator or, if
permitted  by the  option  agreement  (i) in  the  case  of  Share  Options,  by
exchanging  Class B Common Shares having a fair market value equal to the option
exercise  price of the Share Option;  and (ii) in the case of Unit  Options,  by
exchanging  Units having a fair market value equal to the option  exercise price
of the Unit Option. If an Agreement  provides,  an option that is not an ISO may
be  transferred  by a  Participant  to one or more  persons or entities on terms
permitted  by the  Agreement  and by Rule 16b-3 of the Exchange Act as in effect
from time to time.

      No option  award may be granted  under the Option  Plan more than 10 years
after  the  earlier  of the date  that the  Board of  Trustees  adopted,  or the
shareholder of the Company approved,  the Option Plan. The Board of Trustees and
the  Partnership  may amend or  terminate  the Option  Plan at any time,  but an
amendment will not become effective  without   the approval  of  the  Company's
shareholders  if  it  increases  the number  of  Class B Common  Shares or Units
that may be issued under the Option Plan (other than equitable  adjustments upon
certain  corporate  transactions).  No amendment  will  affect  a Participant's
outstanding awards without the Participant's consent.

      On the effective  date of the Offering,  options for an aggregate of
499,975  Class B Common  Shares  and Units will be granted  to  employees  and
other  service  providers  of the Company and the  Partnership,  all of whom are
Hersha  Affiliates.  Of that total,  Hasu P. Shah will  receive a Share  Option,
intended  to qualify as an ISO,  for 49,998  Class B Common  Shares,  and a Unit
Option for 4,627 Units; Kiran P. Patel will receive a Share Option,  intended to
qualify as an ISO, for 49,998 Class B Common Shares, and a Unit Option for 2,127
Units;  Bharat C. Mehta will receive a Unit Option for 37,500  Units;  and K. D.
Patel will receive a Unit Option for 89,625 Units. The remaining options will be
Unit  Options  covering a total of 266,100  Units.  The Share  Options  and Unit
Options granted on the effective date of the Offering will become exercisable in
three  annual  installments  beginning on the first  anniversary  of the date of
grant.  The Share  Options will have an exercise  price equal to the fair market
value of a Class B Common Share on the effective  date of the Offering,  and the
Unit  Options  will have an exercise  price equal to the fair market  value of a
Unit on the effective date of the Offering.  The number of Class B Common Shares
subject  to the ISOs  granted  to Messrs.  Shah and Kiran  Patel was  calculated
assuming a $6.00 per share fair  market  value for the Class B Common  Shares on
the date of the grant.  If the value of the Class B Common  Shares is lower than
$6.00 per share,  the number of Class B Common Shares  subject to the ISOs would
increase, and the number of Units subject to the Unit Options granted to Messrs.
Shah and Kiran Patel would be correspondingly decreased.
    

                                       62

<PAGE>
The Trustees' Plan

      Prior to the  Offering,  the Board of Trustees  will also  adopt,  and the
Company's  sole  shareholder  will  approve,   the  Trustees'  Plan  to  provide
incentives  to attract  and retain  Independent  Trustees.  The  Trustees'  Plan
authorizes  the issuance of up to 200,000 Class B Common  Shares.  The Trustees'
Plan provides  for, in the event the Class B Common  Shares are  converted  into
another  security of the  Company,  the issuance of  equivalent  amounts of such
security  and options to purchase  such  security  into which the Class B Common
Shares are converted.

      The Trustees' Plan provides for the grant of nonqualified  options for the
following Class B Common Shares to the  Independent  Trustees of the Company who
are  members of the Board on the  effective  date of the  Offering:  Mr.  Allen,
30,000; Mr. Capello, 3,000; and Mr. Parthemer, 1,000. The exercise price of each
such option will be equal to the Offering  Price.  Each such option shall become
exercisable  over the  particular  Trustee's  initial  term,  provided  that the
Trustee  is a member  of the  Board on the  applicable  date.  Thus,  all of Mr.
Allen's and Mr.  Parthemer's  options  will become  exercisable  as of the first
anniversary  of the date of grant and  one-half of Mr.  Capello's  options  will
become  exercisable  on the  first  anniversary  of the  date of  grant  and the
remaining options will become  exercisable on the second anniversary of the date
of grant.  Notwithstanding the foregoing,  an option granted under the Trustees'
Plan will be  exercisable  only if (i) the Company  obtains a per share  closing
price on the Priority Common Shares of $9.00 for 20 consecutive trading days and
(ii) the per share  closing  price on the Priority  Common  Shares for the prior
trading day was $9.00 or higher.  Options  issued under the  Trustees'  Plan are
exercisable for five years from the date of grant.

      A Trustee's  outstanding  options  will become  fully  exercisable  if the
Trustee  ceases  to serve on the Board due to death or  disability.  All  awards
granted  under the  Trustees'  Plan shall be subject to Board or other  approval
sufficient  to provide  exempt  status for such grants  under  Section 16 of the
Exchange  Act, as that section and Rules  thereunder  are in effect from time to
time. No option may be granted under the Trustees' Plan more than 10 years after
the date that the Board of Trustees  approved  the Plan.  The Board may amend or
terminate  the  Trustees'  Plan at any time  but an  amendment  will not  become
effective without shareholder  approval if the amendment increases the number of
shares  that may be issued  under  the  Trustees'  Plan  (other  than  equitable
adjustments upon certain corporate transactions).

                                       63
<PAGE>



                    CERTAIN RELATIONSHIPS AND TRANSACTIONS

      The Company and the Partnership have entered into a number of transactions
with the Hersha  Affiliates in connection  with the  organization of the Company
and the  acquisition  of the Initial  Hotels.  The  officers and Trustees of the
Company collectively own 35% of the Lessee. The Lessee is entitled to all income
from the hotels after payment of operating  expenses and lease  payments.  There
are no assurances that the terms of these transactions are as favorable as those
that the Company  could have  received  from third  parties.  See "Risk  Factors
- --Conflicts of Interest" and "Formation Transactions." 

Repayment of Indebtedness and Guarantees by Mr. Shah and the Hersha Affiliates

   
      Approximately  $6.4 million of indebtedness  owed by the Combined Entities
will be repaid with a portion of the proceeds of the Offering.  Approximately $4
million  of such  indebtedness  is owed to  entities  controlled  by the  Hersha
Affiliates and relates  principally to hotel development  expenses in connection
with the Initial Hotels.  Certain of the Assumed Indebtedness is and will remain
guaranteed by the Hersha  Affiliates.  Upon the repayment of such  indebtedness,
the Hersha Affiliates will be released from the related  guarantees.  The Hersha
Affiliates may receive increased cash  distributions  from the operations of the
Initial  Hotels as a result of the  reduction  of  indebtedness  on the  Initial
Hotels.  Mr. Shah, the partners of the  Combined  Entities and certain of the
Combined Entities guarantee  the Assumed  Indebtedness,  and the  bankruptcy
of any of the  guarantors  would  constitute  a default  under the related  loan
documents.
    

Hotel Ownership and Management

      Subject to the terms of the Option Agreement,  the Hersha Affiliates could
acquire  additional  hotels  that  may  not  be  acquired  subsequently  by  the
Partnership.   See   "Policies   and   Objectives   with   Respect   to  Certain
Activities--Conflict  of  Interest  Policies--The  Option  Agreement"  and "Risk
Factors--Conflicts of Interest--Competing  Hotels Owned or to be Acquired by the
Hersha Affiliates."

Option Agreement

      Hasu P. Shah, Jay H. Shah, Neil H. Shah, Bharat C. Mehta,  Kanti D. Patel,
Rajendra O. Gandhi,  Kiran P. Patel,  David L. Desfor,  Madhusudan  I. Patni and
Manhar Gandhi,  each a Hersha  Affiliate,  and the Partnership have entered into
the Option  Agreement.  Pursuant to the Option  Agreement,  the Partnership will
have a two-year option to acquire any hotels acquired or developed by the Hersha
Affiliates  within 15 miles of any of the  Initial  Hotels  or any  subsequently
acquired  hotel,  including  the  Hampton  Inn,  Danville,   Pennsylvania,   the
Harrisburg   Inn,   Harrisburg,   Pennsylvania,   the  Sleep  Inn,   Pittsburgh,
Pennsylvania and the land owned by Hersha Affiliates in Carlisle,  Pennsylvania.
With  respect to the  Hampton  Inn,  Danville,  Pennsylvania  and the Sleep Inn,
Pittsburgh, Pennsylvania, the Partnership and the Hersha Affiliate that owns the
hotel have agreed that if the option is exercised by the Partnership,  they will
use a  purchase  price  methodology  similar  to the  methodology  used  for the
Newly-Developed  Hotels and have  agreed to fix the rent until the hotel has two
years of operating history. In addition, the Partnership has agreed that, if the
option is exercised by the Partnership,  it will issue Units valued at $6.00 per
Unit  as  consideration  for  the  purchase  of the  hotel.  See  "Policies  and
Objectives   with   Respect  to   Certain   Activities--Conflict   of   Interest
Policies--The Option Agreement." The rights granted to the Partnership under the
Option  Agreement  commenced  as of the date of the Option  Agreement  and shall
terminate  one year  after the later of:  (i) the date upon  which  Hasu P. Shah
ceases to be a trustee,  officer,  partner or employee of the Company;  (ii) the
date on which  Hasu P.  Shah  ceases  to be an  employee,  officer,  trustee  or
director of a consultant  to the  Company;  (iii) the date on which Hasu P. Shah
and the Hersha  Affiliates  cease to own, in the aggregate,  assuming a complete
conversion  of all Units into  shares of  beneficial  interest  in the  Company,
greater than 50% of shares of  beneficial  interest in the Company;  or (iv) the
date on which the  Company's  Board of Trustees has less than three members that
are Hersha Affiliates.

Payment of Franchise Transfer Fees by the Company

      The Company will pay certain  expenses in connection  with the transfer of
the Franchise Licenses to the Lessee. See "Formation  Transactions--Benefits  to
the Hersha Affiliates."

                                       64
<PAGE>
                                  THE LESSEE

      The Lessee is a  recently-formed  Pennsylvania  limited  partnership.  The
Lessee will lease each Initial Hotel  pursuant to a separate  Percentage  Lease.
The Partnership intends to lease to the Lessee additional hotels acquired by the
Partnership  on terms and  conditions  substantially  similar to the  Percentage
Leases  applicable to the Initial  Hotels.  The Lessee's  ability to perform its
obligations, including making Rent payments under the Percentage Leases, will be
dependent on the Lessee's ability to generate  sufficient net cash flow from the
operation of the Initial  Hotels and any other hotels leased to the Lessee.  The
Lessee's  obligations under the Percentage  Leases are unsecured.  Mr. Shah will
not guarantee the Lessee's  obligations  under the  Percentage  Leases,  but the
Percentage  Leases  will  contain  cross-default  provisions.  Accordingly,  the
Lessee's  failure to make required  payments under any of the Percentage  Leases
will allow the Company to terminate  any or all of the  Percentage  Leases.  The
Hersha  Affiliates own 100% of the Lessee and certain Hersha Affiliates serve as
officers  of the  Company.  Consequently,  they  have  a  conflict  of  interest
regarding the enforcement of the Percentage Leases. See "Risk Factors--Conflicts
of  Interest--No  Arm's-Length  Bargaining  on Percentage  Leases,  Contribution
Agreements,   Administrative   Services  Agreement  and  Option  Agreement"  and
"Business and Properties."

      The  Lessee  will  provide  all  employees  and  perform  all   marketing,
accounting  and  management  functions  necessary to operate the Initial  Hotels
pursuant  to the  Percentage  Leases.  The  Lessee  has  in-house  programs  for
accounting and the management  and marketing of the Initial  Hotels.  The Lessee
intends to utilize its sales management program to coordinate, direct and manage
the sales activities of personnel located at the hotels.

Management of the Lessee

      Certain  information  regarding the  management of the Lessee is set forth
below:

      Name                       Age            Position
      ----                       ---            --------
      K.D. Patel                  54            President

      Jay H. Shah                 30            Vice President, General Counsel
                                                and Secretary

      Rajendra O. Gandhi          49            Vice President

      David L. Desfor             37            Controller

      Tracy L. Kundey             37            Director of Operations

      K.D.  Patel,   biographical  information  for  whom  is  set  forth  under
"Management--Trustees  and Executive  Officers,"  will serve as President of the
Lessee.

      Jay H. Shah will serve as Vice President, Secretary and General Counsel of
the Lessee. Mr. Shah is a principal and general counsel for Hersha  Enterprises,
Ltd.  Mr.  Shah  also  takes  an  active  role  in the  firm's  development  and
construction  activities.  He also  serves on the  Choice  Hotels  International
Franchise  Board.  Mr.  Shah was  employed  by  Coopers &  Lybrand  LLP as a tax
consultant in 1995 and 1996 and previously served the late Senator John Heinz as
a  Legislative  Assistant.  He also was  employed by the  Philadelphia  District
Attorney's  office and two  Philadelphia-based  law firms.  Mr. Shah  received a
Bachelor  of  Science  degree  from  the  Cornell  University  School  of  Hotel
Administration,  a Masters degree from the Temple  University School of Business
Management  and a Law degree from Temple  University  School of Law. Mr. Shah is
the son of Hasu P. Shah, the Company's Chairman and Chief Executive Officer.

      Rajendra O. Gandhi will serve as Vice President of the Lessee.  Mr. Gandhi
has been a  principal  of  Hersha  Enterprises,  Ltd.  since  1986.  Mr.  Gandhi
currently  serves as President  of Hersha Hotel  Supply,  Inc.,  which  provides
furnishings,  case goods and interior furnishing materials to hotels and nursing
homes in several  states.  Mr. Gandhi is a graduate of the University of Bombay,
India and  obtained  an MBA  degree  from the  University  of West  Palm  Beach,
Florida.

                                       65

<PAGE>
      David L. Desfor will serve as Vice President of the Lessee. Mr. Desfor has
been a principal of Hersha Enterprises, Ltd. since 1991. Mr. Desfor is currently
the  Controller  of Hersha  Enterprises,  Ltd. Mr.  Desfor is a graduate of East
Stroudsburg University with a Bachelor of Science degree in Hotel Management.

      Tracy L. Kundey will serve as the  Director of  Operations  of the Lessee.
Mr. Kundey was previously with  Wellsprings  Management  Group,  Inc., a company
that he founded with a partner.  He held the  position of President  responsible
for all aspects of a hospitality  management company. Mr. Kundey has 19 years of
experience  in the  hospitality  industry  ranging from front desk  attendant to
Corporate  Rooms Division  Manager.  He is a Certified Hotel  Administrator  and
Certified Rooms Division Executive. Mr. Kundey has a Bachelors of Science Degree
from Eastern Washington University.

                                       66
<PAGE>

                            PRINCIPAL SHAREHOLDERS

      The  following  table  sets  forth  certain   information   regarding  the
beneficial  ownership of Priority and Class B Common  Shares by (i) each Trustee
of the  Company,  (ii) each  executive  officer of the  Company and (iii) by all
Trustees and executive officers of the Company as a group immediately  following
completion of the Formation Transactions. Unless otherwise indicated, all shares
are owned  directly  and the  indicated  person has sole  voting and  investment
power. The number of shares represents the number of Priority Common Shares into
which  Subordinated  Units  expected to be held by the person may be redeemed in
certain circumstances.




                               Number of Shares                Percent of
Name of Beneficial Owner      Beneficially Owned                 Class

Hasu P. Shah(1)                   622,900(2)                     25.4%

K.D. Patel                        451,900(2)                     19.8%

Bharat C. Mehta                   736,200(2)                     28.7%

Kiran P. Patel                    309,400(2)                     14.4%

L. McCarthy Downs                       0                           --

Everette G. Allen, Jr.             30,000                         1.6%

Thomas S. Capello                   3,000                          (4)

Mark R. Parthemer                   1,000                          (4)

 Total for all officers
     and Trustees               2,154,400(3)                     54.5%
                                =========

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

(1)   Prior to the  Offering,  the Company  will  repurchase  100 Class B Common
      Shares currently owned by Mr. Shah at his cost of $100.

(2)   Represents  Subordinated  Units to be owned by such person upon completion
      of the Formation  Transactions and assumes (i) that all Subordinated Units
      held by such  person  are  redeemed  for  Class B Common  Shares  and (ii)
      conversion of the Class B Common  Shares into Priority  Common Shares on a
      one-for-one  basis.  The  total  number  of  shares  outstanding  used  in
      calculating  the percentage  assumes that none of the  Subordinated  Units
      held by  other  persons  are  redeemed  for  Class B Common  Shares.  Such
      Subordinated  Units generally are not redeemable for Class B Common Shares
      until at least one year following the  acquisition of the Initial  Hotels.
      Does not include any Priority  Common Shares that such person may purchase
      from the Company is the offering of 166,666 shares to Hersha Affiliates.

(3)   Assumes (i) that all Subordinated  Units held by such persons are redeemed
      for Class B Common Shares and (ii) conversion of the Class B Common Shares
      into Priority  Common Shares on a one-for-one  basis.  The total number of
      shares outstanding used in calculating the percentage assumes that none of
      the  Subordinated  Units held by other  persons are  redeemed  for Class B
      Common Shares.  Such  Subordinated  Units generally are not redeemable for
      Class B Common Shares until at least one year following the acquisition of
      the Initial Hotels.
   
(4)   Will  own  less  than  1% of the   Priority  Common  Shares  immediately
      following completion of the Formation Transactions.
    

                                       67

<PAGE>



                 DESCRIPTION OF SHARES OF BENEFICIAL INTEREST

      The following summary of the terms of the shares of beneficial interest of
the Company does not purport to be complete  and is subject to and  qualified in
its entirety by reference to the Declaration of Trust and Bylaws of the Company,
copies  of which  are  exhibits  to the  Registration  Statement  of which  this
Prospectus is a part. See "Additional Information."

General

      The  Declaration  of Trust of the  Company  provides  that the Company may
issue up to 50,000,000  priority  Class A common shares of beneficial  interest,
$0.01 par value per share ("Priority Common Shares"),  50,000,000 Class B common
shares of  beneficial  interest,  $0.01  par  value  per share  ("Class B Common
Shares"),  and 10,000,000  preferred  shares of beneficial  interest,  $0.01 par
value per share ("Preferred  Shares").  Upon completion of this Offering and the
related  transactions,  2,000,000  Priority  Common  Shares  will be issued  and
outstanding  and no  Class B Common  or  Preferred  Shares  will be  issued  and
outstanding.  Upon the termination of the Priority  Period (as herein  defined),
the  outstanding  Class B Common  Shares will be  automatically  converted  into
Priority  Common  Shares on a  one-for-one  basis.  As permitted by the Maryland
statute  governing real estate  investment  trusts formed under the laws of that
state (the "Maryland REIT Law"),  the  Declaration of Trust contains a provision
permitting the Board of Trustees,  without any action by the shareholders of the
Company, to amend the Declaration of Trust to increase or decrease the aggregate
number of shares of beneficial  interest or the number of shares of any class of
shares of beneficial interest that the Company has authority to issue.

      Both the Maryland REIT Law and the Company's  Declaration of Trust provide
that no shareholder of the Company will be personally  liable for any obligation
of the Company solely as a result of his status as a shareholder of the Company.
The  Company's  Bylaws  further  provide that the Company shall  indemnify  each
shareholder against any claim or liability to which the shareholder,  subject to
certain limitations,  may become subject by reason of his being or having been a
shareholder  or former  shareholder  and that the Company shall pay or reimburse
each  shareholder  or  former  shareholder  for all  legal  and  other  expenses
reasonably  incurred by him in connection with any claim or liability.  Inasmuch
as the Company carries public liability  insurance which it considers  adequate,
any risk of personal liability to shareholders is limited to situations in which
the  Company's  assets plus its  insurance  coverage  would be  insufficient  to
satisfy the claims against the Company and its shareholders.

The Priority Common Shares

      General

      The  holders  of the  Priority  Common  Shares  shall be  entitled  to the
Priority  Rights for the  Priority  Period.  The  Priority  Period is the period
beginning  on the date of the closing of the  Offering and ending on the earlier
of: (i) the date that is 15 trading  days after the Company  sends notice to the
holders of the Priority  Common Shares that their Priority Rights will terminate
in 15 trading days,  provided that the closing bid price of the Priority  Common
Shares is at least $7.00 on each trading day during such 15-day period;  or (ii)
the fifth  anniversary  of the  closing  of the  Offering.  Notwithstanding  the
foregoing,  the Priority  Period shall not end until the holders of the Priority
Common Shares have received any accrued, but unpaid, Priority Distributions.

      Upon termination of the Priority  Period:  (i) the holders of the Priority
and  Class B Common  Shares  will be  entitled  to their  pro rata  share of the
Company's  dividends and amounts payable upon liquidation;  and (ii) the Class B
Common Shares  automatically  will be converted into Priority Common Shares on a
one-for-one basis. See "--The Class B Common Shares."

      The Priority  Rights consist of the dividend  priority and the liquidation
priority.

      The Dividend Priority

      The  holders  of the  Priority  Common  Shares  are  entitled  to  receive
dividends,  when and as declared by the Board of Trustees, out of assets legally
available for the payment of dividends.  During the Priority Period, the holders
of the  Priority  Common  Shares  shall be  entitled  to  receive,  prior to any
distributions to either the holders of the Subordinated  Units or to the holders

                                       68

<PAGE>
of the Class B Common  Shares,  cumulative  dividends  in an amount per Priority
Common Share equal to $0.18 per quarter (the "Priority Distribution"). After the
holders of the Subordinated Units and the Class B Common Shares have received an
amount per  Subordinated  Unit or per Class B Common Share equal to the Priority
Distribution,  the holders of the  Priority  Common  Shares shall be entitled to
receive  any further  distributions  on a pro rata basis with the holders of the
Subordinated Units and the Class B Common Shares. After the Priority Period, the
holders of the Priority  Common  Shares shall be entitled to receive any further
distributions on a pro rata basis with the holders of the Subordinated Units and
the Class B Common  Shares.  The  dividends  paid to the holders of the Priority
Common  Shares will be subject to the rights of any class or series of Preferred
Shares.

      Dividends  will  accrue  from the  date of the  original  issuance  of the
Priority Common Shares, resulting in a partial dividend for the quarter in which
they are issued.  The initial  dividend  for the quarter in which the closing of
the Offering  occurs will be prorated based on the number of days in the quarter
following the closing of the Offering and will be paid with the dividend payable
to holders of record on March 31, 1999.  Such  dividend and any other  dividends
payable on the Priority Common Shares for any period greater or less than a full
dividend  period will be computed on the basis of a 360-day year  consisting  of
twelve 30-day  months.  Dividends on the Priority  Common Shares are  cumulative
from the most recent  dividend  payment date to which full  dividends  have been
paid and will accrue  whether or not the Company  has  earnings,  whether or not
there are funds  legally  available  for the payment of such  distributions  and
whether  or  not  such   distributions   are  authorized.   Accrued  but  unpaid
distributions  on the Priority  Common Shares will not bear interest and holders
of the  Priority  Common  Shares will not be entitled  to any  distributions  in
excess of full cumulative distributions as described above.

      The  Company  intends to  contribute  the net  proceeds of the sale of the
Priority  Common  Shares to the  Partnership  in exchange for an equal number of
Priority  Class A Common Units in the  Partnership,  the economic terms of which
will be  substantially  identical to those of the Priority  Common  Shares.  See
"Partnership Agreement."

      During the Priority  Period,  no dividend may be declared or paid or other
distribution of cash or other property  declared or made directly by the Company
or any  person  acting on  behalf of the  Company  on any  shares of  beneficial
interest  that rank junior to the  Priority  Common  Shares as to the payment of
dividends  or amounts  upon  liquidation,  dissolution  and  winding up ("Junior
Shares")  unless full  cumulative  dividends  have been declared and paid or are
contemporaneously  declared  and funds  sufficient  for payment set aside on the
Priority  Common  Shares  for all prior and  contemporaneous  dividend  periods;
provided,  however,  that if accumulated  and accrued  dividends on the Priority
Common Shares for all prior and  contemporaneous  dividend periods have not been
paid in full then any dividend  declared on the Priority  Common  Shares for any
dividend  period and on any shares of  beneficial  interest of the Company  that
rank on parity with the Priority Common Shares as to the payment of dividends or
amounts upon  liquidation,  dissolution and winding up ("Parity Shares") will be
declared  ratably in proportion to accumulated,  accrued and unpaid dividends on
the Priority Common Shares and such Parity Shares.

      No  distributions on the Priority Common Shares shall be authorized by the
Board of  Trustees  or paid or set apart for payment by the Company at such time
as the terms and  provisions  of any  agreement  of the Company,  including  any
agreement relating to its indebtedness, prohibits such authorization, payment or
setting  apart for  payment  or  provides  that such  authorization,  payment or
setting  apart  for  payment  would  constitute  a breach  thereof  or a default
thereunder,  or  if  such  authorization  or  payment  shall  be  restricted  or
prohibited by law.

      Any distribution payment made on the Priority Common Shares shall first be
credited against the earliest  accrued but unpaid  distribution due with respect
to such shares which remains payable.

      If, for any taxable year, the Company elects to designate as "capital gain
distributions" (as defined in Section 857 of the Code) any portion (the "Capital
Gains Amount") of the  distributions  paid or made available for the year to the
holders of all classes of shares (the "Total  Distributions"),  then the portion
of the Capital  Gains  Amount that will be  allocable to the holders of Priority
Common  Shares will be the Capital Gains Amount  multiplied  by a fraction,  the
numerator  of which will be the total  distributions  (within the meaning of the
Code) paid or made  available to the holders of the Priority  Common  Shares for
the year and the denominator of which shall be the Total Distributions.

      As used herein,  the term  "dividend" does not include  dividends  payable
solely in Junior Shares on Junior Shares,  or in options,  warrants or rights to
holders of Junior Shares to subscribe for or purchase any Junior Shares.

                                       69

<PAGE>
      The Liquidation Priority

      In the event of any liquidation, dissolution or winding up of the Company,
whether voluntary or involuntary, during the Priority Period, the holders of the
Priority  Common Shares shall be entitled to receive,  prior to any  liquidating
payments to the holders of the Class B Common Shares,  $6.00 per Priority Common
Share (the "Liquidation  Preference"),  plus any accumulated and unpaid Priority
Distributions  (whether or not  declared) on the Priority  Common  Shares to the
date of  distribution.  After  the  holders  of the Class B Common  Shares  have
received an amount equal to the Liquidation  Preference plus any accumulated and
unpaid  Priority  Distributions  (whether or not declared) on the Class B Common
Shares to the date of  distribution,  the holders of the Priority  Common Shares
shall share  ratably with the holders of the Class B Common Shares in the assets
of the Company.  In the event of any  liquidation,  dissolution or winding up of
the Company,  whether voluntary or involuntary,  after the Priority Period,  the
holders of the Priority  Common  Shares shall share  ratably with the holders of
the  Class B Common  Shares  in the  assets of the  Company.  The  rights of the
holders of the Priority  Common Shares to liquidating  payments shall be subject
to rights of any class or series of Preferred Shares.

      If, upon any  liquidation,  dissolution or winding up of the Company,  the
assets of the Company,  or proceeds thereof,  distributable among the holders of
the  Priority  Common  Shares are  insufficient  to pay in full the  Liquidation
Preference and all accumulated  and unpaid  dividends with respect to any of the
Parity  Shares,  then such assets or the proceeds  thereof  will be  distributed
among the  holders of the  Priority  Common  Shares and any such  Parity  Shares
ratably in accordance  with the respective  amounts that would be payable on the
Priority  Common  Shares and such Parity Shares if all amounts  payable  thereon
were paid in full.  None of (i) a  consolidation  or merger of the Company  with
another  corporation,  (ii) a statutory share exchange by the Company or (iii) a
sale or transfer of all or  substantially  all of the  Company's  assets will be
considered a liquidation,  dissolution or winding up,  voluntary or involuntary,
of the Company.

The Class B Common Shares

      General

      Subject to the  preferential  rights of the Priority  Common Shares during
the Priority Period or of any other shares or series of beneficial  interest and
to  the  provisions  of  the  Company's   Declaration  of  Trust  regarding  the
restriction on the transfer of shares of beneficial interest, holders of Class B
Common  Shares are  entitled  to  receive  dividends  on shares if,  when and as
authorized  and  declared  by the Board of Trustees of the Company out of assets
legally  available  therefor  and to share  ratably in the assets of the Company
legally  available  for  distribution  to its  shareholders  in the event of its
liquidation,  dissolution or winding-up after payment of, or adequate  provision
for, all known debts and  liabilities  of the Company.  See "--Voting  Rights of
Priority  Common Shares and Class B Common Shares." In the event that during the
Priority  period the  Company at any time is unable to pay to the holders of the
Class B Common  Shares an amount per Class B Common  Share equal to the Priority
Distribution,  the  holders of the Class B Common  Shares  shall be  entitled to
receive  such  amounts  from  time to time to the  effect  that  the  cumulative
distributions  received  per Class B Common  Share  are equal to the  cumulative
Priority  Distribution received per Priority Common Share. The Company shall pay
such amounts at such subsequent dividend payment dates, if any, that the Company
has cash available for distribution to shareholders to pay such dividends.

      Holders  of  Class B  Common  Shares  have no  preference,  sinking  fund,
redemption or appraisal  rights and have no  preemptive  rights to subscribe for
any securities of the Company.  Subject to the provisions of the  Declaration of
Trust  regarding the  restriction on transfer of shares of beneficial  interest,
the Class B Common Shares have equal voting, dividend, distribution, liquidation
and other rights.

      Conversion

      The  Class B  Common  Shares  will be  converted  automatically  upon  the
termination  of the Priority  Period into  authorized  but  previously  unissued
Priority  Common  Shares  on a  one-for-one  basis,  subject  to  adjustment  as
described below (the "Conversion  Ratio"). See "--Conversion Ratio Adjustments."
A notice informing  holders of the Class B Common Shares of such conversion will
be mailed by the Company to the  holders of record of the Class B Common  Shares
as of the dividend  payment record date for the next dividend  payable after the
expiration of the Priority  Period,  together with the dividend  payable on such
shares,  at their  respective  addresses  as they  appear on the share  transfer
records  of the  Company.  No fewer than all of the  outstanding  Class B Common
Shares shall be converted.

                                       70

<PAGE>
      If the  expiration of the Priority  Period falls after a dividend  payment
record date and prior to the related  payment  date,  the holders of the Class B
Common  Shares at the close of  business on such record date will be entitled to
receive  the  dividend  payable  on such  shares on the  corresponding  dividend
payment  date,  notwithstanding  the  conversion  of such  shares  prior to such
dividend payment date.

      Upon  expiration  of the  Priority  Period,  each holder of Class B Common
Shares will be,  without any  further  action,  deemed a holder of the number of
Priority  Common  Shares,  as the case may be,  into  which  such Class B Common
Shares are  convertible.  Fractional  Priority  Common Shares will not be issued
upon conversion of the Class B Common Shares.

      Conversion Ratio Adjustments

      The  Conversion  Ratio is  subject  to  adjustment  upon  certain  events,
including  (i) the payment of  dividends  (and other  distributions)  payable in
Priority  Common  Shares on any class of shares of  beneficial  interest  of the
Company,  (ii)  subdivisions,  combinations  and  reclassifications  of Priority
Common Shares and (iii)  distributions  to all holders of Priority Common Shares
of evidences of indebtedness of the Company or assets (including securities, but
excluding those dividends,  rights,  warrants and  distributions  referred to in
clause (i) or (ii)  above and  dividends  and  distributions  paid in cash).  In
addition to the  foregoing  adjustments,  the Company  will be permitted to make
such reductions in the Conversion Ratio as it considers to be advisable in order
that any event  treated for Federal  income tax purposes as a dividend of Shares
or share rights will not be taxable to the holders of the Class B Common  Shares
or, if that is not  possible,  to diminish any income  taxes that are  otherwise
payable because of such event.

      No adjustment of the  Conversion  Ratio is required to be made in any case
until cumulative  adjustments  amount to 1% or more of the Conversion Ratio. Any
adjustments  not so required  to be made will be carried  forward and taken into
account in subsequent adjustments.

Voting Rights of Priority Common Shares and Class B Common Shares

      The holders of the Priority  Common  Shares and the Class B Common  Shares
(the "Common  Shares") have identical  voting rights and will vote together as a
single class.

      Subject  to the  provisions  of the  Declaration  of Trust  regarding  the
restriction of the transfer of shares of beneficial  interest,  each outstanding
Common Share entitles the holder to one vote on all matters  submitted to a vote
of  shareholders,  including the election of trustees,  and,  except as provided
with respect to any other class or series of shares of beneficial interest,  the
holders of such Common Shares  possess the exclusive  voting power.  There is no
cumulative voting in the election of Trustees, which means that the holders of a
majority of the outstanding  Common Shares,  voting as a single class, can elect
all of the Trustees  then standing for election and the holders of the remaining
shares will not be able to elect any trustees.

      Under the Maryland  REIT Law, a Maryland REIT  generally  cannot amend its
declaration  of  trust or  merge  unless  approved  by the  affirmative  vote of
shareholders  holding at least  two-thirds of the shares entitled to vote on the
matter unless a lesser percentage (but not less than a majority of all the votes
entitled  to be cast on the  matter) is set forth in the REIT's  Declaration  of
Trust. The Company's Declaration of Trust provides for approval by a majority of
all the votes entitled to be cast on the matter in all situations  permitting or
requiring action by the shareholders except with respect to: (a) the intentional
disqualification  of the Company as a REIT or  revocation  of its election to be
taxed as a REIT (which requires the affirmative vote of two-thirds of the number
of  Common  Shares  entitled  to  vote  on  such  matter  at a  meeting  of  the
shareholders  of the Company);  (b) the election of trustees  (which  requires a
plurality of all the votes cast at a meeting of  shareholders  of the Company at
which a quorum is  present);  (c) the removal of trustees  (which  requires  the
affirmative  vote of the holders of two-thirds of the outstanding  voting shares
of the Company);  (d) the amendment or repeal of certain designated  sections of
the  Declaration of Trust (which require the  affirmative  vote of two-thirds of
the outstanding  shares entitled to vote on such matters);  (e) the amendment of
the Declaration of Trust by shareholders (which requires the affirmative vote of
a majority  of votes  entitled to be cast on the matter,  except  under  certain
circumstances specified in the Declaration of Trust that require the affirmative
vote of two-thirds of all the votes entitled to be cast on the matter);  and (f)
the  termination  of  the  Company  (which  requires  the  affirmative  vote  of
two-thirds  of all the  votes  entitled  to be cast on the  matter).  Under  the
Maryland  REIT  Law,  a  declaration  of trust  may  permit  the  trustees  by a
two-thirds  vote to amend the  declaration of trust from time to time to qualify
as a REIT under the Code or the Maryland REIT Law without the  affirmative  vote
or written  consent of the  shareholders.  The  Company's  Declaration  of Trust

                                       71

<PAGE>
permits  such action by a majority  vote of the  Trustees.  As  permitted by the
Maryland REIT Law, the Declaration of Trust contains a provision  permitting the
Trustees,  without  any action by the  shareholders  of the Trust,  to amend the
Declaration  of Trust to increase or decrease the aggregate  number of shares of
beneficial interest or the number of shares of any class of shares of beneficial
interest that the Company has authority to issue.

Preferred Shares

      The Declaration of Trust  authorizes the Board of Trustees to classify any
unissued  Preferred  Shares and to  reclassify  any  previously  classified  but
unissued Preferred Shares of any series from time to time in one or more series,
as  authorized  by the Board of  Trustees.  Prior to  issuance of shares of each
series,  the Board of  Trustees is  required  by the  Maryland  REIT Law and the
Company's  Declaration  of Trust to set for each  such  series,  subject  to the
provisions of the Company's  Declaration of Trust  regarding the  restriction on
transfer  of  shares  of  beneficial  interest,   the  terms,  the  preferences,
conversion or other  rights,  voting  powers,  restrictions,  limitations  as to
dividends or other  distributions,  qualifications  and terms or  conditions  of
redemption for each such series. Thus, the Board of Trustees could authorize the
issuance  of  Preferred  Shares with terms and  conditions  which could have the
effect of delaying, deferring or preventing a transaction or a change in control
of the Company that might  involve a premium  price for holders of Common Shares
or  otherwise  might be in  their  best  interest.  As of the  date  hereof,  no
Preferred  Shares are  outstanding and the Company has no present plans to issue
any Preferred Shares.

Classification or Reclassification of Common Shares or Preferred Shares

      The Company's  Declaration  of Trust  authorizes  the Board of Trustees to
classify or reclassify any unissued  Common Shares or Preferred  Shares into one
or more  classes  or series  of shares of  beneficial  interest  by  setting  or
changing  the   preferences,   conversion  or  other  rights,   voting   powers,
restrictions,  limitations as to dividends or  distributions,  qualifications or
terms or  conditions  of  redemption  of such new  class or  series of shares of
beneficial interest.

Restrictions on Ownership and Transfer

      The Declaration of Trust,  subject to certain exceptions  described below,
provides  that  no  person  may  own,  or be  deemed  to  own by  virtue  of the
attribution  provisions  of the  Code,  more  than  9.9%  of (i) the  number  of
outstanding  Common  Shares of any class or series of Common  Shares or (ii) the
number of  outstanding  Preferred  Shares  of any  class or series of  Preferred
Shares (the  "Ownership  Limitation").  For this  purpose,  a person  includes a
"group" and a "beneficial owner" as those terms are used for purposes of Section
13(d)(3) of the Exchange  Act.  Any transfer of Common or Preferred  Shares that
would  (i)  result in any  person  owning,  directly  or  indirectly,  Common or
Preferred  Shares in  excess of the  Ownership  Limitation,  (ii)  result in the
Common and  Preferred  Shares being owned by fewer than 100 persons  (determined
without  reference  to any rules of  attribution),  (iii)  result in the Company
being  "closely  held" within the meaning of Section 856(h) of the Code, or (iv)
cause  the  Company  to  own,  actually  or  constructively,  10% or more of the
ownership  interests  in a tenant of the  Company's  or the  Partnership's  real
property,  within the meaning of Section  856(d)(2)(B) of the Code, will be null
and void, and the intended  transferee  will acquire no rights in such Common or
Preferred Shares.

      Subject to  certain  exceptions  described  below,  any  Common  Shares or
Preferred Shares the purported  transfer of which would (i) result in any person
owning,  directly or indirectly,  Common Shares or Preferred Shares in excess of
the Ownership Limitation,  (ii) result in the Common Shares and Preferred Shares
being owned by fewer than 100 persons (determined without reference to any rules
of  attribution),  (iii) result in the Company being  "closely  held" within the
meaning  of  Section  856(h) of the Code,  or (iv)  cause  the  Company  to own,
actually or constructively,  10% or more of the ownership  interests in a tenant
of the  Company's  or the  Partnership's  real  property,  within the meaning of
Section  856(d)(2)(B) of the Code, will be designated as  "Shares-in-Trust"  and
transferred automatically to a trust (a "Trust") effective on the day before the
purported  transfer of such Common Shares or Preferred Shares. The record holder
of the Common or Preferred  Shares that are designated as  Shares-in-Trust  (the
"Prohibited  Owner") will be required to submit such number of Common  Shares or
Preferred  Shares to the Company for  registration in the name of the Trust (the
"Record Holder"). The Trustee will be designated by the Company, but will not be
affiliated with the Company. The beneficiary of a Trust (the "Beneficiary") will
be one or more charitable organizations that are named by the Company.

                                       72

<PAGE>
      Shares-in-Trust  will  remain  issued  and  outstanding  Common  Shares or
Preferred  Shares and will be entitled to the same rights and  privileges as all
other  shares of the same class or series.  The Record  Holder will  receive all
dividends and distributions on the  Shares-in-Trust and will hold such dividends
or distributions in trust for the benefit of the Beneficiary.  The Record Holder
will vote all  Shares-in-Trust.  The Record  Holder  will  designate a permitted
transferee of the  Shares-in-Trust,  provided that the permitted  transferee (i)
purchases such Shares-in-Trust for valuable consideration and (ii) acquires such
Shares-in-Trust  without  such  acquisition  resulting  in a transfer to another
Trust.

      The Prohibited Owner with respect to  Shares-in-Trust  will be required to
repay to the Record Holder the amount of any dividends or distributions received
by the Prohibited  Owner (i) that are  attributable to any  Shares-in-Trust  and
(ii) the record date of which was on or after the date that such  shares  became
Shares-in-Trust.  The  Prohibited  Owner  generally will receive from the Record
Holder the lesser of (i) the price per share such Prohibited  Owner paid for the
Common Shares or Preferred Shares that were designated as  Shares-in-Trust  (or,
in the case of a gift or devise,  the Market Price (as defined  below) per share
on the date of such transfer) or (ii) the price per share received by the Record
Holder from the sale of such Shares-in-Trust. Any amounts received by the Record
Holder in excess  of the  amounts  to be paid to the  Prohibited  Owner  will be
distributed to the Beneficiary.

      The  Shares-in-Trust  will be deemed to have been  offered for sale to the
Company,  or its  designee,  at a price per share equal to the lesser of (i) the
price per share in the transaction that created such Shares-in-Trust (or, in the
case of a gift or  devise,  the  Market  Price  per  share  on the  date of such
transfer) or (ii) the Market  Price per share on the date that the  Company,  or
its designee, accepts such offer. The Company will have the right to accept such
offer for a period of 90 days  after the later of (i) the date of the  purported
transfer  which  resulted in such  Shares-in-Trust  or (ii) the date the Company
determines  in good  faith  that a transfer  resulting  in such  Shares-in-Trust
occurred.

      "Market  Price" on any date shall mean the average of the  Closing  Prices
(as defined  below) for the five  consecutive  Trading  Days (as defined  below)
ending on such date. The "Closing  Price" on any date shall mean the last quoted
sale price as reported by The American Stock Exchange.  "Trading Day" shall mean
a day on which the principal national securities exchange on which the Common or
Preferred  Shares are listed or admitted to trading is open for the  transaction
of business or, if the Common or Preferred  Shares are not listed or admitted to
trading on any  national  securities  exchange,  shall mean any day other than a
Saturday,  a Sunday or a day on which banking  institutions  in the State of New
York are authorized or obligated by law or executive order to close.

      Any person who acquires or attempts to acquire Common or Preferred  Shares
in violation of the  foregoing  restrictions,  or any person who owned Common or
Preferred Shares that were transferred to a Trust,  will be required (i) to give
immediately  written  notice to the Company of such event and (ii) to provide to
the  Company  such other  information  as the  Company  may  request in order to
determine  the effect,  if any, of such  transfer on the  Company's  status as a
REIT.

      All persons who own,  directly or indirectly,  more than 5% (or such lower
percentages  as  required  pursuant  to  regulations  under  the  Code)  of  the
outstanding  Common and Preferred Shares must,  within 30 days after December 31
of each year,  provide to the Company a written  statement or affidavit  stating
the name and address of such direct or indirect owner,  the number of Common and
Preferred  Shares owned  directly or  indirectly,  and a description of how such
shares are held. In addition,  each direct or indirect shareholder shall provide
to the Company such  additional  information as the Company may request in order
to determine the effect,  if any, of such ownership on the Company's status as a
REIT and to ensure compliance with the Ownership Limitation.

      The Ownership  Limitation  generally will not apply to the  acquisition of
Common or  Preferred  Shares by an  underwriter  that  participates  in a public
offering of such shares.  In addition,  the Trustees,  upon receipt of advice of
counsel  or other  evidence  satisfactory  to the  Trustees,  in their  sole and
absolute discretion, may, in their sole and absolute discretion, exempt a person
from  the  Ownership  Limitation  under  certain  circumstances.  The  foregoing
restrictions will continue to apply until (i) the Trustees determines that it is
no longer in the best  interests  of the  Company to attempt to  qualify,  or to
continue  to  qualify,  as a REIT  and  (ii)  there  is an  affirmative  vote of
two-thirds of the number of Common and Preferred Shares entitled to vote on such
matter at a regular or special meeting of the shareholders of the Company.

      All  certificates  representing  Common or  Preferred  Shares  will bear a
legend referring to the restrictions described above.

                                       73

<PAGE>
      The Ownership  Limitation could have the effect of delaying,  deferring or
preventing a change in control or other transaction in which holders of some, or
a majority,  of shares of Common Shares might receive a premium for their shares
of Common  Shares over the then  prevailing  market  price or which such holders
might believe to be otherwise in their best interest.

Other Matters

      The transfer agent and registrar for the Company's  Priority Common Shares
will be First Union National Bank of North Carolina, Charlotte, North Carolina.

                                       74
<PAGE>



                             CERTAIN PROVISIONS OF MARYLAND LAW
                              AND OF THE COMPANY'S DECLARATION
                                    OF TRUST AND BYLAWS

      The  following  summary of certain  provisions  of Maryland law and of the
Declaration  of Trust and Bylaws of the Company is subject to and  qualified  in
its entirety by reference  to Maryland law and to the  Declaration  of Trust and
Bylaws  of the  Company,  copies  of  which  are  included  as  exhibits  to the
Registration  Statement  of which this  Prospectus  is a part.  See  "Additional
Information."

Classification of the Board of Trustees

      The Bylaws  provide  that the number of  trustees  of the  Company  may be
established  by the Board of  Trustees  but may not be fewer than three nor more
than nine. At the closing of the  Offering,  there will be seven  Trustees.  The
Trustees  may  increase or decrease the number of Trustees by a vote of at least
80% of the  members  of the  Board of  Trustees,  provided  that the  number  of
Trustees  shall never be less than the number  required by Maryland law and that
the tenure of office of a Trustee  shall not be affected by any  decrease in the
number of Trustees.  Any vacancy will be filled,  including a vacancy created by
an increase in the number of Trustees,  at any regular meeting or at any special
meeting called for that purpose,  by a majority of the remaining Trustees or, if
no Trustees remain, by a majority of the shareholders.

      Pursuant  to the  Declaration  of Trust,  the Board of Trustees is divided
into two  classes of  Trustees  with  initial  terms  expiring in 1999 and 2000,
respectively.  Beginning in 1999, Trustees of each class are chosen for two-year
terms  upon the  expiration  of their  current  terms and each year one class of
Trustees  will  be  elected  by the  shareholders.  The  Company  believes  that
classification  of the Board of Trustees will help to assure the  continuity and
stability of the Company's business strategies and policies as determined by the
Trustees.  Holders of Common Shares will have no right to  cumulative  voting in
the election of Trustees.  Consequently, at each annual meeting of shareholders,
the holders of a majority of the Common  Shares will be able to elect all of the
successors of the class of Trustees whose terms expire at that meeting.

      The  classified  board  provision  could  have the  effect of  making  the
replacement  of  incumbent  trustees  more time  consuming  and  difficult.  The
staggered  terms of Trustees  may delay,  defer or prevent a tender  offer or an
attempt to change control of the Company or other transaction that might involve
a premium price for holders of Common Shares, even though a tender offer, change
in  control  or  other  transaction  might  be  in  the  best  interest  of  the
shareholders.

Removal of Trustees

      The  Declaration  of Trust  provides that a Trustee may be removed with or
without  cause upon the  affirmative  vote of at least  two-thirds  of the votes
entitled to be cast in the  election of Trustees.  Absent  removal of all of the
Trustees,  this  provision,  when  coupled  with  the  provision  in the  Bylaws
authorizing  the  Board  of  Trustees  to fill  vacant  trusteeships,  precludes
shareholders  from  removing  incumbent  Trustees,  except  upon  a  substantial
affirmative  vote, and filling the vacancies  created by such removal with their
own nominees.

Business Combinations

      Under the  MGCL,  as  applicable  to  Maryland  REITs,  certain  "business
combinations" (including a merger, consolidation,  share exchange or, in certain
circumstances,  an asset  transfer  or issuance  or  reclassification  of equity
securities)  between a Maryland  REIT and any person who  beneficially  owns ten
percent or more of the voting  power of the trust's  shares or an  affiliate  or
associate of the trust who, at any time within the two-year  period prior to the
date in question,  was the  beneficial  owner of 10% or more of the voting power
(an "Interested  Shareholder")  or an affiliate  thereof are prohibited for five
years after the most recent date on which the shareholder  becomes an Interested
Shareholder.  Thereafter,  any such business  combination must be recommended by
the board of trustees of such trust and approved by the  affirmative  vote of at
least (a) 80% of the votes entitled to be cast by holders of outstanding  voting
shares of  beneficial  interest  of the trust  and (b)  two-thirds  of the votes
entitled  to be cast by holders of voting  shares of the trust other than shares
held by the  Interested  Shareholder  with whom (or with  whose  affiliate)  the
business  combination is to be effected,  or by an affiliate or associate of the
Interested  Shareholder,  voting together as a single group, unless, among other
conditions,  the trust's common shareholders receive a minimum price (as defined
in the MGCL) for their  shares and the  consideration  is received in cash or in
the same form as previously  paid by the Interested  Shareholder for its shares.
These provisions of Maryland law do not apply, however, to business combinations

                                       75

<PAGE>
that are approved or exempted by the board of trustees of the trust prior to the
time that the  Interested  Shareholder  becomes an Interested  Shareholder.  The
Company  intends to adopt a resolution  opting out of the  business  combination
provisions prior to the Closing Date.

Control Share Acquisitions

      The MGCL contains control share acquisition provisions.  The Bylaws of the
Company contain a provision opting out of these provisions,  but there can be no
assurance  that such Bylaw  provision  will not be amended or  eliminated at any
time in the future.

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

      A person who has made or  proposes  to make a control  share  acquisition,
upon  satisfaction  of  certain  conditions  (including  an  undertaking  to pay
expenses),  may  compel  the  board of  trustees  of the trust to call a special
meeting of  shareholders  to be held  within 50 days of demand to  consider  the
voting rights of the shares.  If no request for a meeting is made, the trust may
itself present the question at any shareholders meeting.

      If voting  rights are not  approved  at the  meeting  or if the  acquiring
person  does not  deliver an  acquiring  person  statement  as  required  by the
statute,  then,  subject to certain  conditions and  limitations,  the trust may
redeem any or all of the Control  Shares  (except  those for which voting rights
have previously been approved) for fair value determined,  without regard to the
absence of voting  rights  for the  Control  Shares,  as of the date of the last
control share  acquisition by the acquiror or of any meeting of  shareholders at
which the voting  rights of such  shares are  considered  and not  approved.  If
voting rights for Control Shares are approved at a shareholders  meeting and the
acquiror becomes entitled to vote a majority of the shares entitled to vote, all
other  shareholders may exercise  appraisal rights. The fair value of the shares
as  determined  for purposes of such  appraisal  rights may not be less than the
highest price per share paid by the acquiror in the control share acquisition.

      The  control  share  acquisition  statute  does not  apply  (a) to  shares
acquired in a merger, consolidation or share exchange if the trust is a party to
the transaction or (b) to  acquisitions  approved or exempted by the declaration
of trust or bylaws of the trust prior to such acquisition.

Amendment

      The Declaration of Trust provides that it may be amended with the approval
of at least a majority  of all of the votes  entitled  to be cast on the matter,
but that  certain  provisions  of the  Declaration  of Trust  regarding  (i) the
Company's  Board of Trustees,  including the  provisions  regarding  Independent
Trustee requirements, (ii) the restrictions on transfer of the Common Shares and
the  Preferred  Shares,  (iii)  amendments  to the  Declaration  of Trust by the
Trustees and the  shareholders  of the Company and (iv) the  termination  of the
Company may not be amended, altered, changed or repealed without the approval of
two-thirds  of all of the  votes  entitled  to be  cast  on  these  matters.  In
addition,  the Declaration of Trust provides that it may be amended by the Board
of  Trustees,  without  shareholder  approval to (a)  increase  or decrease  the
aggregate number of shares of beneficial interest or the number of shares of any
class of  beneficial  interest  that the  Trust  has  authority  to issue or (b)
qualify as a REIT under the Code or under the Maryland  REIT law. The  Company's
Bylaws may be amended or altered exclusively by the Board of Trustees.

                                       76

<PAGE>
Limitation of Liability and Indemnification

      The  Maryland  REIT  Law  permits  a  Maryland  REIT  to  include  in  its
Declaration  of Trust a provision  limiting  the  liability  of its trustees and
officers  to the  trust  and its  shareholders  for  money  damages  except  for
liability  resulting from (a) actual receipt of an improper benefit or profit in
money, property or services or (b) active and deliberate dishonesty  established
by a final judgment and that is material to the cause of action. The Declaration
of Trust of the Company contains such a provision which limits such liability to
the maximum extent permitted by Maryland law.

      The  Declaration  of Trust of the  Company  authorizes  it, to the maximum
extent  permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former Trustee or officer or (b) any individual  who, while a
Trustee of the Company and at the request of the  Company,  serves or has served
another real estate investment trust, corporation,  partnership,  joint venture,
trust,  employee  benefit plan or any other  enterprise as a trustee,  director,
officer, partner of such real estate investment trust, corporation, partnership,
joint  venture,  trust,  employee  benefit  plan or any  other  enterprise  as a
trustee,  director,  officer or partner of such real  estate  investment  trust,
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise  from and  against  any claim or  liability  to which such person may
become  subject  or which  such  person  may incur by reason of his  status as a
present or former shareholder,  Trustee or officer of the Company. The Bylaws of
the Company  obligate it, to the maximum  extent  permitted by Maryland  law, to
indemnify:  (a) any present or former Trustee, officer or shareholder (including
any individual  who, while a Trustee,  officer or shareholder and at the express
request  of  the  Company,  serves  another  entity  as  a  director,   officer,
shareholder,  partner or trustee of such entity) who has been successful, on the
merits or otherwise, in the defense of a proceeding to which he was made a party
by reason of service in such capacity,  against reasonable  expenses incurred by
him in connection with the proceeding;  (b) subject to certain limitations under
Maryland  law,  any  present or former  Trustee or officer  against any claim or
liability to which he may become subject by reason of such status;  and (c) each
present or former  shareholder  against any claim or  liability  to which he may
become subject by reason of such status.  In addition,  the Bylaws  obligate the
Company,  subject to certain provisions of Maryland law, to pay or reimburse, in
advance of final disposition of a proceeding,  reasonable expenses incurred by a
present or former Trustee,  officer or shareholder  made a party to a proceeding
by reason of such status.  The Company may,  with the approval of its  Trustees,
provide  such  indemnification  or payment or  reimbursement  of expenses to any
present  or  former  Trustee,  officer  or  shareholder  of the  Company  or any
predecessor  of the  Company  and to any  employee  or agent of the  Company  or
predecessor of the Company.

      The Maryland  REIT Law permits a Maryland  REIT to  indemnify  and advance
expenses to its trustees,  officers,  employees and agents to the same extent as
permitted by the MGCL for directors and officers of Maryland  corporations.  The
MGCL permits a  corporation  to indemnify  its present and former  directors and
officers,  among others, against judgments,  penalties,  fines,  settlements and
reasonable  expenses actually incurred by them in connection with any proceeding
to which  they may be made a party by reason of their  service in those or other
capacities unless it is established that (a) the act or omission of the director
or officer was material to the matter giving rise to the  proceeding and (i) was
committed  in bad  faith  or (ii)  was  the  result  of  active  and  deliberate
dishonesty,  (b) the director or officer actually  received an improper personal
benefit  in  money,  property  or  services  or (c) in the case of any  criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful.  However, a Maryland corporation may not indemnify for
an adverse  judgment  in a suit by or in the right of the  corporation  or for a
judgment  of  liability  on the  basis  that  personal  benefit  was  improperly
received, unless in either case a court orders indemnification and then only for
expenses.  In accordance with the MGCL, the Bylaws of the Company require it, as
a condition to advancing  expenses,  to obtain (a) a written  affirmation by the
director  or officer of his good faith  belief  that he has met the  standard of
conduct necessary for indemnification by the Company as authorized by the Bylaws
and (b) a written  undertaking  by him or on his behalf to repay the amount paid
or  reimbursed  by the Company if it shall  ultimately  be  determined  that the
standard of conduct was not met.

Operations

      The Company is generally  prohibited from engaging in certain  activities,
including  acquiring or holding  property or engaging in any activity that would
cause the Company to fail to qualify as a REIT.

                                       77

<PAGE>
Dissolution of the Company

      Pursuant  to the  Company's  Declaration  of  Trust,  and  subject  to the
provisions  of any  class or series of  shares  of  beneficial  interest  of the
Company  then  outstanding,  the  shareholders  of the  Company,  at any meeting
thereof,  may terminate the Company by the affirmative vote of two-thirds of all
of the votes entitled to be cast on the matter after the  authorization,  advice
and approval thereof by a majority of the Board of Trustees.

Advance Notice of Trustees Nominations and New Business

      The  Bylaws of the  Company  provide  that (a) with  respect  to an annual
meeting of  shareholders,  nominations  of persons for  election to the Board of
Trustees and the proposal of business to be  considered by  shareholders  may be
made only (i) pursuant to the Company's notice of the meeting, (ii) by the Board
of Trustees or (iii) by a shareholder  who was a  shareholder  of record both at
the  time of the  provision  of  notice  and at the time of the  meeting  who is
entitled  to vote at the  meeting  and has  complied  with  the  advance  notice
procedures  set forth in the Bylaws and (b) with respect to special  meetings of
shareholders, only the business specified in the Company's notice of meeting may
be brought  before the meeting of  shareholders  and  nominations of persons for
election to the Board of Trustees may be made only (i) pursuant to the Company's
notice of the meeting,  (ii) by the Board of Trustees or (iii) provided that the
Board of Trustees has determined that Trustees shall be elected at such meeting,
by a  shareholder  who was a  shareholder  of  record  both  at the  time of the
provision  of notice and at the time of the  meeting  who is entitled to vote at
the meeting and has complied with the advance notice provisions set forth in the
Bylaws.

Possible  Anti-takeover  Effect of Certain Provisions of Maryland Law and of the
Declaration of Trust and Bylaws

      The business  combination  provisions and, if the applicable  provision in
the Bylaws is rescinded,  the control share acquisition  provisions of the MGCL,
the  provisions of the  Declaration of Trust on  classification  of the Board of
Trustees, the removal of Trustees and the restrictions on the transfer of shares
of  beneficial  interest and the advance  notice  provisions of the Bylaws could
have the effect of delaying,  deferring or preventing a transaction  or a change
in control of the  Company  that might  involve a premium  price for  holders of
Common Shares or otherwise be in their best interest.

Maryland Asset Requirements

      To maintain its  qualification  as a Maryland  REIT, the Maryland REIT Law
requires at least 75% of the value of the Company's assets to be held,  directly
or indirectly,  in real estate assets, mortgages or mortgage related securities,
government  securities,  cash and cash equivalent  items,  including  high-grade
short term securities and receivables.  The Maryland REIT Law also prohibits the
Company from using or applying land for farming, agricultural,  horticultural or
similar purposes.

                                       78

<PAGE>



                       SHARES AVAILABLE FOR FUTURE SALE

      Upon the  completion  of the  Offering and the related  transactions,  the
Company will have 1,833,334 Priority Common Shares outstanding and approximately
4 million Class B Common Shares and Priority Common Shares reserved for issuance
upon  redemption  of  Subordinated  Units.  In addition,  the Company will offer
166,666  Priority Common Shares to the Hersha  Affiliates at the Offering Price.
The  information  contained  herein  assumes  that none of the 166,666  Priority
Common Shares are sold. As described  herein,  the Class B Common Shares will be
converted  into  Priority  Common  Shares upon the  termination  of the Priority
Period on a one-for-one basis. The Priority Common Shares issued in the Offering
will be freely  tradeable  by persons  other than  "affiliates"  of the  Company
without  restriction under the Securities Act, subject to certain limitations on
ownership set forth in the Declaration of Trust.  See  "Description of Shares of
Beneficial Interest--Restrictions on Transfer."

      Pursuant to the Partnership Agreement,  the Hersha Affiliates that own the
Combined Entities (collectively,  the "Limited Partners") will receive the right
to redeem their Subordinated Units (the "Redemption Rights"),  which will enable
them to cause the  Partnership to redeem their  interests in the  Partnership in
exchange for cash or, at the option of the Company,  Class B Common  Shares on a
one-for-one  basis.  In the event that the Class B Common  Shares are  converted
into Priority Common Shares prior to redemption of the Subordinated  Units, such
outstanding Subordinated Units will be redeemable for Priority Common Shares. If
the Company does not exercise  its option to redeem such  interests  for Class B
Common Shares or Priority  Common  Shares,  then the Limited  Partner may make a
written  demand that the Company redeem such interests for Class B Common Shares
or Priority Common Shares,  to the extent that the issuance of such shares would
not result in the violation of the Ownership  Limitation.  The Redemption Rights
generally  may be exercised  by the Limited  Partners at any time after one year
following the acquisition of the Initial Hotels with respect to the Subordinated
Units issued in connection with the Stabilized  Hotels and at any time after the
First Adjustment Date or Second Adjustment Date, as applicable,  with respect to
the Subordinated Units issued in connection with the Newly-Developed  Hotels and
the  Newly-Renovated   Hotels,  in  whole  or  in  part.  See  "The  Partnership
Agreement--Redemption  Rights." Any amendment to the Partnership  Agreement that
would affect the Redemption Rights would require the consent of Limited Partners
holding  more  than  50% of the  Units  held by  Limited  Partners  (except  the
Company).

      Common Shares  issued to holders of Units upon exercise of the  Redemption
Rights will be "restricted" securities under the meaning of Rule 144 promulgated
under the  Securities  Act  ("Rule  144") and may not be sold in the  absence of
registration  under the Securities Act unless an exemption from  registration is
available, including exemptions contained in Rule 144.

      In general, under Rule 144 as currently in effect, if one year has elapsed
since the later of the date of acquisition of restricted shares from the Company
or any "affiliate" of the Company,  as that term is defined under the Securities
Act, the acquiror or  subsequent  holder  thereof is entitled to sell within any
three-month  period a number of shares that does not exceed the greater of 1% of
the then  outstanding  Common Shares or the average weekly trading volume of the
Common Shares during the four calendar weeks  preceding the date on which notice
of  the  sale  is  filed  with  the  Securities  and  Exchange  Commission  (the
"Commission").  Sales under Rule 144 also are subject to certain  manner of sale
provisions,   notice   requirements  and  the  availability  of  current  public
information  about the  Company.  If two years  have  elapsed  since the date of
acquisition of restricted shares from the Company or from any "affiliate" of the
Company,  and the acquiror or  subsequent  holder  thereof is deemed not to have
been an "affiliate" of the Company at any time during the three months preceding
a sale,  such person would be entitled to sell such shares in the public  market
under  Rule  144(k)  without  regard to the volume  limitations,  manner of sale
provisions, public information requirements or notice requirements.

      Under certain circumstances, the Company has agreed to file a registration
statement with the Commission covering the resale of any Common Shares issued to
a Limited  Partner upon  redemption of Units.  The Limited  Partners may request
such a registration if the Limited Partners, as a group, request registration of
at  least  250,000  Common  Shares;   provided  however,   that  only  two  such
registrations  may occur each year. Upon such request,  the Company will use its
best efforts to have the registration statement declared effective. In addition,
the Limited  Partners  will have  "piggyback"  registration  rights,  subject to
certain volume and marketing limitations imposed by the Underwriter.  If, during
the  prior  two  years  there  has  not  been  an  opportunity  for a  piggyback
registration,  the Limited Partners holding Units redeemable for at least 50,000

                                       79

<PAGE>
Common Shares may request a registration of those shares.  Upon effectiveness of
such  registration  statement,  those  persons  who receive  Common  Shares upon
redemption of Units may sell such shares in the secondary  market  without being
subject to the volume limitations or other requirements of Rule 144. The Company
will bear expenses incident to its registration  requirements,  except that such
expenses  shall  not  include  any  selling  commissions,  Commission  or  state
securities  registration  fees,  transfer  taxes or certain  other fees or taxes
relating to such shares. Registration rights may be granted to future sellers of
hotels to the Partnership who may receive, in lieu of cash, Common Shares, Units
or other securities convertible into Common Shares.

      Prior to the date of this Prospectus,  there has been no public market for
the Common  Shares.  Listing of the Common Shares on the American Stock Exchange
is expected to commence following the completion of the Offering.  No prediction
can be made as to the  effect,  if any,  that  future  sales of  shares,  or the
availability of shares for future sale, will have on the market price prevailing
from  time to time.  Sales of  substantial  amounts  of  Common  Shares,  or the
perception that such sales could occur, may affect adversely  prevailing  market
prices of the Common  Shares.  See "Risk  Factors--Market  for  Priority  Common
Shares" and "The Partnership Agreement--Transferability of Interests."

      For a description  of certain  restrictions  on transfers of Common Shares
held by certain shareholders of the Company, see "Underwriting."

                                       80

<PAGE>

                             PARTNERSHIP AGREEMENT

      The following summary of the Partnership  Agreement,  and the descriptions
of  certain  provisions  thereof  set forth  elsewhere  in this  Prospectus,  is

qualified in its entirety by reference to the  Partnership  Agreement,  which is
filed as an exhibit to the Registration  Statement of which this Prospectus is a
part.

Management

      The  Partnership  has been  organized  as a Virginia  limited  partnership
pursuant to the terms of the Partnership Agreement.  Pursuant to the Partnership
Agreement,  the Company,  as the sole general partner of the  Partnership,  will
have,  subject to certain protective rights of Limited Partners described below,
full, exclusive and complete responsibility and discretion in the management and
control of the  Partnership,  including the ability to cause the  Partnership to
enter into certain  major  transactions  including  acquisitions,  dispositions,
refinancings and selection of lessees and to cause changes in the  Partnership's
line of business  and  distribution  policies.  However,  any  amendment  to the
Partnership  Agreement that would affect the Redemption  Rights will require the
consent  of  Limited  Partners  holding  more than 50% of the Units held by such
partners.

      The affirmative  vote of Limited  Partners  holding at least two-thirds of
the general  partnership  interests in the  Partnership,  including the Company,
which will initially own  approximately  only a 32% interest in the Partnership,
is  required  for a sale  of  all or  substantially  all  of the  assets  of the
Partnership,  or to  approve  a  merger  or  consolidation  of the  Partnership,
provided, however, that such approval shall no longer be required if the Company
fails to pay a  distribution  of $.72 per share to the  holders of the Priority
Common Shares for any 12-month period.

Transferability of Interests

      The Company may not voluntarily  withdraw from the Partnership or transfer
or assign its interest in the  Partnership  unless the transaction in which such
withdrawal or transfer occurs results in the Limited Partners receiving property
in an amount  equal to the amount they would have  received  had they  exercised
their Redemption Rights  immediately  prior to such  transaction,  or unless the
successor  to the  Company  contributes  substantially  all of its assets to the
Partnership  in return for a general  partnership  interest in the  Partnership.
With certain  limited  exceptions,  the Limited  Partners may not transfer their
interests in the Partnership,  in whole or in part,  without the written consent
of the Company,  which consent the Company may withhold in its sole  discretion.
The Company may not consent to any transfer that would cause the  Partnership to
be  treated  as  a  corporation   for  federal  income  tax  purposes.

Capital Contribution

      The Company will contribute to the Partnership  substantially  all the net
proceeds of the  Offering as its initial  capital  contribution  in exchange for
approximately a 32% general  partnership  interest in the Partnership.  Although
the Partnership will receive substantially all the net proceeds of the Offering,
the  Company  will  be  deemed  to  have  made  a  capital  contribution  to the
Partnership  in the  amount  of  substantially  all the  gross  proceeds  of the
Offering  and the  Partnership  will be deemed  simultaneously  to have paid the
underwriting discount and other expenses paid or incurred in connection with the
Offering.  The Hersha Affiliates will make  contributions to the Partnership and
will  become  Limited  Partners in the  Partnership  and  collectively  will own
approximately a 68% limited partnership  interest in the Partnership.  The value
of each Limited Partner's capital contribution shall equal its pro rata share of
the  value  of the  interests  received  by  the  Partnership.  The  Partnership
Agreement provides that if the Partnership requires additional funds at any time
or from  time to time in  excess  of funds  available  to the  Partnership  from
borrowing  or capital  contributions,  the  Company may borrow such funds from a
financial  institution or other lender and lend such funds to the Partnership on
the same terms and  conditions as are  applicable to the Company's  borrowing of
such funds. Under the Partnership Agreement,  the Company generally is obligated
to contribute  the proceeds of an offering of shares of  beneficial  interest as
additional  capital to the Partnership.  Moreover,  the Company is authorized to
cause the Partnership to issue  partnership  interests for less than fair market
value if the Company has  concluded  in good faith that such  issuance is in the
best interests of the Company and the Partnership. If the Company so contributes
additional capital to the Partnership, the Company will receive additional Units
and the Company's  percentage interest in the Partnership will be increased on a
proportionate   basis  based  upon  the  amount  of  such   additional   capital
contributions   and  the  value  of  the   Partnership   at  the  time  of  such
contributions. Conversely, the percentage interests of the Limited Partners will
be  decreased  on a  proportionate  basis  in the  event of  additional  capital
contributions by the Company. In addition, if the Company contributes additional
capital to the  Partnership,  the  Company  will  revalue  the  property  of the
Partnership  to its fair market  value (as  determined  by the  Company) and the
capital accounts of the partners will be adjusted to reflect the manner in which

                                       81

<PAGE>
the  unrealized  gain or loss  inherent  in such  property  (that  has not  been
reflected  in the capital  accounts  previously)  would be  allocated  among the
partners  under the terms of the  Partnership  Agreement if there were a taxable
disposition  of such  property  for such  fair  market  value on the date of the
revaluation.

Redemption Rights

      Pursuant to the Partnership  Agreement,  the Limited Partners will receive
the Redemption Rights, which will enable them to cause the Partnership to redeem
their interests in the Partnership in exchange for cash or, at the option of the
Company,  Class B Common  Shares on a one-for-one  basis.  In the event that the
Class B Common  Shares  are  converted  into  Priority  Common  Shares  prior to
redemption of the Subordinated  Units, such outstanding  Subordinated Units will
be redeemable for Priority  Common Shares.  If the Company does not exercise its
option to redeem  such  interests  for Class B Common  Shares,  then the Limited
Partner may make a written  demand that the Company  redeem such  interests  for
Class B Common Shares.  Notwithstanding  the foregoing,  a Limited Partner shall
not be  entitled  to  exercise  its  Redemption  Rights to the  extent  that the
issuance of Common Shares to the redeeming  Limited  Partner would (i) result in
any  person  owning,  directly  or  indirectly,  Common  Shares in excess of the
Ownership  Limitation,  (ii) result in the shares of beneficial  interest of the
Company being owned by fewer than 100 persons  (determined  without reference to
any rules of  attribution),  (iii) result in the Company  being  "closely  held"
within the meaning of Section 856(h) of the Code, (iv) cause the Company to own,
actually or constructively,  10% or more of the ownership  interests in a tenant
of the  Company's  or the  Partnership's  real  property,  within the meaning of
Section  856(d)(2)(B) of the Code, or (v) cause the acquisition of Common Shares
by such redeeming Limited Partner to be "integrated" with any other distribution
of Common Shares for purposes of complying with the Securities Act. With respect
to the  Subordinated  Units issued in  connection  with the  acquisition  of the
Stabilized  Hotels,  the  Redemption  Rights  may be  exercised  by the  Limited
Partners at any time after one year following the  acquisition of the Stabilized
Hotels.  With respect to the  Subordinated  Units issued in connection  with the
acquisition of the Newly-Developed  Hotels and the  Newly-Renovated  Hotels, the
Redemption  Rights may not be exercised by the Limited  Partners until after the
First Adjustment Date or Second  Adjustment  Date, as applicable.  In all cases,
however,  (i) each Limited  Partner may not exercise  the  Redemption  Right for
fewer than 1,000 Units or, if such Limited Partner holds fewer than 1,000 Units,
all of the Units held by such Limited Partner, (ii) each Limited Partner may not
exercise the Redemption Right for more than the number of Units that would, upon
redemption,  result in such Limited Partner or any other person owning, directly
or  indirectly,  Common Shares in excess of the Ownership  Limitation  and (iii)
each Limited  Partner may not exercise the Redemption  Right more than two times
annually. The aggregate number of Common Shares initially issuable upon exercise
of the Redemption Rights will be approximately 4.0 million. The number of Common
Shares issuable upon exercise of the Redemption Rights will be adjusted upon the
revaluation on the First  Adjustment Date and the Second  Adjustment Date or the
occurrence of share splits,  mergers,  consolidations  or similar pro rata share
transactions,  which  otherwise  would have the effect of diluting or increasing
the  ownership  interests  of the Limited  Partners or the  shareholders  of the
Company.

Operations

      The Partnership  Agreement  requires that the Partnership be operated in a
manner  that will  enable  the  Company to satisfy  the  requirements  for being
classified  as a REIT,  to avoid any  federal  income or  excise  tax  liability
imposed by the Code (other than any federal income tax liability associated with
the Company's  retained capital gains),  and to ensure that the Partnership will
not be classified  as a "publicly  traded  partnership"  for purposes of Section
7704 of the Code.

      In  addition  to the  administrative  and  operating  costs  and  expenses
incurred by the Partnership,  the Partnership will pay all administrative  costs
and expenses of the Company (the "Company  Expenses")  and the Company  Expenses
will be treated as expenses of the Partnership.  The Company Expenses  generally
will  include (A) all  expenses  relating to the  formation  and  continuity  of
existence of the Company,  (B) all expenses  relating to the public offering and
registration of securities by the Company,  (C) all expenses associated with the
preparation  and filing of any periodic  reports by the Company  under  federal,
state or local laws or regulations,  (D) all expenses associated with compliance
by the Company with laws,  rules and  regulations  promulgated by any regulatory
body and (E) all other operating or administrative costs of the Company incurred
in the ordinary course of its business on behalf of the Partnership. The Company
Expenses,  however,  will not include any administrative and operating costs and
expenses  incurred by the Company that are attributable to hotel properties that
are owned by the Company directly.  The Company initially will not own any hotel
directly.

                                       82

<PAGE>
Distributions

      The Partnership  Agreement  provides that, during the Priority Period, the
Partnership will distribute cash available for distribution  (including net sale
or  refinancing  proceeds,  but  excluding  net  proceeds  from  the sale of the
Partnership's property in connection with the liquidation of the Partnership) on
a quarterly  (or, at the  election of the  Company,  more  frequent)  basis,  in
amounts determined by the Company in its sole discretion, in the following order
of priority:  (i) first,  to the Company  until the Company has  received,  on a
cumulative basis, $0.18 per quarter per Unit held by the Company (the "Preferred
Return"),  (ii)  second,  to the  Limited  Partners  in  accordance  with  their
respective  percentage  interests in the Partnership  until each Limited Partner
has received an amount equal to the Preferred Return, and (iii) finally,  to the
Company and the Limited Partners in accordance with their respective  percentage
interests in the Partnership.  After the Priority  Period,  the Partnership will
distribute cash from operations (including net sale or refinancing proceeds, but
excluding net proceeds from the sale of the Partnership's property in connection
with the liquidation of the  Partnership) on a quarterly (or, at the election of
the Company,  more frequent) basis, in amounts  determined by the Company in its
sole  discretion,  to the Company and the Limited  Partners in  accordance  with
their respective percentage interests in the Partnership.

      Upon  liquidation of the  Partnership  during the Priority  Period,  after
payment of, or adequate provision for, debts and obligations of the Partnership,
including any partner loans,  any remaining  assets of the  Partnership  will be
distributed in the following order of priority:  (i) first, to the Company until
the Company has  received  any unpaid  Preferred  Return plus an amount equal to
$6.00 per Unit held by the  Company,  (ii)  second,  to the Limited  Partners in
accordance with their respective  percentage  interests in the Partnership until
each Limited Partner has received an amount equal to any unpaid Preferred Return
plus $6.00 per Unit held by the such Limited Partner,  and (iii) finally, to the
Company and the Limited  Partners with positive  capital  accounts in accordance
with their respective positive capital account balances. Upon liquidation of the
Partnership after the Priority Period,  after payment of, or adequate  provision
for, debts and obligations of the Partnership,  including any partner loans, any
remaining  assets of the Partnership  will be distributed to the Company and the
Limited  Partners  with  positive  capital  accounts  in  accordance  with their
respective  positive  capital  account  balances.  If the Company has a negative
balance in its capital account  following a liquidation of the  Partnership,  it
will be obligated to contribute  cash to the  Partnership  equal to the negative
balance in its capital account.

Allocations

      Depreciation  and  amortization  deductions  of the  Partnership  for each
fiscal  year will be  allocated  to the  Company  and the  Limited  Partners  in
accordance with their respective percentage interests in the Partnership. Profit
of the Partnership (excluding depreciation and amortization deductions) for each
fiscal year will be allocated in the following order of priority:  (i) first, to
the Company until the aggregate  amount of profit allocated to the Company under
this clause (i) for the current and all prior years equals the aggregate  amount
of  Preferred  Return  distributed  to the Company for the current and all prior
years,  (ii) second, to the Limited Partners in accordance with their respective
percentage  interests in the  Partnership  until the aggregate  amount of profit
allocated to the Limited Partners under this clause (ii) for the current and all
prior years equals the aggregate amount of Preferred  Return  distributed to the
Limited Partners for the current and all prior years, and (iii) finally,  to the
Company and the Limited Partners in accordance with their respective  percentage
interests in the Partnership.  Losses of the Partnership (excluding depreciation
and amortization deductions) for each fiscal year generally will be allocated to
the  Company  and the  Limited  Partners  in  accordance  with their  respective
percentage interests in the Partnership.  All of the foregoing  allocations will
be subject to compliance  with the provisions of Code Sections 704(b) and 704(c)
and Treasury Regulations promulgated thereunder.

Term

      The  Partnership  will continue  until  December 31, 2050, or until sooner
dissolved  upon (i) the  bankruptcy,  dissolution  or  withdrawal of the Company
(unless the Limited Partners elect to continue the  Partnership),  (ii) the sale
or other  disposition of all or substantially all the assets of the Partnership,
(iii) the redemption of all Units (other than those held by the Company, if any)
or (iv) an election by the General Partner.

Tax Matters

      Pursuant to the Partnership Agreement, the Company will be the tax matters
partner of the  Partnership  and,  as such,  will have  authority  to handle tax
audits and to make tax elections under the Code on behalf of the Partnership.

                                       83
<PAGE>

                        FEDERAL INCOME TAX CONSEQUENCES

      The  following is a summary of material  federal  income tax  consequences
that may be relevant to a prospective holder of Common Shares. Hunton & Williams
has acted as counsel to the Company and has reviewed  this summary and is of the
opinion that the  discussion  contained  herein  fairly  summarizes  the federal
income tax consequences that are likely to be material to a holder of the Common
Shares.  The  discussion  does not address  all aspects of taxation  that may be
relevant to particular shareholders in light of their personal investment or tax
circumstances,   or  to  certain  types  of  shareholders  (including  insurance
companies,  tax-exempt  organizations  (except as  discussed  below),  financial
institutions  or  broker-dealers,   and,  except  as  discussed  below,  foreign
corporations and persons who are not citizens or residents of the United States)
subject to special treatment under the federal income tax laws.

      The statements in this discussion and the opinion of Hunton & Williams are
based on current  provisions  of the Code,  existing,  temporary,  and currently
proposed Treasury  Regulations,  the legislative  history of the Code,  existing
administrative rulings and practices of the Service, and judicial decisions.  No
assurance  can be given that future  legislative,  judicial,  or  administrative
actions or decisions,  which may be retroactive  in effect,  will not affect the
accuracy of any statements in this Prospectus  with respect to the  transactions
entered into or contemplated prior to the effective date of such changes.

      EACH PROSPECTIVE  PURCHASER  SHOULD CONSULT HIS OWN TAX ADVISOR  REGARDING
THE SPECIFIC TAX CONSEQUENCES TO HIM OF THE PURCHASE, OWNERSHIP, AND SALE OF THE
COMMON SHARES AND OF THE COMPANY'S ELECTION TO BE TAXED AS A REIT, INCLUDING THE
FEDERAL,  STATE,  LOCAL,  FOREIGN,  AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE,
OWNERSHIP, SALE, AND ELECTION, AND OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

Taxation of the Company

      The  Company  currently  has  in  effect  an  election  to be  taxed  as a
pass-through  entity under subchapter S of the Code, but intends to revoke its S
election on the day prior to the closing of the  Offering.  The Company plans to
make an  election  to be taxed as a REIT under  sections  856 through 860 of the
Code,  effective for its short taxable year  beginning on the date of revocation
of its S election and ending on December 31, 1998.  The Company  believes  that,
commencing with such taxable year, it will be organized and will operate in such
a manner as to qualify for  taxation  as a REIT under the Code,  and the Company
intends to continue to operate in such a manner,  but no assurance  can be given
that the Company will  operate in a manner so as to qualify or remain  qualified
as a REIT.

      The sections of the Code relating to qualification and operation as a REIT
are highly  technical  and  complex.  The  following  discussion  sets forth the
material  aspects  of the Code  sections  that  govern  the  federal  income tax
treatment of a REIT and its  shareholders.  The  discussion  is qualified in its
entirety by the applicable Code  provisions,  Treasury  Regulations  promulgated
thereunder,  and administrative  and judicial  interpretations  thereof,  all of
which are subject to change prospectively or retrospectively.

      Hunton & Williams has acted as counsel to the Company in  connection  with
the Offering and the Company's election to be taxed as a REIT. In the opinion of
Hunton & Williams,  commencing  with the  Company's  short  taxable  year ending
December 31, 1998,  and assuming that the elections and other  procedural  steps
described in this discussion of "Federal Income Tax  Consequences" are completed
by the Company in a timely fashion,  the Company will be organized in conformity
with the  requirements  for  qualification as a REIT, and its proposed method of
operation will enable it to meet the requirements for qualification and taxation
as a REIT under the Code. Investors should be aware,  however,  that opinions of
counsel are not binding  upon the  Service or any court.  It must be  emphasized
that  Hunton  &  Williams'  opinion  is  based  on  various  assumptions  and is
conditioned  upon  certain  representations  made by the  Company  as to factual
matters,  including  representations  regarding  the  nature  of  the  Company's
properties,  the  Percentage  Leases,  and the future  conduct of the  Company's
business.  Such factual  assumptions and  representations are described below in
this  discussion  of "Federal  Income Tax  Consequences"  and are set out in the
federal  income tax opinion  that will be  delivered by Hunton & Williams at the
closing of the Offering.  Moreover,  such  qualification  and taxation as a REIT
depend upon the Company's ability to meet on a continuing basis,  through actual
annual operating results,  distribution levels, and share ownership, the various
qualification  tests imposed under the Code discussed  below.  Hunton & Williams
will not review the Company's compliance with those tests on a continuing basis.
Accordingly,  no assurance can be given that the actual results of the Company's
operation for any particular taxable year will satisfy such requirements.  For a
discussion  of the tax  consequences  of  failure  to  qualify  as a  REIT,  see
"--Failure to Qualify."

                                       84

<PAGE>
      If the Company  qualifies for taxation as a REIT, it generally will not be
subject to federal  corporate  income tax on its net income that is  distributed
currently to its  shareholders.  That  treatment  substantially  eliminates  the
"double taxation" (i.e.,  taxation at both the corporate and shareholder levels)
that generally results from an investment in a corporation. However, the Company
will be subject to federal income tax in the following circumstances. First, the
Company  will be taxed at  regular  corporate  rates on any  undistributed  REIT
taxable income, including undistributed net capital gains. Second, under certain
circumstances,  the Company may be subject to the  "alternative  minimum tax" on
its  undistributed  items of tax  preference.  Third, if the Company has (i) net
income from the sale or other disposition of "foreclosure property" that is held
primarily for sale to customers in the ordinary course of business or (ii) other
non-qualifying  income from foreclosure  property,  it will be subject to tax at
the highest corporate rate on such income. Fourth, if the Company has net income
from  prohibited  transactions  (which are, in general,  certain  sales or other
dispositions  of property (other than  foreclosure  property) held primarily for
sale to  customers  in the  ordinary  course of  business),  such income will be
subject to a 100% tax.  Fifth,  if the  Company  should  fail to satisfy the 75%
gross income test or the 95% gross  income test (as  discussed  below),  and has
nonetheless  maintained  its  qualification  as a  REIT  because  certain  other
requirements have been met, it will be subject to a 100% tax on the gross income
attributable  to the greater of the amount by which the Company fails the 75% or
95% gross  income  test,  multiplied  by a  fraction  intended  to  reflect  the
Company's profitability.  Sixth, if the Company should fail to distribute during
each calendar  year at least the sum of (i) 85% of its REIT ordinary  income for
such year, (ii) 95% of its REIT capital gain net income for such year, and (iii)
any  undistributed  taxable  income from prior  periods,  the  Company  would be
subject to a 4% excise tax on the excess of such required  distribution over the
amounts  actually  distributed.  To the extent that the Company elects to retain
and pay income tax on its net long-term capital gain, such retained amounts will
be  treated  as having  been  distributed  for  purposes  of the 4% excise  tax.
Seventh,  if the  Company  acquires  any asset  from a C  corporation  (i.e.,  a
corporation  generally subject to full  corporate-level tax) in a transaction in
which the basis of the asset in the  Company's  hands is determined by reference
to the basis of the asset (or any other asset) in the hands of the C corporation
and the Company  recognizes  gain on the  disposition  of such asset  during the
10-year  period  beginning  on the date on which such asset was  acquired by the
Company, then to the extent of such asset's "built-in gain" (i.e., the excess of
the fair market  value of such asset at the time of  acquisition  by the Company
over the adjusted  basis in such asset at such time),  such gain will be subject
to tax at the highest regular corporate rate applicable (as provided in Treasury
Regulations  that have not yet been  promulgated).  The results  described above
with respect to the recognition of "built-in gain" assume that the Company would
make an  election  pursuant  to IRS  Notice  88-19  if it were to make  any such
acquisition.

Requirements for Qualification

      The Code defines a REIT as a corporation, trust or association (i) that is
managed by one or more trustees or directors;  (ii) the beneficial  ownership of
which is evidenced by transferable  shares,  or by transferable  certificates of
beneficial interest; (iii) that would be taxable as a domestic corporation,  but
for  sections  856  through  860 of the Code;  (iv) that is neither a  financial
institution nor an insurance company subject to certain  provisions of the Code;
(v) the beneficial  ownership of which is held by 100 or more persons;  (vi) not
more than 50% in value of the outstanding shares of beneficial interest of which
is owned,  directly or indirectly,  by five or fewer  individuals (as defined in
the Code to include certain  entities) during the last half of each taxable year
(the "5/50  Rule");  (vii) that makes an election to be a REIT (or has made such
election for a previous  taxable  year) and  satisfies  all relevant  filing and
other administrative requirements established by the Service that must be met in
order to elect and to maintain REIT status; (viii) that uses a calendar year for
federal income tax purposes and complies with the recordkeeping  requirements of
the Code and  Treasury  Regulations;  and (ix) that meets  certain  other tests,
described  below,  regarding  the  nature of its  income  and  assets.  The Code
provides that conditions (i) to (iv),  inclusive,  must be met during the entire
taxable  year and that  condition  (v) must be met during at least 335 days of a
taxable year of 12 months,  or during a proportionate  part of a taxable year of
less than 12  months.  Conditions  (v) and (vi) will not apply  until  after the
first taxable year for which an election is made by the Company to be taxed as a
REIT. The Company  anticipates  issuing sufficient Common Shares with sufficient
diversity  of  ownership  pursuant  to  the  Offering  to  allow  it to  satisfy
requirements  (v) and (vi).  In addition,  the  Company's  Declaration  of Trust
provides for restrictions  regarding ownership and transfer of the Common Shares
that are  intended  to assist the  Company in  continuing  to satisfy  the share
ownership   requirements   described  in  (v)  and  (vi)  above.  Such  transfer
restrictions   are   described   in   "Description   of  Shares  of   Beneficial
Interest--Restrictions on Transfer."

      For  purposes  of  determining  share  ownership  under the 5/50  Rule,  a
supplemental unemployment compensation benefits plan, a private foundation, or a
portion of a trust  permanently  set aside or used  exclusively  for  charitable

                                       85

<PAGE>
purposes is considered an individual, although a trust that is a qualified trust
under Code section 401(a) is not considered an individual and the  beneficiaries
of such trust are  treated as holding  shares of a REIT in  proportion  to their
actuarial interests in the trust for purposes of the 5/50 Rule.

      The Company does not currently have any corporate  subsidiaries,  nor will
it have any corporate subsidiaries immediately after completion of the Offering,
although it may have corporate  subsidiaries in the future.  Code section 856(i)
provides that a corporation that is a "qualified REIT  subsidiary"  shall not be
treated as a separate  corporation,  and all assets,  liabilities,  and items of
income,  deduction, and credit of a "qualified REIT subsidiary" shall be treated
as assets, liabilities,  and items of income, deduction, and credit of the REIT.
A "qualified  REIT  subsidiary"  is a  corporation,  all of the capital stock of
which is owned by the REIT. Thus, in applying the requirements described herein,
any  "qualified  REIT  subsidiaries"  acquired or formed by the Company  will be
ignored, and all assets, liabilities, and items of income, deduction, and credit
of such subsidiaries will be treated as assets, liabilities and items of income,
deduction, and credit of the Company.

      Pursuant to Treasury  Regulations  effective  January 1, 1997  relating to
entity  classification  (the  "Check-the-Box  Regulations"),  an  unincorporated
entity that has a single owner is  disregarded  as an entity  separate  from its
owner for  federal  income tax  purposes.  Some of the  hotels  will be owned by
partnerships  ("Subsidiary  Partnerships") that are owned 99% by the Partnership
and 1% by a limited  liability company (the "Subsidiary LLC") that is owned 100%
by the Partnership. Under the Check-the-Box Regulations, because the Partnership
will be  deemed  to own  100% of the  interests  in the  Subsidiary  LLC and the
Subsidiary Partnerships, both the Subsidiary LLC and the Subsidiary Partnerships
will be disregarded as entities separate from the Partnership for federal income
tax purposes. The Subsidiary LLC and the Subsidiary  Partnerships,  however, may
be subject to state and local taxation.

      In the  case  of a REIT  that  is a  partner  in a  partnership,  Treasury
Regulations  provide that the REIT will be deemed to own its proportionate share
of the assets of the  partnership and will be deemed to be entitled to the gross
income of the partnership  attributable  to such share. In addition,  the assets
and gross income of the partnership  will retain the same character in the hands
of the REIT for purposes of section 856 of the Code,  including  satisfying  the
gross income and asset tests, described below. Thus, the Company's proportionate
share of the assets,  liabilities and items of income of the Partnership will be
treated as assets and gross  income of the Company for  purposes of applying the
requirements described herein.

      Income Tests

      In order for the Company to maintain its  qualification  as a REIT,  there
are two  requirements  relating  to the  Company's  gross  income  that  must be
satisfied annually. First, at least 75% of the Company's gross income (excluding
gross income from prohibited transactions) for each taxable year must consist of
defined types of income derived directly or indirectly from investments relating
to real  property or  mortgages  on real  property  (including  "rents from real
property"  and, in certain  circumstances,  interest)  or  temporary  investment
income.  Second,  at least 95% of the Company's  gross income  (excluding  gross
income from prohibited  transactions) for each taxable year must be derived from
such real property or temporary investments,  and from dividends, other types of
interest, and gain from the sale or disposition of stock or securities,  or from
any combination of the foregoing. The specific application of these tests to the
Company is discussed below.

      Rents  received by the Company will qualify as "rents from real  property"
in satisfying the gross income  requirements  for a REIT described above only if
several conditions are met. First, the amount of rent must not be based in whole
or in part on the income or profits of any person.  However,  an amount received
or  accrued  generally  will not be  excluded  from the term  "rents  from  real
property"  solely by reason of being based on a fixed  percentage or percentages
of receipts or sales.  Second,  the Code  provides  that rents  received  from a
tenant will not qualify as "rents from real  property" in  satisfying  the gross
income tests if the Company, or an owner of 10% or more of the Company, directly
or  constructively  owns 10% or more of such tenant (a "Related Party  Tenant").
Third, if rent  attributable to personal  property,  leased in connection with a
lease of real property, is greater than 15% of the total rent received under the
lease,  then the portion of rent attributable to such personal property will not
qualify as "rents from real property." Finally, for rents received to qualify as
"rents from real property," the Company generally must not operate or manage the
property or furnish or render  services to the tenants of such  property,  other
than through an "independent  contractor" who is adequately compensated and from
whom the Company derives no revenue. The "independent  contractor"  requirement,
however,  does not apply with  respect to certain de minimis  services or to the
extent  the  services  provided  by the  Company  are  "usually  or  customarily
rendered" in connection  with the rental of space for occupancy only and are not
otherwise considered "rendered to the occupant."

                                       86

<PAGE>
      Pursuant  to the  Percentage  Leases,  the  Lessee  will  lease  from  the
Partnership  the  land,  buildings,  improvements,   furnishings  and  equipment
comprising the Initial  Hotels for a five-year  period.  The  Percentage  Leases
provide that the Lessee will be obligated to pay to the  Partnership  (i) either
the Initial Fixed Rents (for the Newly-Developed  Hotels and the Newly-Renovated
Hotels) or the greater of Base Rent and  Percentage  Rent,  with  respect to the
other Initial Hotels and (ii) certain other Additional  Charges.  The Percentage
Rent is calculated by multiplying  fixed percentages by the gross room and other
revenues for each of the Initial Hotels.  The Rent accrues and is required to be
paid quarterly.  Until the First Adjustment Date or the Second  Adjustment Date,
as applicable,  the rent on the  Newly-Developed  Hotels and the Newly-Renovated
Hotels will be the Initial Fixed Rents  applicable  to those  hotels.  After the
First Adjustment Date or the Second Adjustment Date, as applicable, rent will be
computed  with  respect to the  Newly-Developed  Hotels and the  Newly-Renovated
Hotels based on the Percentage Rent formulas described herein.

      In order for the Rent and the Additional Charges to constitute "rents from
real  property,"  the  Percentage  Leases must be  respected  as true leases for
federal income tax purposes and not treated as service contracts, joint ventures
or some other type of arrangement.  The  determination of whether the Percentage
Leases are true leases depends on an analysis of all the  surrounding  facts and
circumstances. In making such a determination,  courts have considered a variety
of factors,  including the  following:  (i) the intent of the parties,  (ii) the
form of the  agreement,  (iii) the degree of control over the  property  that is
retained by the property owner (e.g., whether the lessee has substantial control
over the operation of the property or whether the lessee was required  simply to
use its best efforts to perform its obligations  under the agreement),  and (iv)
the extent to which the property  owner retains the risk of loss with respect to
the property (e.g.,  whether the lessee bears the risk of increases in operating
expenses or the risk of damage to the property).

      In addition,  Code section 7701(e)  provides that a contract that purports
to be a service  contract (or a partnership  agreement) is treated  instead as a
lease of property  if the  contract  is  properly  treated as such,  taking into
account  all  relevant  factors,  including  whether  or not:  (i)  the  service
recipient is in physical possession of the property,  (ii) the service recipient
controls the property, (iii) the service recipient has a significant economic or
possessory  interest in the property  (e.g.,  the property's use is likely to be
dedicated to the service recipient for a substantial  portion of the useful life
of the property, the recipient shares the risk that the property will decline in
value,  the recipient  shares in any  appreciation in the value of the property,
the  recipient  shares in  savings in the  property's  operating  costs,  or the
recipient bears the risk of damage to or loss of the property), (iv) the service
provider  does  not  bear  any  risk of  substantially  diminished  receipts  or
substantially  increased  expenditures  if there  is  nonperformance  under  the
contract,  (v) the service  provider does not use the property  concurrently  to
provide significant services to entities unrelated to the service recipient, and
(vi) the total contract price does not substantially  exceed the rental value of
the property for the contract period. Since the determination  whether a service
contract  should be treated as a lease is  inherently  factual,  the presence or
absence of any single factor may not be dispositive in every case.

      The Company  believes that the  Percentage  Leases will be treated as true
leases for federal  income tax purposes.  Such belief is based,  in part, on the
following   facts:   (i)  the  Partnership  and  the  Lessee  intend  for  their
relationship  to be that of a lessor and lessee  and such  relationship  will be
documented by lease agreements, (ii) the Lessee will have the right to exclusive
possession and use and quiet  enjoyment of the Initial Hotels during the term of
the  Percentage  Leases,  (iii)  the  Lessee  will  bear  the  cost  of,  and be
responsible for, day-to-day  maintenance and repair of the Initial Hotels, other
than the cost of capital expenditures that are classified as capital items under
generally accepted  accounting  principles which are necessary for the continued
operation  of the Initial  Hotels and will  dictate  how the Initial  Hotels are
operated,  maintained,  and improved, (iv) the Lessee will bear all of the costs
and  expenses  of  operating  the  Initial  Hotels  (including  the  cost of any
inventory  used in their  operation)  during the term of the  Percentage  Leases
(other  than  real  and  personal  property  taxes,  ground  lease  rent  (where
applicable)),  property  and  casualty  insurance,  the cost of  replacement  or
refurbishment   of  furniture,   fixtures  and  equipment,   and  other  capital
improvements,  to the extent  such costs do not  exceed the  allowance  for such
costs provided by the Partnership under each Percentage  Lease),  (v) the Lessee
will  benefit  from any savings in the costs of  operating  the  Initial  Hotels
during  the  term of the  Percentage  Leases,  (vi) in the  event of  damage  or
destruction to an Initial Hotel,  the Lessee will be at economic risk because it
will be obligated either (A) to restore the property to its prior condition,  in
which  event  it will  bear all  costs  of such  restoration  in  excess  of any
insurance  proceeds or (B) to purchase the Initial Hotel for an amount generally
equal to the fair market value of the  property,  less any  insurance  proceeds,
(vii) the Lessee will indemnify the Partnership  against all liabilities imposed
on the  Partnership  during the term of the  Percentage  Leases by reason of (A)
injury to persons or damage to property  occurring at the Initial  Hotels or (B)
the  Lessee's  use,  management,  maintenance  or repair of the Initial  Hotels,

                                       87

<PAGE>
(viii) the Lessee is obligated to pay  substantial  fixed rent for the period of
use of the Initial Hotels and (ix) the Lessee stands to incur substantial losses
(or reap  substantial  gains)  depending  on how  successfully  it operates  the
Initial Hotels.

      Investors  should  be  aware  that  there  are  no  controlling   Treasury
Regulations,  published  rulings,  or judicial  decisions  involving leases with
terms  substantially the same as the Percentage Leases that discuss whether such
leases constitute true leases for federal income tax purposes. If the Percentage
Leases are  recharacterized  as service  contracts  or  partnership  agreements,
rather  than  true  leases,  part or all of the  payments  that the  Partnership
receives from the Lessee may not be considered rent or may not otherwise satisfy
the various  requirements  for  qualification  as "rents from real property." In
that case, the Company likely would not be able to satisfy either the 75% or 95%
gross income test and, as a result, would lose its REIT status.

      In order for the Rent to constitute  "rents from real  property,"  several
other  requirements  also must be satisfied.  One  requirement  is that the Rent
attributable  to personal  property  leased in connection  with the lease of the
real  property  comprising  an Initial Hotel must not be greater than 15% of the
Rent received under the Percentage  Lease. The Rent attributable to the personal
property  in an Initial  Hotel is the amount  that bears the same ratio to total
rent for the taxable year as the average of the  adjusted  bases of the personal
property  associated  with the Initial  Hotel at the beginning and at the end of
the taxable year bears to the average of the  aggregate  adjusted  bases of both
the real and personal property comprising the Initial Hotel at the beginning and
at the end of such taxable year (the "Adjusted  Basis  Ratio").  With respect to
each Initial Hotel, the initial adjusted bases of the personal  property in such
hotel will be less than 15% of the initial  adjusted  bases of both the real and
personal property comprising such Hotel.  Furthermore,  the Partnership will not
acquire  additional  personal  property for an Initial  Hotel to the extent that
such  acquisition  would cause the Adjusted Basis Ratio for that hotel to exceed
15%. There can be no assurance,  however, that the Service would not assert that
the adjusted basis of the personal property acquired by the Partnership exceeded
the adjusted basis claimed by the Partnership,  or that a court would not uphold
such  assertion.  If such a challenge were  successfully  asserted,  the Company
could fail the  Adjusted  Basis Ratio as to one or more of the  Initial  Hotels,
which in turn potentially could cause it to fail to satisfy the 95% or 75% gross
income test and thus lose its REIT status.

      Another  requirement  for  qualification  of the Rent as "rents  from real
property" is that the  Percentage  Rent must not be based in whole or in part on
the income or profits of any person. The Percentage Rent, however,  will qualify
as "rents from real property" if it is based on percentages of receipts or sales
and the percentages (i) are fixed at the time the Percentage  Leases are entered
into, (ii) are not  renegotiated  during the term of the Percentage  Leases in a
manner that has the effect of basing  Percentage Rent on income or profits,  and
(iii) conform with normal business practice. More generally, the Percentage Rent
will not qualify as "rents from real  property" if,  considering  the Percentage
Leases and all the surrounding  circumstances,  the arrangement does not conform
with normal business  practice,  but is in reality used as a means of basing the
Percentage  Rent on income or  profits.  Since the  Percentage  Rent is based on
fixed percentages of the gross revenues per quarter from the Initial Hotels that
are established in the Percentage  Leases,  and the Company has represented that
the percentages (i) will not be renegotiated  during the terms of the Percentage
Leases in a manner that has the effect of basing the  Percentage  Rent on income
or profits and (ii) conform with normal business  practice,  the Percentage Rent
should not be  considered  based in whole or in part on the income or profits of
any person. Furthermore, the Company has represented that, with respect to other
hotels that it acquires in the future,  it will not charge rent for any property
that is based in whole or in part on the income or profits of any person (except
by reason of being based on a fixed percentage of gross revenues per quarter, as
described above).

      A third  requirement  for  qualification  of the Rent as "rents  from real
property" is that the Company must not own, actually or  constructively,  10% or
more of the ownership interests in the Lessee. The constructive  ownership rules
generally  provide  that,  if 10% or more in value of the  shares of  beneficial
interest in the Company are owned, directly or indirectly, by or for any person,
the Company is considered as owning the shares owned, directly or indirectly, by
or  for  such  person.   The  Company   initially  will  not  own,  actually  or
constructively,  any  interest  in  the  Lessee.  The  Limited  Partners  of the
Partnership,  including  Mr. Shah,  who is a partner of the Lessee,  may acquire
Common Shares by exercising their Redemption Rights. The Partnership  Agreement,
however,  provides that a redeeming  Limited  Partner will receive cash,  rather
than Common  Shares,  at the  election of the Company or if the  acquisition  of
Common  Shares by such  partner  would  cause the  Company to own,  actually  or
constructively,  10% or more  of the  ownership  interests  in a  tenant  of the
Company's  or the  Partnership's  real  property,  within the meaning of section
856(d)(2)(B)  of the  Code.  The  Declaration  of  Trust  likewise  prohibits  a
shareholder  of the Company from owning  Common or  Preferred  Shares that would
cause  the  Company  to  own,  actually  or  constructively,  10% or more of the
ownership  interests  in a tenant of the  Company's  or the  Partnership's  real
property,  within the meaning of section  856(d)(2)(B)  of the Code.  Thus,  the
Company should never own, actually or constructively, 10% of more of the Lessee.

                                       88

<PAGE>
Furthermore, the Company has represented that, with respect to other hotels that
it  acquires  in the future,  it will not rent any  property to a Related  Party
Tenant.

      A fourth  requirement  for  qualification  of the Rent as "rents from real
property" is that the Company cannot furnish or render noncustomary  services to
the tenants of the  Initial  Hotels,  or manage or operate  the Initial  Hotels,
other than through an independent  contractor who is adequately  compensated and
from whom the Company itself does not derive or receive any income. However, the
Company may furnish or render a de minimis amount of "noncustomary  services" to
the tenants of an Initial Hotel other than through an independent  contractor as
long as the  amount  that the  Company  receives  that is  attributable  to such
services  does not exceed 1% of its total  revenue from the Initial  Hotel.  For
that purpose,  the amount  attributable to the Company's  noncustomary  services
will be at least equal to 150% of the Company's  cost of providing the services.
Provided that the  Percentage  Leases are respected as true leases,  the Company
should satisfy that  requirement  because the  Partnership  will not perform any
services other than customary ones for the Lessee. Furthermore,  the Company has
represented  that,  with respect to other hotels that it acquires in the future,
it will not  perform  noncustomary  services  with  respect to the tenant of the
property.   As  described  above,   however,   if  the  Percentage   Leases  are
recharacterized as service contracts or partnership agreements,  the Rent likely
would be disqualified as "rents from real property" because the Company would be
considered to furnish or render  services to the occupants of the Initial Hotels
and to manage or operate the Initial  Hotels other than  through an  independent
contractor who is adequately  compensated  and from whom the Company  derives or
receives no income.

      If the Rent does not  qualify as "rents  from real  property"  because the
rents  attributable  to personal  property  exceed 15% of the total Rent from an
Initial Hotel for a taxable year,  the portion of the Rent that is  attributable
to personal  property will not be  qualifying  income for purposes of either the
75% or 95%  gross  income  test.  Thus,  if the Rent  attributable  to  personal
property,  plus any other non-qualifying income, during the taxable year exceeds
5% of the  Company's  gross income  during the year,  the Company would lose its
REIT  status.  If,  however,  the Rent  does not  qualify  as  "rents  from real
property"  because either (i) the Percentage Rent is considered  based on income
or profits of the Lessee, (ii) the Company owns, actually or constructively, 10%
or more of the Lessee,  or (iii) the  Company  furnishes  noncustomary  services
(other than certain de minimis  services) to the tenants of the Initial  Hotels,
or manages or  operates  the Initial  Hotels,  other than  through a  qualifying
independent  contractor,  none of the Rent  would  qualify  as "rents  from real
property." In that case,  the Company  likely would lose its REIT status because
it would be unable to satisfy either the 75% or 95% gross income test.

      In addition to the Rent, the Lessee is required to pay to the  Partnership
the  Additional  Charges.  To the extent that the Additional  Charges  represent
either (i)  reimbursements  of amounts  that the Lessee is  obligated  to pay to
third parties or (ii)  penalties for nonpayment or late payment of such amounts,
the  Additional  Charges  should  qualify as "rents from real  property." To the
extent,  however, that the Additional Charges represent interest that is accrued
on the  late  payment  of the Rent or the  Additional  Charges,  the  Additional
Charges should not qualify as "rents from real  property," but instead should be
treated as interest that qualifies for the 95% gross income test.

      The term  "interest"  generally  does not include  any amount  received or
accrued  (directly or indirectly) if the determination of such amount depends in
whole or in part on the  income or  profits of any  person.  However,  an amount
received  or accrued  generally  will not be excluded  from the term  "interest"
solely by reason of being based on a fixed percentage or percentages of receipts
or sales.

      The net income  derived from any  prohibited  transaction  is subject to a
100% tax. The term "prohibited  transaction"  generally includes a sale or other
disposition of property (other than foreclosure property) that is held primarily
for  sale to  customers  in the  ordinary  course  of a trade or  business.  All
inventory  required in the operation of the Initial  Hotels will be purchased by
the Lessee or its  designee as required by the terms of the  Percentage  Leases.
Accordingly,  the  Company  believes  that no asset  owned by the Company or the
Partnership will be held for sale to customers and that a sale of any such asset
will  not  be in  the  ordinary  course  of  business  of  the  Company  or  the
Partnership.  Whether  property is held  "primarily for sale to customers in the
ordinary  course  of a trade or  business"  depends,  however,  on the facts and
circumstances  in  effect  from  time to  time,  including  those  related  to a
particular property.  Nevertheless, the Company and the Partnership will attempt
to comply with the terms of safe-harbor  provisions in the Code prescribing when
asset  sales will not be  characterized  as  prohibited  transactions.  Complete
assurance  cannot be given,  however,  that the Company and the  Partnership can
comply with the safe-harbor provisions of the Code or avoid owning property that
may be  characterized  as property held  "primarily for sale to customers in the
ordinary course of a trade or business."

                                       89

<PAGE>
      The Company  will be subject to tax at the maximum  corporate  rate on any
income from  foreclosure  property  (other  than income that would be  qualified
income under the 75% gross income test), less expenses  directly  connected with
the  production  of such income.  However,  gross  income from such  foreclosure
property will be qualifying  income for purposes of the 75% and 95% gross income
tests.  "Foreclosure  property"  is  defined  as any  real  property  (including
interests  in real  property)  and any personal  property  incident to such real
property (i) that is acquired by a REIT as the result of such REIT having bid in
such  property at  foreclosure,  or having  otherwise  reduced such  property to
ownership  or  possession  by  agreement  or process of law,  after  there was a
default  (or  default  was  imminent)  on a  lease  of  such  property  or on an
indebtedness  that such  property  secured  and (ii) for which such REIT makes a
proper election to treat such property as foreclosure  property.  As a result of
the rules with respect to foreclosure  property,  if the Lessee  defaults on its
obligations  under a Percentage  Lease for a Hotel,  the Company  terminates the
Lessee's  leasehold  interest,  and the Company is unable to find a  replacement
lessee for such Hotel  within 90 days of such  foreclosure,  gross  income  from
hotel operations conducted by the Company from such Hotel would cease to qualify
for the 75% and 95% gross income tests. In such event,  the Company likely would
be unable to satisfy the 75% and 95% gross income tests and, thus, would fail to
qualify as a REIT.

      It is possible  that,  from time to time,  the Company or the  Partnership
will enter into hedging  transactions  with respect to one or more of its assets
or  liabilities.  Any such hedging  transactions  could take a variety of forms,
including  interest rate swap contracts,  interest rate cap or floor  contracts,
futures or forward contracts, and options. To the extent that the Company or the
Partnership enters into an interest rate swap or cap contract,  option,  futures
contract,  forward rate agreement or similar financial  instrument to reduce its
interest  rate risk with respect to  indebtedness  incurred or to be incurred to
acquire  or carry  real  estate  assets,  any  periodic  income or gain from the
disposition of such contract should be qualifying income for purposes of the 95%
gross  income test,  but not the 75% gross  income test.  To the extent that the
Company or the Partnership  hedges with other types of financial  instruments or
in other  situations,  it may not be  entirely  clear how the income  from those
transactions will be treated for purposes of the various income tests that apply
to  REITs  under  the  Code.  The  Company  intends  to  structure  any  hedging
transactions in a manner that does not jeopardize its status as a REIT.

      If the  Company  fails  to  satisfy  one or both of the 75% and 95%  gross
income tests for any taxable  year,  it may  nevertheless  qualify as a REIT for
such year if it is  entitled to relief  under  certain  provisions  of the Code.
Those relief provisions will be generally  available if the Company's failure to
meet such tests is due to reasonable cause and not due to willful  neglect,  the
Company attaches a schedule of the sources of its income to its return,  and any
incorrect  information on the schedule was not due to fraud with intent to evade
tax. It is not  possible,  however,  to state whether in all  circumstances  the
Company  would be  entitled  to the  benefit  of  those  relief  provisions.  As
discussed above in "Federal Income Tax  Consequences--Taxation  of the Company,"
even if those relief  provisions apply, a 100% tax would be imposed with respect
to the gross  income  attributable  to the  greater  of the  amount by which the
Company  fails  the 75% or 95%  gross  income  test,  multiplied  by a  fraction
intended to reflect the Company's profitability.

      Asset Tests

      The Company,  at the close of each quarter of its taxable year,  also must
satisfy two tests relating to the nature of its assets.  First,  at least 75% of
the value of the  Company's  total  assets must be  represented  by cash or cash
items  (including  certain  receivables),  government  securities,  "real estate
assets,"  or, in cases where the Company  raises new  capital  through  share or
long-term (at least five-year) debt offerings, temporary investments in stock or
debt instruments  during the one-year period following the Company's  receipt of
such capital. The term "real estate assets" includes interests in real property,
interests in mortgages on real property to the extent the  principal  balance of
the mortgage  does not exceed the value of the  associated  real  property,  and
shares of other REITs. For purposes of the 75% asset test, the term "interest in
real property"  includes an interest in land and improvements  thereon,  such as
buildings or other  inherently  permanent  structures  (including items that are
structural  components  of such  buildings or  structures),  a leasehold in real
property,  and an  option to  acquire  real  property  (or a  leasehold  in real
property).  Second,  of the investments not included in the 75% asset class, the
value of any one issuer's  securities  owned by the Company may not exceed 5% of
the value of the  Company's  total  assets and the Company may not own more than
10% of any one issuer's  outstanding voting securities (except for its ownership
interests in the Partnership or any qualified REIT subsidiary).

      For  purposes of the asset  tests,  the Company  will be deemed to own its
proportionate  share  of  the  assets  of  the  Partnership,   rather  than  its
partnership interest in the Partnership. The Company has represented that, as of
the date of the Offering, (i) at least 75% of the value of its total assets will

                                       90

<PAGE>
be  represented  by  real  estate  assets,   cash  and  cash  items   (including
receivables),  and government securities and (ii) it will not own any securities
that do not satisfy the 75% asset test. In addition, the Company has represented
that it will not  acquire or  dispose,  or cause the  Partnership  to acquire or
dispose,  of assets in the future in a way that would cause it to violate either
asset test.

      If the  Company  should  fail to satisfy  the asset  tests at the end of a
calendar  quarter,  such a failure would not cause it to lose its REIT status if
(i) it satisfied all of the asset tests at the close of the  preceding  calendar
quarter and (ii) the discrepancy  between the value of the Company's  assets and
the asset  test  requirements  arose from  changes  in the market  values of its
assets and was not wholly or partly caused by an acquisition  of  non-qualifying
assets. If the condition described in clause (ii) of the preceding sentence were
not satisfied, the Company still could avoid disqualification by eliminating any
discrepancy within 30 days after the close of the quarter in which it arose.

      Distribution Requirements

      The  Company,  in order to qualify as a REIT,  is required  to  distribute
dividends  (other than capital gain dividends) to its  shareholders in an amount
at least equal to (i) the sum of (A) 95% of its "REIT taxable income"  (computed
without regard to the dividends paid deduction and its net capital gain) and (B)
95% of the net income (after tax), if any, from foreclosure property, minus (ii)
the sum of certain items of noncash income.  Such  distributions must be paid in
the taxable  year to which they  relate,  or in the  following  taxable  year if
declared  before the  Company  timely  files its tax return for such year and if
paid on or before the first regular dividend payment after such declaration.  To
the extent that the Company does not  distribute  all of its net capital gain or
distributes  at least 95%, but less than 100%, of its "REIT taxable  income," as
adjusted,  it will be subject to tax  thereon at regular  ordinary  and  capital
gains corporate tax rates. Furthermore, if the Company should fail to distribute
during  each  calendar  year at least  the sum of (i) 85% of its  REIT  ordinary
income for such year,  (ii) 95% of its REIT  capital  gain income for such year,
and (iii) any undistributed taxable income from prior periods, the Company would
be subject  to a 4%  nondeductible  excise  tax on the  excess of such  required
distribution  over the amounts  actually  distributed.  The Company may elect to
retain and pay income tax on its net long-term  capital  gains,  as described in
"--Taxation  of Taxable U.S.  Shareholders."  Any such retained  amount would be
treated as having been  distributed by the Company for purposes of the 4% excise
tax. The Company intends to make timely distributions  sufficient to satisfy all
annual distribution requirements.

      It is possible that, from time to time, the Company may experience  timing
differences  between  (i) the actual  receipt  of income  and actual  payment of
deductible  expenses and (ii) the inclusion of that income and deduction of such
expenses in arriving at its REIT taxable  income.  For  example,  it is possible
that,  from time to time,  the Company  may be  allocated a share of net capital
gain attributable to the sale of depreciated property that exceeds its allocable
share of cash  attributable to that sale.  Therefore,  the Company may have less
cash  available  for  distribution  than is  necessary  to meet its  annual  95%
distribution  requirement  or to avoid  corporate  income  tax or the excise tax
imposed on certain  undistributed  income. In such a situation,  the Company may
find it necessary to arrange for short-term (or possibly  long-term)  borrowings
or to raise funds through the issuance of additional Common or Preferred Shares.

      Under certain circumstances,  the Company may be able to rectify a failure
to meet the distribution requirement for a year by paying "deficiency dividends"
to its  shareholders  in a later year,  which may be  included in the  Company's
deduction for dividends  paid for the earlier year.  Although the Company may be
able to avoid being taxed on amounts  distributed  as deficiency  dividends,  it
will be  required to pay to the  Service  interest  based upon the amount of any
deduction taken for deficiency dividends.

      Recordkeeping Requirement

      Pursuant to  applicable  Treasury  Regulations,  the Company must maintain
certain  records and request on an annual  basis  certain  information  from its
shareholders  designed  to  disclose  the actual  ownership  of its  outstanding
shares. The Company intends to comply with such requirements.

Failure to Qualify

      If the  Company  fails to qualify  for  taxation  as a REIT in any taxable
year, and the relief provisions do not apply, the Company will be subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular corporate rates.  Distributions to the shareholders in any year in which
the Company fails to qualify will not be deductible by the Company nor will they
be required to be made. In such event,  to the extent of current and accumulated

                                       91

<PAGE>
earnings and  profits,  all  distributions  to  shareholders  will be taxable as
ordinary  income  and,  subject to certain  limitations  of the Code,  corporate
distributees  may be  eligible  for the  dividends  received  deduction.  Unless
entitled to relief under specific statutory provisions, the Company also will be
disqualified  from taxation as a REIT for the four taxable  years  following the
year during which the Company ceased to qualify as a REIT. It is not possible to
state  whether  in all  circumstances  the  Company  would be  entitled  to such
statutory relief.

Taxation of Taxable U.S. Shareholders

      As long as the  Company  qualifies  as a REIT,  distributions  made to the
Company's taxable U.S.  shareholders out of current or accumulated  earnings and
profits (and not designated as capital gain dividends or retained capital gains)
will be taken into account by such U.S. shareholders as ordinary income and will
not be eligible for the  dividends  received  deduction  generally  available to
corporations.  As used  herein,  the term "U.S.  shareholder"  means a holder of
Common  Shares  that for U.S.  federal  income tax  purposes is (i) a citizen or
resident of the United States, (ii) a corporation,  partnership, or other entity
created  or  organized  in or under  the  laws of the  United  States  or of any
political subdivision thereof, (iii) an estate whose income from sources without
the United  States is  includible  in gross income for U.S.  federal  income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within  the  United  States or (iv) any trust  with  respect to which (A) a U.S.
court is able to exercise primary  supervision over the  administration  of such
trust  and (B) one or more  U.S.  persons  have the  authority  to  control  all
substantial decisions of the trust. Distributions that are designated as capital
gain dividends  will be taxed as long-term  capital gains (to the extent they do
not exceed the  Company's  actual net capital gain for the taxable year) without
regard to the  period  for which the  shareholder  has held his  Common  Shares.
However,  corporate  shareholders  may be required to treat up to 20% of certain
capital gain dividends as ordinary  income.  The Company may elect to retain and
pay income tax on its net long-term  capital gains.  In that case, the Company's
shareholders would include in income their  proportionate share of the Company's
undistributed  long-term capital gains. In addition,  the shareholders  would be
deemed to have paid their  proportionate  share of the tax paid by the  Company,
which would be credited or  refunded  to the  shareholders.  Each  shareholder's
basis in his  shares  would be  increased  by the  amount  of the  undistributed
long-term  capital  gain  included  in  the  shareholder's   income,   less  the
shareholder's share of the tax paid by the Company.

      Distributions  in excess of current and  accumulated  earnings and profits
will not be taxable to a  shareholder  to the extent that they do not exceed the
adjusted basis of the  shareholder's  Common Shares,  but rather will reduce the
adjusted  basis of such shares.  To the extent that  distributions  in excess of
current and  accumulated  earnings and profits  exceed the  adjusted  basis of a
shareholder's  Common Shares,  such  distributions will be included in income as
long-term  capital gain (or  short-term  capital gain if the Common  Shares have
been held for one year or less) assuming the Common Shares are capital assets in
the hands of the  shareholder.  In addition,  any  distribution  declared by the
Company  in  October,  November,  or  December  of any  year  and  payable  to a
shareholder  of record on a specified date in any such month shall be treated as
both paid by the Company and received by the  shareholder on December 31 of such
year,  provided that the  distribution  is actually  paid by the Company  during
January of the following calendar year.

      Shareholders  may not include in their  individual  income tax returns any
net  operating  losses or capital  losses of the Company.  Instead,  such losses
would be carried  over by the Company for  potential  offset  against its future
income (subject to certain limitations).  Taxable distributions from the Company
and gain from the  disposition  of the  Common  Shares  will not be  treated  as
passive activity income and, therefore,  shareholders generally will not be able
to apply any "passive  activity  losses"  (such as losses from certain  types of
limited partnerships in which the shareholder is a limited partner) against such
income. In addition,  taxable  distributions  from the Company and gain from the
disposition of Common Shares generally will be treated as investment  income for
purposes  of the  investment  interest  limitations.  The  Company  will  notify
shareholders after the close of the Company's taxable year as to the portions of
the  distributions  attributable to that year that constitute  ordinary  income,
return of capital, and capital gain.

Taxation of Shareholders on the Disposition of the Common Shares

      In general,  any gain or loss realized upon a taxable  disposition  of the
Common Shares by a shareholder who is not a dealer in securities will be treated
as long-term  capital gain or loss if the Common  Shares have been held for more
than one year and otherwise as  short-term  capital gain or loss.  However,  any
loss upon a sale or exchange of Common Shares by a shareholder who has held such

                                       92

<PAGE>
shares for six months or less (after  applying  certain  holding  period rules),
will be treated as a long-term capital loss to the extent of distributions  from
the Company  required to be treated by such  shareholder  as  long-term  capital
gain.  All or a portion of any loss realized upon a taxable  disposition  of the
Common Shares may be  disallowed if other Common Shares are purchased  within 30
days before or after the disposition.

Capital Gains and Losses

      A capital asset generally must be held for more than one year in order for
gain or loss  derived  from its sale or  exchange  to be  treated  as  long-term
capital gain or loss.  The maximum tax rate on net capital  gains  applicable to
noncorporate  taxpayers  is 20% for sales and  exchanges of assets held for more
than one year.  The maximum tax rate on long-term  capital gain from the sale or
exchange of "section 1250 property"  (i.e.,  depreciable real property) held for
more than one year is 25% to the extent  that such gain would have been  treated
as ordinary income if the property were "section 1245 property." With respect to
distributions  designated  by the  Company as  capital  gain  dividends  and any
retained capital gains that the Company is deemed to distribute, the Company may
designate (subject to certain limits) whether such a dividend or distribution is
taxable to its  noncorporate  stockholders  at a 20% or 25% rate.  Thus, the tax
rate  differential  between  capital gain and ordinary  income for  noncorporate
taxpayers may be significant.  In addition,  the  characterization  of income as
capital or ordinary  may affect the  deductibility  of capital  losses.  Capital
losses  not  offset by  capital  gains may be  deducted  against a  noncorporate
taxpayer's ordinary income only up to a maximum annual amount of $3,000.  Unused
capital  losses may be carried  forward.  All net  capital  gain of a  corporate
taxpayer is subject to tax at ordinary corporate rates. A corporate taxpayer can
deduct capital  losses only to the extent of capital  gains,  with unused losses
being carried back three years and forward five years.

Information Reporting Requirements and Backup Withholding

      The  Company  will  report to its U.S.  Shareholders  and the  Service the
amount of  distributions  paid during each calendar  year, and the amount of tax
withheld,  if any.  Under the backup  withholding  rules,  a shareholder  may be
subject to backup  withholding at the rate of 31% with respect to  distributions
paid unless such  holder (i) is a  corporation  or comes  within  certain  other
exempt categories and, when required,  demonstrates this fact or (ii) provides a
taxpayer identification number, certifies as to no loss of exemption from backup
withholding,  and otherwise  complies with the  applicable  requirements  of the
backup  withholding  rules. A shareholder  who does not provide the Company with
his correct  taxpayer  identification  number  also may be subject to  penalties
imposed by the Service. Any amount paid as backup withholding will be creditable
against the shareholder's income tax liability.  In addition, the Company may be
required to withhold a portion of capital gain distributions to any shareholders
who fail to certify  their  nonforeign  status to the  Company.  The Service has
issued final  regulations  regarding the backup  withholding rules as applied to
non-U.S.  Shareholders.  Those  regulations  alter the current  system of backup
withholding  compliance and are effective for distributions  made after December
31, 1999. See "--Taxation of Non-U.S. Shareholders."

Taxation of Tax-Exempt Shareholders

      Tax-exempt  entities,  including  qualified  employee  pension  and profit
sharing  trusts and individual  retirement  accounts  ("Exempt  Organizations"),
generally are exempt from federal income taxation.  However, they are subject to
taxation  on their  unrelated  business  taxable  income  ("UBTI").  While  many
investments  in real estate  generate  UBTI,  the Service has issued a published
ruling that dividend distributions by a REIT to an exempt employee pension trust
do not constitute  UBTI,  provided that the shares of the REIT are not otherwise
used in an unrelated  trade or business of the exempt  employee  pension  trust.
Based on that ruling, amounts distributed by the Company to Exempt Organizations
generally  should  not  constitute  UBTI.  However,  if an  Exempt  Organization
finances  its  acquisition  of Common  Shares with debt, a portion of its income
from the Company will constitute UBTI pursuant to the  "debt-financed  property"
rules.  Furthermore,  social clubs,  voluntary  employee  benefit  associations,
supplemental  unemployment  benefit  trusts,  and qualified group legal services
plans that are exempt from taxation under  paragraphs  (7), (9), (17), and (20),
respectively,  of Code section 501(c) are subject to different UBTI rules, which
generally will require them to  characterize  distributions  from the Company as
UBTI. In addition, in certain circumstances, a pension trust that owns more than
10% of the  Company's  shares of  beneficial  interest  is  required  to treat a
percentage  of the dividends  from the Company as UBTI (the "UBTI  Percentage").
The UBTI  Percentage  is the gross income  derived  from an  unrelated  trade or
business  (determined  as if the Company  were a pension  trust)  divided by the
gross income of the Company for the year in which the  dividends  are paid.  The
UBTI rule  applies to a pension  trust  holding  more than 10% of the  Company's
shares of beneficial  interest  only if (i) the UBTI  Percentage is at least 5%,
(ii) the Company  qualifies as a REIT by reason of the  modification of the 5/50
Rule that allows the beneficiaries of the pension trust to be treated as holding
shares of beneficial  interest of the Company in  proportion to their  actuarial
interests in the pension trust, and (iii) either (A) one pension trust owns more

                                       93

<PAGE>
than 25% of the value of the Company's  shares of  beneficial  interest or (B) a
group of pension trusts  individually  holding more than 10% of the value of the
Company's shares of beneficial  interest  collectively owns more than 50% of the
value of the Company's shares of beneficial interest.

Taxation of Non-U.S. Shareholders

      The rules  governing  U.S.  federal income  taxation of nonresident  alien
individuals,  foreign  corporations,  foreign  partnerships,  and other  foreign
shareholders (collectively,  "Non-U.S. Shareholders") are complex and no attempt
will be made herein to provide  more than a summary of such  rules.  PROSPECTIVE
NON-U.S.  SHAREHOLDERS  SHOULD  CONSULT WITH THEIR OWN TAX ADVISORS TO DETERMINE
THE  IMPACT OF  FEDERAL,  STATE,  AND LOCAL  INCOME  TAX LAWS WITH  REGARD TO AN
INVESTMENT IN THE COMMON SHARES, INCLUDING ANY REPORTING REQUIREMENTS.

      Distributions to Non-U.S.  Shareholders  that are not attributable to gain
from sales or exchanges by the Company of U.S. real  property  interests and are
not  designated  by the Company as capital gains  dividends or retained  capital
gains will be treated as  dividends  of ordinary  income to the extent that they
are made out of current or accumulated earnings and profits of the Company. Such
distributions  ordinarily  will be subject to a withholding  tax equal to 30% of
the gross amount of the distribution  unless an applicable tax treaty reduces or
eliminates that tax. However, if income from the investment in the Common Shares
is treated as effectively connected with the Non-U.S. Shareholder's conduct of a
U.S. trade or business,  the Non-U.S.  Shareholder  generally will be subject to
federal income tax at graduated  rates, in the same manner as U.S.  Shareholders
are taxed with respect to such distributions (and also may be subject to the 30%
branch  profits  tax in the case of a  Non-U.S.  Shareholder  that is a  foreign
corporation). The Company expects to withhold U.S. income tax at the rate of 30%
on the gross  amount of any such  distributions  made to a Non-U.S.  Shareholder
unless  (i) a lower  treaty  rate  applies  and  any  required  form  evidencing
eligibility for that reduced rate is filed with the Company or (ii) the Non-U.S.
Shareholder  files  an  IRS  Form  4224  with  the  Company  claiming  that  the
distribution  is  effectively  connected  income.  The Service has issued  final
regulations  that  modify  the  manner in which the  Company  complies  with the
withholding requirements. Those regulations are effective for distributions made
after  December 31,  1999.  Distributions  in excess of current and  accumulated
earnings and profits of the Company will not be taxable to a shareholder  to the
extent  that  such  distributions  do  not  exceed  the  adjusted  basis  of the
shareholder's  Common Shares,  but rather will reduce the adjusted basis of such
shares.  To the extent that  distributions  in excess of current and accumulated
earnings  and  profits  exceed the  adjusted  basis of a Non-U.S.  Shareholder's
Common  Shares,  such  distributions  will  give  rise to tax  liability  if the
Non-U.S. Shareholder would otherwise be subject to tax on any gain from the sale
or disposition of his Common Shares,  as described  below.  Because it generally
cannot be  determined  at the time a  distribution  is made  whether or not such
distribution will be in excess of current and accumulated  earnings and profits,
the entire amount of any distribution normally will be subject to withholding at
the same rate as a dividend.  However, amounts so withheld are refundable to the
extent it is determined  subsequently  that such  distribution  was, in fact, in
excess of current and accumulated earnings and profits of the Company.

      The Company is required to withhold 10% of any  distribution  in excess of
the  Company's  current and  accumulated  earnings  and  profits.  Consequently,
although the Company  intends to withhold at a rate of 30% on the entire  amount
of any distribution,  to the extent that the Company does not do so, any portion
of a distribution not subject to withholding at a rate of 30% will be subject to
withholding at a rate of 10%.

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

      Gain recognized by a Non-U.S. Shareholder upon a sale of his Common Shares
generally  will not be taxed  under  FIRPTA if the  Company  is a  "domestically
controlled  REIT,"  defined  generally  as a REIT in which at all times during a

                                       94

<PAGE>
specified  testing  period less than 50% in value of the stock was held directly
or indirectly  by foreign  persons.  However,  because the Common Shares will be
publicly  traded,  no  assurance  can  be  given  that  the  Company  will  be a
"domestically controlled REIT." Furthermore,  gain not subject to FIRPTA will be
taxable to a Non-U.S.  Shareholder  if (i)  investment  in the Common  Shares is
effectively connected with the Non-U.S. Shareholder's U.S. trade or business, in
which case the  Non-U.S.  Shareholder  will be subject to the same  treatment as
U.S. shareholders with respect to such gain, or (ii) the Non-U.S. Shareholder is
a nonresident alien individual who was present in the United States for 183 days
or more during the taxable year and certain  other  conditions  apply,  in which
case  the  nonresident  alien  individual  will be  subject  to a 30% tax on the
individual's capital gains. However, a Non-U.S. Shareholder that owned, actually
or  constructively,  5% or less of the  Common  Shares  at all  times  during  a
specified  testing  period will not be subject to tax under FIRPTA if the Common
Shares are "regularly  traded" on an established  securities market. If the gain
on the sale of the Common  Shares were to be subject to taxation  under  FIRPTA,
the  Non-U.S.  Shareholder  would  be  subject  to the  same  treatment  as U.S.
shareholders  with  respect  to such gain  (subject  to  applicable  alternative
minimum tax, a special  alternative minimum tax in the case of nonresident alien
individuals,  and the possible  application of the 30% branch profits tax in the
case of foreign corporations).

Other Tax Consequences

      The Company, the Partnership, or the Company's shareholders may be subject
to state or local  taxation in various state or local  jurisdictions,  including
those in which it or they own property,  transact business, or reside. The state
and local tax treatment of the Company and its  shareholders  may not conform to
the federal income tax consequences discussed above.  CONSEQUENTLY,  PROSPECTIVE
SHAREHOLDERS SHOULD CONSULT THEIR OWN TAX ADVISORS REGARDING THE EFFECT OF STATE
AND LOCAL TAX LAWS ON AN INVESTMENT IN THE COMPANY.

Tax Aspects of the Partnership

      The  following   discussion   summarizes   certain   federal   income  tax
considerations  applicable to the Company's  investment in the Partnership.  The
discussion  does not cover state or local tax laws or any federal tax laws other
than income tax laws.

      Classification as a Partnership

      The Company  will be  entitled  to include in its income its  distributive
share of the  Partnership's  income and to deduct its distributive  share of the
Partnership's  losses only if the  Partnership  is classified for federal income
tax  purposes  as a  partnership  rather  than as an  association  taxable  as a
corporation.  An entity will be  classified  as a  partnership  rather than as a
corporation  for federal  income tax  purposes if the entity (i) is treated as a
partnership  under the  Check-the-Box  Regulations  and (ii) is not a  "publicly
traded" partnership.

      In general, under the Check-the-Box Regulations,  an unincorporated entity
with at least two members may elect to be  classified  either as an  association
taxable as a corporation or as a partnership. If such an entity fails to make an
election,  it generally will be treated as a partnership  for federal income tax
purposes.  The  Partnership  intends to be classified  as a partnership  and the
Company has represented  that the Partnership will not elect to be treated as an
association  taxable as a corporation  for federal income tax purposes under the
Check-the-Box Regulations.

      A publicly traded  partnership is a partnership whose interests are traded
on an  established  securities  market or are  readily  tradable  on a secondary
market (or the substantial  equivalent  thereof).  A publicly traded partnership
will be treated as a corporation for federal income tax purposes unless at least
90%  of  such  partnership's  gross  income  for  a  taxable  year  consists  of
"qualifying  income" under section 7704(d) of the Code, which generally includes
any income that is  qualifying  income for purposes of the 95% gross income test
applicable   to  REITs   (the  "90%   Passive-Type   Income   Exception").   See
"--Requirements for  Qualification--Income  Tests." The U.S. Treasury Department
has issued regulations (the "PTP Regulations") that provide limited safe harbors
from the definition of a publicly traded  partnership.  Pursuant to one of those
safe harbors (the  "Private  Placement  Exclusion"),  interests in a partnership
will not be treated as readily tradable on a secondary market or the substantial
equivalent  thereof if (i) all  interests  in the  partnership  were issued in a
transaction (or  transactions)  that was not required to be registered under the
Securities Act, and (ii) the partnership does not have more than 100 partners at
any time during the  partnership's  taxable year. In  determining  the number of
partners in a partnership,  a person owning an interest in a flow-through entity
(i.e., a partnership,  grantor trust or S corporation)  that owns an interest in
the  partnership  is  treated  as a  partner  in  such  partnership  only if (a)
substantially  all of the  value of the  owner's  interest  in the  flow-through

                                       95

<PAGE>
entity  is  attributable  to  the  flow-through  entity's  interest  (direct  or
indirect)  in the  partnership  and (b) a  principal  purpose  of the use of the
flow-through  entity is to permit the  partnership  to satisfy  the  100-partner
limitation. The Partnership qualifies for the Private Placement Exclusion.

      The  Partnership  has not  requested,  and does not intend to  request,  a
ruling from the Service that it will be classified as a partnership  for federal
income tax purposes.  Instead, at the closing of the Offering, Hunton & Williams
will deliver its opinion that the Partnership will be treated for federal income
tax  purposes  as  a  partnership  and  not  as  an  association  taxable  as  a
corporation.  Unlike a tax ruling, an opinion of counsel is not binding upon the
Service,  and no assurance  can be given that the Service will not challenge the
status of the Partnership as a partnership  for federal income tax purposes.  If
such challenge were sustained by a court, the Partnership  would be treated as a
corporation for federal income tax purposes,  as described below. The opinion of
Hunton & Williams will be based on existing law,  which is to a great extent the
result of administrative and judicial interpretation.  No assurance can be given
that  administrative  or  judicial  changes  would not  modify  the  conclusions
expressed in the opinion.

      If for any reason the  Partnership  was taxable as a  corporation,  rather
than as a partnership, for federal income tax purposes, the Company would not be
able to qualify as a REIT. See "--Requirements for Qualification--Income  Tests"
and "--Requirements for Qualification--Asset  Tests." In addition, any change in
the  Partnership's  status for tax purposes might be treated as a taxable event,
in which case the Company might incur a tax  liability  without any related cash
distribution. See "--Requirements for Qualification--Distribution Requirements."
Further, items of income and deduction of the Partnership would not pass through
to its  partners,  and its  partners  would be treated as  shareholders  for tax
purposes.  Consequently,  the Partnership would be required to pay income tax at
corporate tax rates on its net income,  and  distributions to its partners would
constitute dividends that would not be deductible in computing the Partnership's
taxable income.

      Income Taxation of the Partnership and its Partners

      Partners,  Not the  Partnership,  Subject to Tax. A  partnership  is not a
taxable  entity for federal  income tax  purposes.  Rather,  the Company will be
required to take into account its allocable share of the  Partnership's  income,
gains, losses,  deductions,  and credits for any taxable year of the Partnership
ending within or with the taxable year of the Company, without regard to whether
the Company has received or will receive any distribution from the Partnership.

      Partnership  Allocations.  Although a partnership agreement generally will
determine the allocation of income and losses among partners,  such  allocations
will be disregarded for tax purposes under section 704(b) of the Code if they do
not comply with the  provisions  of section  704(b) of the Code and the Treasury
Regulations  promulgated  thereunder.  If an  allocation is not  recognized  for
federal  income  tax  purposes,  the  item  subject  to the  allocation  will be
reallocated in accordance with the partners' interests in the partnership, which
will be  determined  by taking into  account all of the facts and  circumstances
relating to the economic  arrangement of the partners with respect to such item.
The Partnership's  allocations of taxable income,  gain and loss are intended to
comply  with the  requirements  of section  704(b) of the Code and the  Treasury
Regulations promulgated thereunder.

      Tax  Allocations  With  Respect to  Contributed  Properties.  Pursuant  to
section 704(c) of the Code,  income,  gain, loss, and deduction  attributable to
appreciated  or  depreciated  property that is  contributed  to a partnership in
exchange for an interest in the partnership must be allocated for federal income
tax purposes in a manner such that the  contributor is charged with, or benefits
from, the unrealized gain or unrealized loss associated with the property at the
time of the contribution.  The amount of such unrealized gain or unrealized loss
is  generally  equal to the  difference  between  the fair  market  value of the
contributed  property at the time of contribution  and the adjusted tax basis of
such property at the time of  contribution.  The Treasury  Department has issued
regulations  requiring  partnerships to use a "reasonable method" for allocating
items  affected by section 704(c) of the Code and outlining  several  reasonable
allocation methods. The Partnership  generally will elect to use the traditional
method for  allocating  Code section  704(c) items with respect to the hotels it
acquires in exchange for Units.

      Under the Partnership Agreement,  depreciation or amortization  deductions
of the Partnership  generally will be allocated among the partners in accordance
with their respective  interests in the  Partnership,  except to the extent that
the  Partnership  is  required  under  Code  section  704(c) to use a method for
allocating tax  depreciation  deductions  attributable  to the Initial Hotels or
other   contributed   properties  that  results  in  the  Company   receiving  a

                                       96

<PAGE>
disproportionately large share of such deductions. In addition, gain on the sale
of an Initial Hotel will be specially  allocated to the Limited  Partners to the
extent of any  "built-in"  gain with respect to such  Initial  Hotel for federal
income tax  purposes.  Depending on the  allocation  method  elected  under Code
section  704(c),  it is possible  that the Company  (i) may be  allocated  lower
amounts of depreciation  deductions for tax purposes with respect to contributed
hotels than would be  allocated to the Company if such hotels were to have a tax
basis equal to their fair market value at the time of contribution  and (ii) may
be allocated  taxable gain in the event of a sale of such contributed  hotels in
excess of the economic profit allocated to the Company as a result of such sale.
These allocations may cause the Company to recognize taxable income in excess of
cash proceeds, which might adversely affect the Company's ability to comply with
the 95% distribution requirement,  although the Company does not anticipate that
this event will occur. The foregoing principles also will affect the calculation
of the Company's  earnings and profits for purposes of determining which portion
of the  Company's  distributions  is  taxable  as a  dividend.  The  allocations
described  in this  paragraph  may result in a higher  portion of the  Company's
distributions being taxed as a dividend than would have occurred had the Company
purchased the Initial Hotels for cash.

      Basis in  Partnership  Interest.  The Company's  adjusted tax basis in its
partnership  interest  in the  Partnership  generally  will be  equal to (i) the
amount  of  cash  and  the  basis  of  any  other  property  contributed  to the
Partnership  by the Company,  (ii)  increased by (A) its allocable  share of the
Partnership's  income  and  (B)  its  allocable  share  of  indebtedness  of the
Partnership,  and  (iii)  reduced,  but not  below  zero,  by (A) the  Company's
allocable share of the Partnership's loss and (B) the amount of cash distributed
to the Company,  including  constructive  cash  distributions  resulting  from a
reduction in the Company's share of indebtedness of the Partnership.

      If the allocation of the Company's distributive share of the Partnership's
loss would reduce the adjusted tax basis of the Company's  partnership  interest
in the  Partnership  below zero,  the  recognition of such loss will be deferred
until such time as the  recognition  of such loss would not reduce the Company's
adjusted   tax  basis  below  zero.   To  the  extent  that  the   Partnership's
distributions, or any decrease in the Company's share of the indebtedness of the
Partnership  (such decrease being considered a constructive cash distribution to
the partners),  would reduce the Company's  adjusted tax basis below zero,  such
distributions  (including  such  constructive   distributions)  will  constitute
taxable income to the Company. Such distributions and constructive distributions
normally  will  be   characterized  as  capital  gain,  and,  if  the  Company's
partnership  interest  in the  Partnership  has been  held for  longer  than the
long-term  capital gain holding period  (currently one year), the  distributions
and constructive distributions will constitute long-term capital gain.

      Depreciation  Deductions  Available to the Partnership.  Immediately after
the Offering,  the Company will make a cash  contribution  to the Partnership in
exchange  for a  partnership  interest  in the  Partnership.  The  Partnership's
initial  basis in each Initial Hotel for federal  income tax purposes  should be
the  same  as  the  Combined  Entity's  basis  in  that  hotel  on the  date  of
acquisition.  Although the law is not entirely clear, the Partnership intends to
depreciate such depreciable  hotel property for federal income tax purposes over
the same remaining  useful lives and under the same methods used by the Combined
Entities. The Partnership's tax depreciation  deductions will be allocated among
the partners in accordance  with their  respective  interests in the Partnership
(except to the extent that the Partnership is required under Code section 704(c)
to use a method  for  allocating  depreciation  deductions  attributable  to the
Initial  Hotels or other  contributed  properties  that  results in the  Company
receiving a  disproportionately  large share of such deductions).  To the extent
the Partnership acquires additional hotel properties for cash, the Partnership's
initial basis in the properties  for federal income tax purposes  generally will
be equal to the purchase price paid by the Partnership. The Partnership plans to
depreciate such depreciable hotel property for federal income tax purposes under
MACRS.  Under MACRS, the Partnership  generally will depreciate such furnishings
and equipment over a seven-year  recovery period using a 200% declining  balance
method and a half-year convention. If, however, the Partnership places more than
40% of its  furnishings and equipment in service during the last three months of
a taxable  year,  a  mid-quarter  depreciation  convention  must be used for the
furnishings and equipment  placed in service during that year.  Under MACRS, the
Partnership  generally will depreciate buildings and improvements over a 39-year
recovery period using a straight line method and a mid-month convention.

Sale of the Company's or the Partnership's Property

      Generally, any gain realized by the Company or the Partnership on the sale
of property held for more than one year will be long-term  capital gain,  except
for any portion of such gain that is treated as  depreciation  or cost  recovery
recapture.  Any gain recognized on the disposition of the Initial Hotels will be
allocated first to the Limited  Partners under section 704(c) of the Code to the
extent of their "built-in gain" on those hotels for federal income tax purposes.
The Limited Partners'  "built-in gain" on the Initial Hotels sold will equal the
excess of the  Limited  Partners'  proportionate  share of the book value of the

                                       97

<PAGE>
Initial  Hotels over the Limited  Partners'  tax basis  allocable to the Initial
Hotels at the time of the sale. Any remaining gain recognized by the Partnership
on the disposition of the Initial Hotels will be allocated among the partners in
accordance with their respective  percentage  interests in the Partnership.  The
Board of Trustees has adopted a policy that any decision in connection  with any
transaction  involving  the  Company,  including  the  purchase,  sale  lease or
mortgage of any real estate asset, in which a Trustee or officer of the Company,
or any Affiliate thereof, has any interest (other than solely as a result of his
status as a Trustee,  officer or shareholder of the Company) must be approved by
a majority of the Trustees,  including a majority of the  Independent  Trustees.
See  "Risk  Factors--Conflicts  of  Interest--Conflicts  Relating  to  Sales  or
Refinancing of Initial Hotels."

      Any gain  realized on the sale of any property  held by the Company or the
Partnership  as inventory or other property held primarily for sale to customers
in the ordinary course of the Company's or the  Partnership's  trade or business
will be treated as income  from a  prohibited  transaction  that is subject to a
100% penalty tax. See  "--Requirements  for  Qualification--Income  Tests." Such
prohibited transaction income also may have an adverse effect upon the Company's
ability to satisfy the income tests for REIT  status.  See  "--Requirements  For
Qualification--Income  Tests" above.  The Company,  however,  does not presently
intend to  acquire  or hold or to allow the  Partnership  to acquire or hold any
property that represents  inventory or other property held primarily for sale to
customers in the ordinary course of the Company's or the Partnership's  trade or
business.

                                       98
<PAGE>



                                        UNDERWRITING

      Subject to the terms and  conditions of the  Underwriting  Agreement,  the
Company has agreed to sell to the Underwriter, and the Underwriter has agreed to
take and pay for,  1,833,334  Priority  Common  Shares,  if any are  taken.  The
Company  intends to sell  166,666  Priority  Common  Shares  directly to certain
Hersha  Affiliates  at the  Offering  Price and no  selling  commission  will be
payable to the Underwriter with respect to such shares.

      The  Underwriter  proposes  to offer the  Priority  Common  Shares in part
directly to the public at the Offering  Price set forth on the cover page of the
Prospectus  and in part to  certain  securities  dealers  at such  price  less a
concession of $________ per share. After the Priority Common Shares are released
for sale to the public, the Offering Price and other selling terms may from time
to time be varied by the Underwriter.

      The Company has granted the Underwriter an option  exercisable for 30 days
after the date of this  Prospectus  to  purchase up to an  aggregate  of 275,000
additional Priority Common Shares solely to cover over-allotments, if any.

      Pursuant to the Underwriting Agreement, the obligations of the Underwriter
to purchase the Common  Shares are subject to approval of certain  legal matters
by  counsel  to the  Underwriter  and to  various  other  conditions  which  are
customary in transactions  of this type,  including that, as of the closing date
of the  Offering,  there shall not have  occurred (i) a  suspension  or material
limitation in trading in securities  generally on the New York Stock Exchange or
The American Stock  Exchange;  (ii) a general  moratorium on commercial  banking
activities in Virginia or New York, (iii) the engagement by the United States in
hostilities  which have resulted in the  declaration of a national  emergency or
war if any such  event  would  have such a  materially  adverse  effect,  in the
Underwriter's reasonable judgment, as to make it impracticable or inadvisable to
proceed with the purchase of shares on the terms and in the manner  contemplated
herein; or (iv) such a material adverse change in general  economic,  political,
financial or international  conditions affecting financial markets in the United
States  having a material  adverse  impact on trading  prices of  securities  in
general, as, in the Underwriter's  reasonable judgment,  makes it inadvisable to
proceed with the  solicitation of offers to purchase the shares or to consummate
the offering with respect to investors solicited by the Underwriter on the terms
and  conditions  contemplated  herein.  The Company has agreed to indemnify  the
Underwriter  against  certain  liabilities,   including  liabilities  under  the
Securities Act.

   
      The Company  will issue to the  Underwriter  the  Underwriter  Warrants to
purchase 183,333  Priority Common Shares  exercisable for a period of five years
after the  effective  date of the Offering at a price per share equal to 165% of
the Offering  Price.  Until  January ___, 2003, the Company has agreed to file
with the Commission a shelf  registration  statement  covering the resale of the
Underwriter  Warrants and all of the Priority  Common  Shares that may be issued
upon exercise of the Underwriter  Warrants  ("Warrant Shares") in the event that
the holders of at least 50,000 Underwriter  Warrants (or Warrant Shares) request
such  registration.  The  first  such  registration  shall  be at the  Company's
expense.  The holders of  Underwriter  Warrants  and/or  Warrant Shares may also
request piggyback registration of the Underwriter Warrants and Warrant Shares at
the Company's expense for a period ending  January ___, 2005. Upon any of such
requests,  the  Company  will use its best  efforts  to have  such  registration
statement declared effective.
    

      The Company has granted the  Underwriter a right of first  refusal,  for a
period  of  three  years  following  consummation  of  the  Offering,  to act as
underwriter or sales agent with respect to any future offering by the Company or
the Partnership of any debt or equity  securities.  This right of first refusal,
by  limiting  the  ability  of the  Company  and the  Partnership  to use  other
potential  underwriters or selling agents, might have the effect of limiting the
access of the Company and the Partnership to capital markets.

      Pursuant to the Underwriter's  right to designate two Trustees to serve on
the Board of Trustees of the Company,  L.  McCarthy  Downs,  III and Everette G.
Allen, Jr. have agreed to serve as Trustees.  Messrs.  Downs and Allen each will
receive $10,000 per year for serving as a Trustee of the Company.

      The Underwriter  does not intend to sell the Priority Common Shares to any
accounts over which it exercises discretionary authority.

      Prior to the  Offering,  there has been no public  market for the Priority
Common Shares.  The initial public offering price is anticipated to be $6.00 per
share. See "Risk Factors--Market for Common Shares."

                                       99

<PAGE>
      The Company  and the  Limited  Partners  have  agreed,  subject to certain
limited exceptions, not to offer, sell, contract to sell or otherwise dispose of
any Priority Common Shares (or any securities  convertible  into, or exercisable
or  exchangeable  for shares in the  Company)  for a period of 90 days after the
date of this Prospectus, without the prior written consent of the Underwriter.

      The  Underwriter  will  receive,  along with the  holders of the  Priority
Common Shares,  notice from the Company that the Priority  Rights will terminate
in 15 trading days from the date the Company  sends such notice,  provided  that
the closing bid price of the  Priority  Common  Shares is at least $7.00 on each
trading day during such 15-day period.

      The  Underwriter  has agreed to pay $25,000 of the legal fees  incurred by
the Company in connection with the Offering.

      The Priority  Common  Shares have been  approved  for listing,  subject to
final  notice of  issuance,  on The American  Stock  Exchange  under the trading
symbol "HT."

                                    EXPERTS

      The  balance  sheet of the Company as of May 27, 1998 and of the Lessee as
of May  27,  1998  included  in this  Prospectus,  and  the  Combined  Financial
Statements and financial  statement schedule of the Combined  Entities-- Initial
Hotels as of  December  31, 1997 and 1996 and for each of the three years in the
period ended December 31, 1997 included in this Prospectus, have been audited by
Moore Stephens, P.C., independent certified public accountants,  as set forth in
their  reports  thereon  included  elsewhere  herein  and  in  the  Registration
Statement.  Such Balance  Sheets,  Combined  Financial  Statements and financial
statement  schedule  are included in reliance  upon such reports  given on their
authority as experts in accounting and auditing.

                            REPORTS TO SHAREHOLDERS

      The  Company  intends to furnish  its  shareholders  with  annual  reports
containing   consolidated   financial  statements  audited  by  its  independent
certified public  accountants and with quarterly  reports  containing  unaudited
condensed consolidated financial statements for each of the first three quarters
of each fiscal year.

                                 LEGAL MATTERS

      The validity of the Priority  Common Shares  offered hereby will be passed
upon for the Company by Hunton &  Williams.  In  addition,  the  description  of
federal  income tax  consequences  contained  in the  section of the  Prospectus
entitled  "Federal Income Tax  Consequences" is based on the opinion of Hunton &
Williams. Certain legal matters related to this Offering will be passed upon for
the  Underwriter  by  Willcox & Savage,  P.C.  Hunton & Williams  and  Willcox &
Savage, P.C. will rely on the opinion of Ballard Spahr Andrews & Ingersoll,  LLP
as to all matters of Maryland law.

                            ADDITIONAL INFORMATION

      The Company has filed with the Commission a Registration Statement on Form
S-11 (of which this  Prospectus is a part) under the Securities Act with respect
to the securities  offered  hereby.  This Prospectus does not contain all of the
information set forth in the Registration  Statement,  certain portions of which
have been omitted as permitted by the rules and  regulations of the  Commission.
Statements  contained  in this  Prospectus  as to the content of any contract or
other document are not necessarily  complete. In each instance reference is made
to the copy of such  contract  or other  document  filed  as an  exhibit  to the
Registration  Statement,  each such statement being qualified in all respects by
such reference and the exhibits and schedules  hereto.  For further  information
regarding the Company and the Common Shares offered hereby,  reference is hereby
made to the Registration Statement and such exhibits and schedules.

                                      100

<PAGE>
      The Registration  Statement and the exhibits and schedules  forming a part
thereof  filed by the Company with the  Commission  can be inspected  and copies
obtained from the Commission at Room 1204,  Judiciary  Plaza,  450 Fifth Street,
N.W.,  Washington,  D.C.  20549,  and at the following  regional  offices of the
Commission:  7 World  Trade  Center,  13th Floor,  New York,  New York 10048 and
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois  60661.  Copies  of such  material  can be  obtained  from  the  Public
Reference Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C.
20549,  at  prescribed  rates.  The  Commission  also  maintains a website  that
contains  reports,  proxy  and  information  statements  and  other  information
regarding  registrants  that file documents with the  Commission,  including the
Company, and the address is http://www.sec.gov.

                                      101
<PAGE>



                                   GLOSSARY

      Unless the context  otherwise  requires,  the following  capitalized terms
shall have the meanings set forth below for the purposes of this Prospectus.

      "5/50  Rule" means the  requirement  in the Code that not more than 50% in
value of the outstanding shares of beneficial  interest of the Company be owned,
directly or indirectly,  by five or fewer individuals (as defined in the Code to
include certain entities) during the last half of each taxable year.

      "Acquisition Policy" means the Company's initial policy to acquire a hotel
for which it  expects  to receive  rents at least  equal to 12% of the  purchase
price paid for the hotel, net of (i) property and casualty  insurance  premiums,
(ii) real estate and personal property taxes, and (iii) a reserve for furniture,
fixtures and equipment equal to 4% of gross revenues per quarter at the hotel.

      "ADA" means the Americans with Disabilities Act of 1990.

      "Additional  Charges"  means  certain  amounts  payable  by the  Lessee in
connection  with  Percentage  Leases,  including  interest  accrued  on any late
payments or charges.

      "ADR" means average daily room rate.

      "Affiliate"   means  (i)  any  person   directly  or  indirectly   owning,
controlling,  or  holding,  with  power  to  vote  ten  percent  or  more of the
outstanding voting securities of such other person,  (ii) any person ten percent
or more of whose outstanding voting securities are directly or indirectly owned,
controlled,  or held, with power to vote, by such other person, (iii) any person
directly or indirectly controlling,  controlled by, or under common control with
such other person,  (iv) any  executive  officer,  director,  trustee or general
partner of such other  person,  and (v) any legal  entity for which such  person
acts as an executive  officer,  director,  trustee or general partner.  The term
"person"  means and  includes  any  natural  person,  corporation,  partnership,
association,  limited  liability  company or any other legal entity. An indirect
relationship shall include  circumstances in which a person's spouse,  children,
parents, siblings or mothers-,  fathers-,  sisters- or brothers-in-law is or has
been associated with a person.

      "Assumed  Indebtedness"  means that certain  indebtedness in the aggregate
principal amount of approximately $17.4 million secured by Initial Hotels, to be
assumed  by  the  Partnership  in  the  Formation  Transactions  and  to  remain
outstanding after the application of the net proceeds of the Offering.

      "Base Rent" means the fixed  obligation of the Lessee to pay a minimum sum
certain in quarterly Rent under each of the Percentage Leases.

      "Beneficiary" means the beneficiary of a Trust.

      "Board of Trustees" means the Board of Trustees of the Company.

      "Bylaws" means the Bylaws of the Company.

      "Choice Hotels" means Choice Hotels International, Inc.

      "Class B Common  Shares"  means  the  Company's  Class B common  shares of
beneficial interest, par value $0.01 per share.

      "Closing Date" means the closing date of the Offering.

      "Closing  Price" means the last sale price  quoted on the  American  Stock
Exchange.

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

      "Combined  Entities"  means Hasu P. Shah;  Neil H. Shah;  Bharat C. Mehta;
David L. Desfor;  Madhusudan I. Patni;  Manhar  Gandhi;  Shree  Associates;  JSK
Associates;  Shanti  Associates;   Shreeji  Associates;  Kunj  Associates;  Devi

                                      102

<PAGE>
Associates;  Shreenathji Enterprises, Ltd.; 2144 Associates; and 144 Associates,
344 Associates, 544 Associates and 644 Associates,  joint tenants doing business
as 2544  Associates,  collectively  the limited  partnerships,  corporation  and
individuals that, prior to the Formation Transactions, own the Initial Hotels.

      "Commission" means the United States Securities and Exchange Commission.

      "Common  Shares"  means the Priority  Common Shares and the Class B Common
Shares.

      "Company"  means  Hersha   Hospitality   Trust,  a  Maryland  real  estate
investment trust.

      "Conversion  Ratio"  means the ratio  representing  the number of Priority
Common Shares into which one Class B Common Share is convertible.

      "Debt  Policy" means the Company's  initial  policy to limit  consolidated
indebtedness  to less  than  67% of the  aggregate  purchase  price  paid by the
Company for the hotels in which it has invested.

      "Declaration of Trust" means the  Declaration of Trust of the Company,  as
amended and restated.

      "FIRPTA"  means  Foreign  Investment  in Real Property Tax Act of 1980, as
amended.

      "First Adjustment Date" means December 31, 1999.

   
      "Forecast" means the Company's  Forecasted Statement of Operations for the
twelve months ending January 31, 2000.
    

      "Formation  Transactions"  means the principal  transactions in connection
with the formation of the Company as a REIT, the Offering and the acquisition of
the Initial Hotels.

      "Franchise  Licenses" means the franchise  licenses held by the Lessee for
the Initial Hotels.

      "Funds From  Operations"  means net income,  (computed in accordance  with
generally accepted accounting principles), excluding gains, or losses, from debt
restructuring  or sales of property,  plus  depreciation and  amortization,  and
after adjustments for unconsolidated partnerships and joint ventures.

      "General  Partner"  means Hersha  Hospitality  Trust,  as the sole general
partner of the Partnership.

      "Hersha  Affiliates" means Hasu P. Shah; Jay H. Shah; Neil H. Shah; Bharat
C. Mehta; Kanti D. Patel;  Rajendra O. Gandhi;  Kiran P. Patel; David L. Desfor;
Madhusudan I. Patni;  Manhar Gandhi;  Shree Associates;  JSK Associates;  Shanti
Associates;  Shreeji Associates; Kunj Associates;  Devi Associates;  Shreenathji
Enterprises,   Ltd.;  2144  Associates;  144  Associates,  344  Associates,  544
Associates and 644 Associates,  joint tenants doing business as 2544 Associates;
the Lessee and their  Affiliates,  collectively  owning 100% of the interests of
the Combined Entities.

      "Hersha  Warrants" means warrants that the Partnership has granted to 2744
Associates,  L.P., which is a Hersha Affiliate,  to purchase 250,000 Units for a
period of five years at a price per Unit equal to 165% of the Offering Price.

      "Incentive  Threshold"  means a certain  amount for each Initial  Hotel in
excess of the Threshold up to which the Company receives a certain percentage of
the room revenues in excess of the Threshold as a component of Percentage Rent.

      "Independent  Trustee"  means  a  Trustee  of  the  Company  who is not an
officer, director or employee of the Company, any lessee of the Company's or the
Partnership's  properties or any underwriter or placement agent of the shares of
beneficial  interest of the Company that has been engaged by the Company  within
the past three years, or any Affiliate thereof.

      "Initial Hotels" means ten hotels to be owned by the Partnership after the
Formation  Transactions  are  completed,  which hotels include three Holiday Inn
Express hotels,  two Hampton Inn hotels, two Holiday Inn hotels, two Comfort Inn
hotels and one Clarion Suites hotel.

                                      103

<PAGE>
      "Initial  Fixed  Rent"  means the fixed rent  payable  by the Lessee  with
respect to the Newly-Developed  Hotels and the Newly-Renovated  Hotels until the
First Adjustment Date or the Second Adjustment Date, as applicable.

      "Interested  Shareholder"  means any person who  beneficially  owns 10% or
more of a company's  voting  shares,  or an  Affiliate or associate of a company
that, at any time within the two-year period prior to the date in question,  was
the  beneficial  owner of 10% or more of the voting power of a company's  voting
shares.

      "Junior  Shares"  means any class or  series  of the  Company's  shares of
beneficial interest ranking junior to the Priority Common Shares with respect to
payment of dividends or amounts upon liquidation, dissolution or winding up.

      "Lessee" means Hersha Hospitality  Management,  LP, a Pennsylvania limited
partnership,  which will lease from the  Partnership  and  operate  the  Initial
Hotels pursuant to the Percentage Leases.

      "Limited Partners" means the limited partners of the Partnership.

      "Line of Credit"  means a $10  million  line of credit  facility  that the
Company is currently pursuing from various lenders.

      "Market  Price" means,  on a given day, the average of the Closing  Prices
for the five consecutive Trading Days ending on such date.

      "NAREIT" means the National  Association of Real Estate Investment Trusts,
Inc.

      "Newly-Developed  Hotels" means the Holiday Inn Express(R)  hotels located
in Hershey,  Pennsylvania  and New Columbia,  Pennsylvania,  the Hampton  Inn(R)
hotel located in Carlisle,  Pennsylvania and the Comfort Inn(R) hotel located in
Harrisburg, Pennsylvania.

      "Newly-Renovated Hotels" means the Holiday Inn Express(R) hotel located in
Harrisburg,  Pennsylvania,  the  Holiday  Inn(R)  hotel  located  in  Milesburg,
Pennsylvania and the Comfort Inn located in Denver, Pennsylvania.

      "Non-U.S.  Shareholders"  means  nonresident  alien  individuals,  foreign
corporations, foreign partnerships and other foreign shareholders.

      "Offering" means the offering of Priority Common Shares hereby.

      "Offering  Price" means the initial public  offering price of the Priority
Common Shares in the Offering of $6.00 per share.

      "Option  Agreement"  means the  option  agreement  to be  executed  by the
Partnership and Hasu P. Shah, Jay H. Shah, Neil H. Shah, Bharat C. Mehta,  Kanti
D. Patel,  Rajendra O. Gandhi,  Kiran P. Patel,  David L. Desfor,  Madhusudan I.
Patni and Manhar  Gandhi,  each a Hersha  Affiliate,  granting  the  Partnership
certain  rights to acquire  certain  hotels  developed or acquired by the Hersha
Affiliates.

      "Option Plan" means the Hersha Hospitality Trust Option Plan.

      "Ownership  Limitation"  means the  restriction  on  ownership  (or deemed
ownership by virtue of the attribution provisions of the Code) of more than 9.9%
of the  number  of  outstanding  Common  Shares  or the  number  of  outstanding
Preferred Shares of any series.

      "Parity  Shares"  means any class or  series  of the  Company's  shares of
beneficial  interest  ranking in parity  with the  Priority  Common  Shares with
respect to payment of  dividends  or amounts upon  liquidation,  dissolution  or
winding up.

      "Partnership"  means Hersha  Hospitality  Limited  Partnership,  a limited
partnership organized under the laws of the Commonwealth of Virginia.

      "Partnership   Agreement"   means  the   partnership   agreement   of  the
Partnership, as amended and restated.

                                      104

<PAGE>
      "Percentage  Leases"  mean  operating  leases  between  the Lessee and the
Partnership  pursuant to which the Lessee will lease the ten Initial Hotels from
the Partnership and any additional hotels acquired by the Company after the date
of the Offering.

      "Percentage  Rents"  means  Rent  payable by the  Lessee  pursuant  to the
Percentage  Leases that is based on  percentages  of gross  revenues per quarter
from the Initial Hotels.

      "Preferred Shares" means the preferred shares of beneficial interest,  par
value $.01 per share, of the Company.


      "Priority  Common  Shares"  means the  Company's  Priority  Class A common
shares of beneficial interest, par value $0.01 per share.

      "Priority  Distribution"  means  cumulative  dividends  in an  amount  per
Priority  Common  Share of $0.18 per quarter,  to which  holders of the Priority
Common Shares are entitled during the Priority Period prior to  distributions to
any Junior Shares.

      "Priority Period" means the period beginning on the date of the closing of
the  Offering and ending on the earlier of: (i) the date that is 15 trading days
after the Company sends notice to the holders of the Priority Common Shares that
their  Priority  Rights will  terminate in 15 trading  days,  provided  that the
closing  bid  price of the  Priority  Common  Shares  is at least  $7.00 on each
trading day during  such 15-day  period,  or (ii) the fifth  anniversary  of the
closing of the Offering.

      "Priority  Rights" means the priority rights with respect to dividends and
amounts payable upon liquidation,  dissolution or winding up to which holders of
the Priority Common Shares are entitled.

      "Prohibited Owner" means the record owner of Shares-in-Trust.

      "Redemption  Right" means the right of the persons receiving  Subordinated
Units in the Formation  Transactions  to cause the  redemption  of  Subordinated
Units in exchange for cash or, at the option of the Company,  Common Shares on a
one-for-one basis.

      "REIT" means real estate  investment  trust,  as defined in section 856 of
the Code.

      "Rent"  means the  Initial  Fixed Rent,  the Base Rent and the  Percentage
Rents.

      "REVPAR"  means  revenue per  available  room for the  applicable  period,
determined by dividing room revenue by available rooms.

      "Rule  144"  means  the rule  promulgated  under the  Securities  Act that
permits  holders of restricted  securities as well as affiliates of an issuer of
the  securities,   pursuant  to  certain   conditions  and  subject  to  certain
restrictions,  to sell their securities publicly without  registration under the
Securities Act.

      "Securities Act" means the Securities Act of 1933, as amended.

      "Second Adjustment Date" means December 31, 2000.

      "Service" means the United States Internal Revenue Service.

      "Shares-in-Trust"   means  any  Common  Shares  or  Preferred  Shares  the
purported  transfer of which would (i) result in any person owning,  directly or
indirectly,  Common  Shares or  Preferred  Shares  in  excess  of the  Ownership
Limitation, (ii) result in the Common Shares and Preferred Shares being owned by
fewer  than  100  persons   (determined   without  reference  to  any  rules  of
attribution),  (iii)  result in the  Company  being  "closely  held"  within the
meaning  of  Section  856(h) of the Code,  or (iv)  cause  the  Company  to own,
actually or constructively,  10% or more of the ownership  interests in a tenant
of the  Company's  or the  Partnership's  real  property,  within the meaning of
Section 856(d)(2)(B) of the Code.

                                      105

<PAGE>
      "Stabilized Hotels" means the Hampton Inn(R) hotel located in Selinsgrove,
Pennsylvania,  the  Holiday  Inn(R)  hotel  and  conference  center  located  in
Harrisburg,   Pennsylvania   and  the  Clarion   Suites(R)   hotel   located  in
Philadelphia, Pennsylvania.

      "Subordinated  Units"  means Units  received by the Hersha  Affiliates  in
exchange for the Initial Hotels.

      "Threshold"  means a certain amount for each Initial Hotel up to which the
Company  receives  a certain  percentage  of room  revenues  as a  component  of
Percentage Rent.

      "Trading Day" means a trading day on the American Stock Exchange.

      "Treasury Regulations" means the income tax regulations  promulgated under
the Code.

      "Trust" means a trust established to hold Shares-in-Trust.

      "Trustee" means a member of the Company's Board of Trustees.

      "Trustees' Plan" means the Hersha Hospitality Trust Non-Employee Trustees'
Option Plan.

      "Underwriter" means Anderson & Strudwick, Incorporated.

      "Underwriter Warrants" means the warrants that the Company has granted the
Underwriter  to purchase  183,333  Priority  Common  Shares for a period of five
years at a price per Priority Common Share equal to 165% of the Offering Price.

      "Units" means units of limited partnership interest in the Partnership.

                                      106

<PAGE>




         INDEX TO PRO FORMA CONDENSED AND COMBINED FINANCIAL STATEMENTS

Hersha Hospitality Trust

  Forecasted Statement of Operations.................................   F-2

  Forecasted  Statement of Operations for the Twelve Months ended
  January 31, 2000 ..................................................   F-4

  Notes to Forecasted Statement of Operations........................   F-5

  Pro Forma Condensed Combined Balance Sheet as of
  September 30, 1998.................................................   F-9

  Independent Auditors' Report.......................................   F-13

  Balance Sheet as of May 27, 1998...................................   F-14

  Notes to Balance Sheet.............................................   F-15

Hersha Hospitality Limited Partnership

Financial statements are not presented as the Partnership is not active and when
active will be  consolidated  with the financial  results of Hersha  Hospitality
Trust.

Hersha Hospitality Management, L.P.

  Independent Auditors' Report.......................................   F-18

  Balance Sheet as of May 27, 1998...................................   F-19

  Notes to Balance Sheet.............................................   F-20

Combined Entities - Initial Hotels

  Pro Forma Condensed Combined Statement of Operations
  for the nine months ended September 30, 1998 ......................   F-21

  Pro Forma Condensed Combined Statement of Operations
  for the year ended December 31, 1997...............................   F-23

  Independent Auditors' Report.......................................   F-25

  Combined Financial Statements

   Balance Sheets as of September 30, 1998 [Unaudited] and
   December 31, 1997 and 1996........................................   F-26

   Statements of Operations for the nine months ended
   September 30, 1998 and 1997 [Unaudited] and for the
   years ended December 31, 1997, 1996, and 1995.....................   F-27

   Statement of Owners' Equity for the nine months ended
   September 30, 1998 [Unaudited] and for the years ended
   December 31, 1997, 1996, and 1995.................................   F-28

   Statements of Cash Flows for the nine months ended
   September 30, 1998 and 1997 [Unaudited] and for the years
   ended December 31, 1997, 1996, and 1995...........................   F-29

   Notes to Combined Financial Statements............................   F-31

  Schedule XI - Real Estate and Accumulated Depreciation.............   F-39

                         .   .   .   .   .   .   .   .   .

                                      F-1
<PAGE>



                            HERSHA HOSPITALITY TRUST
                       FORECASTED STATEMENT OF OPERATIONS
                                   (UNAUDITED)

   
      The  following  unaudited  Forecasted  Statement  of  Operations  has been
prepared giving effect to the Formation Transactions. The Formation Transactions
include the transactions  designed to consolidate the ownership interests of the
Initial  Hotels in the  Company,  to  facilitate  the Offering and to enable the
Company to qualify as a REIT for federal income tax purposes commencing with its
taxable year ending  December 31, 1999. The  Forecasted  Statement of Operations
for the twelve  months  ending  January  31,  2000  assumes  that the  Formation
transactions occurred on February 1, 1999.
    

      The unaudited Forecasted Statement of Operations presents,  to the best of
management's  knowledge and belief, the Company's expected results of operations
for the forecast period. The forecast reflects management's  judgment, as of the
date of this forecast,  of the expected  conditions  and its expected  course of
action based on the rents and certain  expenses  reflected in the forecast.  The
assumptions  disclosed herein are those that management believes are significant
to the  forecast  but  are  not an  all-inclusive  list  of  those  used  in the
preparation of the prospective  information.  Management  reasonably expects, to
the best of its knowledge and belief, that the actual results of operations will
approximate  those shown;  however,  there is no assurance  that the  forecasted
results  will  be  achieved.  Furthermore,  there  will be  differences  between
forecasted and actual results,  because events and circumstances do not occur as
expected, and those differences may be material.

   
      The unaudited  Forecasted  Statement of Operations has been prepared using
generally  accepted  accounting  principles that the Company expects to use when
preparing its historical  financial statements and should be read in conjunction
with "Risk Factors," the Company's Pro Forma Condensed Balance Sheet, historical
financial  statements  and  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations"  included  elsewhere  herein.  In addition,
Moore  Stephens,  P.C.,  independent  accountants  for  the  Company,  have  not
examined, reviewed, compiled or applied agreed-upon procedures to the Forecasted
Statement of  Operations  and,  accordingly,  assume no  responsibility  for and
disclaim any association with such forecast, and no other independent expert has
reviewed such forecast.

      The following  Forecasted  Statement of Operations  has been  completed on
December 18, 1998.  The Company does not  undertake  any  obligation  to release
publicly  the  results of any  future  revisions  it may make to the  Forecasted
Statement of Operations or to update the  Forecasted  Statement of Operations to
reflect events or  circumstances  after the date hereof,  event if any or all of
the underlying assumptions do not materialize. Furthermore, the Company will not
update or revise the  Forecasted  Statement of Operations to reflect  changes in
general  economic  or  industry  conditions.  Investors  are  cautioned  against
attributing  undue certainty to the Company's  assessment of future  operations.
The Forecasted Statement of Operations should not be relied upon for any purpose
following the consummation of the Offering.

                                      F-2


<PAGE>

      The Forecasted Statement of Operations contains  extrapolations based upon
a number of estimates and  assumptions  that,  while  presented  with  numerical
specificity and as of December 18, 1998,  considered reasonable by management of
the  Company,  are  inherently  subject  to  significant   business,   economic,
competitive,  regulatory and other uncertainties and contingencies, all of which
are  difficult  to  predict  and many of which are  beyond  the  control  of the
Company.  The assumptions  disclosed  herein are those that the Company believes
are   significant  to  the  Forecasted   Statement  of  Operations  and  reflect
management's  judgment as of December  18,  1998.  The  Forecasted  Statement of
Operations is necessarily speculative in nature, and it is usually the case that
one or more of the assumptions do not  materialize.  Not all assumptions used in
the  preparation of the Forecasted  Statement of Operations  have been set forth
herein.  The actual results achieved during the forecasted period will vary from
those set forth in the Forecasted Statement of Operations,  and those variations
may be material. As disclosed elsewhere in this Prospectus under "Risk Factors,"
the business and operations of the Company are subject to substantial risks that
increase the  uncertainty  inherent in the  Forecasted  Statement of Operations.
Many of the factors  disclosed  under "Risk  Factors" in this  Prospectus  could
cause actual results to differ materially from those expressed in the Forecasted
Statement of Operations.

      THE INCLUSION OF THE FORECASTED  STATEMENT OF OPERATIONS HEREIN SHOULD NOT
BE REGARDED  AS A  REPRESENTATION  BY THE COMPANY OR ANY OTHER  PERSON THAT SUCH
FORECAST  WILL BE ACHIEVED.  PROSPECTIVE  INVESTORS  ARE  CAUTIONED NOT TO PLACE
UNDUE RELIANCE ON THE  FORECASTED  STATEMENT OF OPERATIONS AND SHOULD MAKE THEIR
OWN INDEPENDENT ASSESSMENT OF THE COMPANY'S FUTURE RESULTS OF OPERATIONS.
    


                                      F-3

<PAGE>



                            HERSHA HOSPITALITY TRUST
                       FORECASTED STATEMENT OF OPERATIONS
                      TWELVE MONTHS ENDING JANUARY 31, 2000
               (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
                                   (UNAUDITED)



Lease revenue (1)......................................................  7,175

Depreciation and amortization (2)......................................  2,081
Interest expense (3)...................................................  1,501
Real estate and personal property taxes and
      property and casualty insurance (4)..............................    605
General and administrative expenses (5)................................    335
Ground lease (6).......................................................     21
                                                                           ---
Total expenses.........................................................  4,543

Net income before minority interest....................................  2,632

Minority interest (7).................................................. (1,520)

Net income.............................................................  1,112

Net income per Priority Common Share...................................   0.61

Weighted average number of Priority Common Shares outstanding (8)....1,833,334




                See Notes to Forecasted Statement of Operations.


                                      F-4

<PAGE>



                            HERSHA HOSPITALITY TRUST
                   NOTES TO FORECASTED STATEMENT OF OPERATIONS
                                   (UNAUDITED)

      The  following  notes  present a summary of  significant  assumptions  and
accounting  policies used by the Company in the  preparation  of the  Forecasted
Statement of Operations.

   
(1)   Forecasted lease revenue is based on an agreement  between the Partnership
      and the Lessee in which the parties have agreed to the lease terms and the
      form of lease to be  signed at the  closing  of the  Offering.  Forecasted
      lease  revenue  is  calculated  under one of two  methods  depending  upon
      whether  the  Initial  Hotel is a  Stabilized  Hotel  with an  established
      operating history or a Newly-Developed or a Newly-Renovated Hotel. Because
      the Lessee is required to pay Initial  Fixed Rents on the  Newly-Developed
      Hotels and the Newly-Renovated Hotels for at least the first twelve months
      of operation, the forecasted lease revenue for those hotels for the twelve
      months ending  January 31, 2000 is based on the Initial  Fixed Rents.  The
      forecasted  lease revenue for the Stabilized  Hotels for the twelve months
      ending  January 31, 2000 is  calculated  by applying the  percentage  rent
      formulas to  the  historical  revenues  for those  hotels for  the  twelve
      months ended September 30, 1998.  Forecasted  lease revenue for the twelve
      months ending January 31, 2000 is computed as follows:
    

                                      F-5

<PAGE>







        Initial Hotel           Initial        Percentage      Forecasted Lease
        -------------         Fixed Rent      Rent Formula    Revenue for the 12
                              ----------      ------------      Months Ending
                                                               January 31, 2000
                                                               ----------------
Newly-Developed Hotels

Holiday Inn Express, Hershey,     $795                                $  795
PA
Holiday Inn Express, New           498                                   498
Columbia, PA
Hampton Inn, Carlisle, PA          699                                   699
Comfort Inn, Harrisburg, PA        514                                   514

Newly-Renovated Hotels
Holiday Inn Express,               504                                   504
Harrisburg, PA
Holiday Inn, Milesburg, PA         525                                   525
Comfort Inn, Denver, PA            262                                   262

Stabilized Hotels

Holiday Inn Hotel and                     44.3% of room revenue        1,670
Conference Center,                        up to $2,638,247, plus
Harrisburg, PA                            65.0% of room revenue
                                          in excess of $2,638,247
                                          but less than $3,103,820,
                                          plus 31.0% of room revenue
                                          in excess of $3,103,820,
                                          plus 8.0% of all non-room
                                          revenue.
Hampton Inn, Selinsgrove, PA              49.0% of room revenue          690
                                          up to $1,081,152, plus
                                          65.0% of room revenue
                                          in excess of
                                          $1,081,152 but less
                                          than $1,271,943, plus
                                          29.0% of room revenue
                                          in excess of
                                          $1,271,943, plus 8.0%
                                          of all non-room
                                          revenue.
Clarion Suites, Philadelphia, PA          36.1% of room revenue        1,018
                                          up to $1,998,097, plus
                                          65.0% of room revenue in
                                          excess of $1,998,097 but
                                          less than $2,350,702,
                                          plus 29.0% of room revenue
                                          in excess of $2,350,702,
                                          plus 8.0% of all non-room
                                          revenue.
Total                                                                 $7,175



                                      F-6


<PAGE>




(2)   Represents management's estimate of depreciation and amortization based on
      the Company's pro forma balance sheet at September 30, 1998, straight-line
      deprecation  and  amortization  methods,  estimated  useful lives of 15-40
      years for buildings  and  improvement,  and estimated  useful lives of 5-7
      years for furniture and equipment.

(3)   Represents a weighted average interest rate of 8.32% per annum on the
      Assumed Indebtedness.

(4)   Represents  management's  estimate  of real estate and  personal  property
      taxes and property and casualty insurance.

(5)   Represents  management's estimate of fees payable under the Administrative
      Services  Agreement  ($155),  legal and audit fees ($100),  Trustees' fees
      ($60) and other expenses ($20).

(6)   Represents  management's estimate of ground lease payments with respect to
      the Holiday Inn Express,  Harrisburg,  PA and the Comfort Inn, Denver,  PA
      pursuant to lease agreements.

(7)   The Partnership  Agreement  provides that  depreciation  and  amortization
      deductions  of the  Partnership  for each fiscal year will be allocated to
      the Company and the Limited  Partners in accordance with their  respective
      percentage  interests  in  the  Partnership.  Profit  of  the  Partnership
      (excluding depreciation and amortization deductions) for each year will be
      allocated in the following  order of priority:  (i) first,  to the Company
      until the aggregate  amount of profit  allocated to the Company under this
      clause (i) for the current and all prior years equals the aggregate amount
      of Preferred Return (as herein defined) distributed to the Company for the
      current and all prior  years,  (ii)  second,  to the  Limited  Partners in
      accordance with their respective  percentage  interests in the Partnership
      until the  aggregate  amount of profit  allocated to the Limited  Partners
      under this clause  second for the  current and all prior years  equals the
      aggregate amount of Preferred  Return  distributed to the Limited Partners
      for the current and all prior years, and (iii) finally, to the Company and
      the  Limited  Partners  in  accordance  with their  respective  percentage
      interests in the Partnership. Accordingly, forecasted minority interest is
      computed as follows:

      Distributable Cash:

      Forecasted net income..................................         $ 2,632
      Add:  Forecasted depreciation and amortization.........           2,081
      Forecasted net cash from operations....................           4,713
      Less:  Forecasted FF&E reserves and debt repayments....          (1,422)
                                                                       -------
      Forecasted distributable cash..........................         $ 3,291


                                      F-7


<PAGE>

      Allocations:

      Forecasted depreciation and amortization
          (68.38% minority interest).........................         $(1,423)
      Forecasted net income (before depreciation and
          amortization) up to distributable cash
          ($3,291 - $1,320 priority distribution)............           1,971
      Forecasted remaining net income (before depreciation
          and amortization) ($2,632 + $2,081 - $3,291 x 68.38%
          minority interest).................................             972
                                                                      -------
      Forecasted minority interest...........................         $ 1,520

(8)   Excludes 166,666 Priority Common Shares offered to the Hersha Affiliates.

      The Company  plans to make an  election  to be taxed as a REIT  commencing
with its taxable year ending December 31, 1999. As a REIT, the Company generally
will not be taxed on income it currently distributes to its shareholders so long
as it  distributes  at least  95% of its  taxable  income  currently.  REITs are
subject to a number of organizational and operational requirements.  Even if the
Company  continues to qualify for taxation as a REIT, the Company may be subject
to federal  income taxes and to certain  state and local taxes on its income and
property.


                                      F-8


<PAGE>


HERSHA HOSPITALITY TRUST


PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 1998.
[UNAUDITED, IN THOUSANDS]



This unaudited pro forma Condensed Combined Balance Sheet is presented as if the
acquisition  of  the  Initial  Hotels  and  the  consummation  of  the  Offering
contemplated  by this  prospectus  had occurred on September 30, 1998.  Such pro
forma  information  is based upon the  Combined  Balance  Sheets of the Combined
Entities - Initial Hotels as adjusted for the application of the proceeds of the
Offering  as set forth  under  the  caption  "Use of  Proceeds"and  assumes  the
issuance  of  3,964,108  Units to the  Hersha  Affiliates  which  give rise to a
minority  interest  percentage of 68.38%.  It should be read in conjunction with
the Combined Financial  Statements of the Combined Entities - Initial Hotels and
the Notes  thereto  included at pages F-31 through F-38 of this  Prospectus.  In
management's  opinion, all adjustments  necessary to reflect the effects of this
transaction have been made.

This unaudited pro forma  Condensed  Combined  Balance Sheet is not  necessarily
indicative of what the actual  financial  position would have been assuming such
transactions had been completed as of September 30, 1998, nor does it purport to
represent the future financial position of the Company.

Pro forma  Condensed  Combined  Statements  of  Operations  are not presented as
Hersha Hospitality Trust has had no historical operations as a hotel lessor.

                                      F-9


<PAGE>



HERSHA HOSPITALITY TRUST


PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 1998.
[UNAUDITED, IN THOUSANDS]

<TABLE>
<CAPTION>




                          Historical                               Adjustments
                           Combined                                    and
                           Entities       Proceeds of  Pro Forma      Use of   Pro Forma
                        Initial Hotels     Offering    Company      Proceeds   Company
                        --------------     --------    -------      --------   -------
                                              [A]        [B]                     [C]
<S>                      <C>                <C>        <C>          <C>        <C>

Assets:
  Net Investment in Hotel
   Properties             $   26,904      $    --    $   26,904 $     250  [D] $ 40,489
                                                                     (552) [E]
                                                                     (150) [E]
                                                                   14,037  [F]
  Cash                         1,258        9,470        10,728    (8,378) [D]    2,350
  Other Assets                 1,536           --         1,536    (1,536) [E]       --
  Intangibles                  1,382           --         1,382       488  [D]    1,404
                                                                     (466) [E]
                          ----------      -------    ----------  ---------     --------
  Total Assets            $   31,080      $ 9,470    $   40,550 $   3,693      $ 44,243
                          ==========      =======    ========== =========      ========

Liabilities:
  Mortgages               $   19,800      $    --    $   19,800 $  (2,400) [D] $ 17,400
  Due to Related Parties       3,982           --         3,982    (3,982) [D]       --
  Accounts Payable, Accrued
   Expenses and Other
   Liabilities                   823           --           823      (823) [E]       --
                          ----------      -------    ---------- ---------      --------

  Total Liabilities           24,605           --        24,605    (7,205)       17,400
                          ----------      -------    ---------- ---------      --------

Minority Interest in
  Partnership                     --           --            --    18,355  [G]   18,355
                          ----------      -------    ---------- ---------      --------

Shareholders' Equity:
  Common Shares                   --           18            18        --            18

  Additional Paid-in Capital      --        9,452         9,452      (982) [H]    8,470

  Net Combined Equity          6,475           --         6,475    14,037  [F]
                                                                  (20,512)[G,H]      --
                          ----------      --------    ---------  --------       -------

  Total Shareholders'
  Equity                       6,475        9,470        15,945    (7,457)        8,488
                          ----------      --------    ---------  --------       -------
  Total Liabilities and
   Shareholders' Equity   $   31,080      $ 9,470    $   40,550 $   3,693      $ 44,243
                          ==========      =======    ========== =========      ========

</TABLE>


                                      F-10


<PAGE>



HERSHA HOSPITALITY TRUST


PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 1998.
[UNAUDITED, IN THOUSANDS]


[A]Represents  proceeds of the Offering ($11,000) less estimated expenses of the
   Offering  ($1,530)  which  excludes  $1,000 of proceeds  from sales of common
   shares to Hersha affiliates.

[B]Represents  the  combined  interests  of the  Initial  Hotels and the Company
   after the proceeds of the Offering, but before the use of proceeds.

[C]Represents  the  combined  interests  of  the  Company  after the  use of the
   proceeds of the offering.

[D]Net decrease reflects the following proposed transactions:
      Cash Not Being Purchased                                      $     1,258
      Repayment of Amounts Payable to Affiliates and Partners             3,982
      Repayment of Mortgage Indebtedness                                  2,400
      Payment of Franchise License Transfer Fees ($145)
        Transfer Taxes ($233) Improvements ($250) and Other ($110)          738
                                                                       --------
      Net Decrease in Cash                                          $     8,378
                                                                       ========

[E]Assets and liabilities; not being purchased consist of:
     Cash                                                           $    (1,258)
     Land and Building                                                     (552)
     Personal Property                                                     (150)
     Other Assets                                                        (1,536)
     Initial Franchise License Fees and Loan Acquisition Costs             (466)
     Accounts Payable, Accrued Expenses and Other Liabilities               823
                                                                     -----------
     Net Assets and Liabilities Not Purchased                       $    (3,139)
                                                                     ===========

[F]Where a number of businesses  combine prior to or  contemporaneously  with an
   initial public offering  Securities and Exchange  Commission Staff Accounting
   Bulletin  ["SAB"] 97 requires  that purchase  accounting  be applied.  SAB 97
   requires  that,  unless there is  persuasive  evidence to the  contrary,  the
   accounting  acquiror is the ownership group  receiving the largest  ownership
   interest in the combined entity. Of the twelve entities being combined, eight
   are limited  partnerships  ["LP's"] with the same one percent general partner
   [the  "Related  Entities"],  three are limited  partnerships  with  different
   general  partners  than  the  other  eight  and  one  is a  corporation  [the
   "Unrelated  Entities"].  Based on an analysis  of  ownership  interests,  the
   partners  of 1244  Associates  [one of the eight  LP's with the same  general
   partner] received  approximately 29 percent of the ownership  interest in the
   combined entity and 1244 Associates was deemed to be the acquiror.  Therefor,
   the  transaction  was  accounted  for as a purchase and  purchase  accounting
   adjustments  were made to the other  eleven  entities to adjust the assets to
   fair market value  measured by the number of partnership  units  allocated to
   each entity  multiplied  by $6 per unit.  Management  feels that the purchase
   price as measured by the units  approximates fair market value.  Where common
   ownership  existed by virtue of the same one percent general partner purchase
   accounting  adjustments  were  only  made  to the  extent  of the 99  percent
   non-common ownership. The purchase accounting adjustments are as follows:

     Partnership Units Distributed to Unrelated Entities Acquired   $       500
     99% of Partnership  Units Issued to Limited  Partners of
       Related Entities Acquired                                          2,392
                                                                    -----------

                                                                          2,892
     Purchase Price Per Unit                                        $         6
                                                                    -----------

     Total Purchase Price                                                17,352
     Book Value of Assets Purchased                                       3,315
                                                                    -----------

     Excess Purchase Price                                          $    14,037
                                                                    ===========



                                      F-11

<PAGE>



HERSHA HOSPITALITY TRUST


PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 1998.
[UNAUDITED, IN THOUSANDS]



[Continued]

[F]  [Continued]

     Excess purchase price is allocated as follows:

     Land                                                           $     1,355
     Buildings and Improvements                                          12,682
                                                                    -----------

     Total Addition to Net Investment in Hotel Properties           $    14,037
                                                                    ===========

[G]Represents the recognition of the interest in the  Partnership  that will not
   be owned by the Company determined as follows:

     Net Proceeds of Offering                                       $     9,470
     Net Combined Equity                                                  6,475
     Excess Purchase Price                                               14,037
     Net Assets Not Acquired                                             (3,139)
                                                                    -----------

                                                                         26,843
     Minority Interest Percentage                                         .6838
                                                                    -----------

     Minority Interest                                              $    18,355
                                                                    ===========

[H] Net decrease reflects the following proposed transactions:

      Elimination of Net Combined Equity                            $     6,475
      Excess Purchase Price                                              14,037
      Assets and Liabilities of Initial Hotels Not Purchased             (3,139)
      Recognition of Minority Interest in Partnership                   (18,355)
                                                                    -----------

                                                                    $      (982)
                                                                    ===========



                                      F-12

<PAGE>







                           INDEPENDENT AUDITORS' REPORT



To the Board of Directors and Shareholder
  Hersha Hospitality Trust

            We have audited the accompanying balance sheet of Hersha Hospitality
Trust  as of May 27,  1998.  This  balance  sheet is the  responsibility  of the
Company's management. Our responsibility is to express an opinion on the balance
sheet based on our audit.

            We  conducted  our  audit  in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain  reasonable  assurance  about  whether  the  balance  sheet is free of
material  misstatement.  An audit includes examining,  on a test bases, evidence
supporting  the amounts and  disclosures  in the  balance  sheet.  An audit also
includes assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall balance sheet presentation.  We
believe that our audit provides a reasonable basis for our opinion.

            In our opinion, the balance sheet referred to above presents fairly,
in all material respects,  the financial position of Hersha Hospitality Trust as
of May 27, 1998, in conformity with generally accepted accounting principles.





                                          MOORE STEPHENS, P. C.
                                          Certified Public Accountants.

Cranford, New Jersey
May 27, 1998 [Except as to
the Notes to the Financial Statements
as to which the Date is December 4, 1998]


                                      F-13

<PAGE>



HERSHA HOSPITALITY TRUST


BALANCE SHEETS

<TABLE>
<CAPTION>

                                                           September 30,   May 27,
                                                              1998          1998
                                                           [Unaudited]      ----
                                                            ---------
<S>                                                         <C>          <C>

Assets                                                      $        -- $        --
                                                            =========== ===========

Liabilities and Shareholders' Equity:
Liabilities                                                          --          --

Commitments and Contingencies                                        --          --

Shareholders' Equity:
  Common Shares, $.01 par value, 1,000 shares
   authorized, 100 shares issued and outstanding                      1           1

  Additional paid-in capital                                         99          99

  Subscription Receivable                                          (100)       (100)
                                                            ----------- -----------

  Total Liabilities and Shareholders' Equity                $        -- $        --
                                                            =========== ===========

</TABLE>


The Accompanying Notes Are an Integral Part of This Financial Statement.


                                      F-14

<PAGE>



HERSHA HOSPITALITY TRUST
NOTES TO BALANCE SHEET AS OF MAY 27, 1998


[1] Organization and Basis of Financial Presentation

Hersha  Hospitality  Trust [the  "Company"]  was formed in May,  1998 to acquire
equity   interests  in  ten  existing  hotel   properties.   The  Company  is  a
self-administered, Maryland real estate investment trust ["REIT"] and expects to
qualify as a REIT for  Federal  income tax  purposes.  As such,  the  Company is
subject to a number of organizational and operational requirements,  including a
requirement that it currently distribute at least 95% of its taxable income. The
Company intends to offer for sale 2,000,000 [See Note 3] Priority Class A Common
Shares of beneficial  interest of which 1,833,334  shares will be offered to the
public  and  166,666  shares  will be offered  to Mr.  Hasu P. Shah and  certain
affiliates  [the  "Hersha  Affiliates"]  in  an  initial  public  offering  [the
"Offering"] and Hersha Hospitality  Limited Partnership [the "Partnership"] will
issue  approximately  3,960,000 Units of partnership  interest  ["Units"] to the
Hersha  Affiliates  owning 100% of the  ownership  interest in the ten  existing
hotel  properties  [the "Initial  Hotels"],  which are redeemable  under certain
circumstances  beginning  after one year from the closing of the  Offering.  The
number of Units  issued is subject to  adjustment  based on the  performance  of
certain  Initial  Hotels  which  as of the  date  of the  Offering  do not  have
established operating histories.

Upon completion of the offering,  the Company will contribute  substantially all
of the net  proceeds of the  Offering  to the  Partnership  in  exchange  for an
approximate 32% general partnership interest in the Partnership. The Partnership
will use the  proceeds  from the  Company to acquire  the  Initial  Hotels.  The
Partnership  will acquire the Initial  Hotels in exchange  for (i) Units,  which
will  be  redeemable,  subject  to  certain  limitations,  for an  aggregate  of
approximately 3,960,000 Common Shares of the Company valued at approximately $24
million  based on an  offering  price of $6.00 per Common  Share [the  "Offering
Price"] , and (ii) the  assumption of  approximately  $26 million of outstanding
indebtedness  as of December 31, 1997.  The Hersha  Affiliates  have agreed that
they will (i)  exchange all their  interests in the Initial  Hotels for Units in
the  Partnership,  and (ii) grant an option to the Company to acquire any hotels
acquired or  developed  by the Hersha  Affiliates  within 15 miles of any of the
Initial Hotels or any hotel subsequently acquired by the Company.

After  consummation of the Offering,  (a) the Company will own approximately 32%
of the Partnership,  (b) the Hersha Affiliates will own approximately 68% of the
Partnership, and (c) the Partnership will own 100% of the equity interest in the
Initial Hotels.

[2] Summary of Significant Accounting Policies

Distributions - The Company intends to pay regular quarterly dividends which are
initially dependent upon receipt of distributions from the Partnership.

[3] Commitments and Contingencies

The Company, in conjunction with the Offering,  intends to amend its Declaration
of Trust to  provide  for the  issuance  of up to  50,000,000,  $.01 par  value,
Priority  Class A Common Shares of  beneficial  interest,  50,000,000,  $.01 par
value,  Class B Common Shares of beneficial  interest and  10,000,000,  $.01 par
value, Preferred Shares of beneficial interest.

The Priority  Class A Common Shares have priority as to the payment of dividends
until dividends equal $.72 per share on a cumulative basis and shares equally in
additional  dividends  after the Class B Common  Shares have  received  $.72 per
share  in each  annual  period.  The  Priority  Class A  Common  Shares  carry a
liquidation  preference of $6.00 per share plus unpaid  dividends and votes with
the Class B Common Shares on a one vote per share basis.  The Priority period of
the Class A Shares  will  commence  on the date of the  closing  of the  initial
public  offering  and end on the  earlier  of (i) five years  after the  initial
public  offering  of the  Priority  Common  Shares,  or (ii) the date that is 15
trading  days after the  Company  sends  notice to the  holders of the  Priority
Common Shares, provided that the closing bid price of the Priority Common Shares
is at least $7 on each trading day during such 15-day period.



                                      F-15


<PAGE>



HERSHA HOSPITALITY TRUST
NOTES TO BALANCE SHEET AS OF MAY 27, 1998, Sheet #2



[3] Commitments and Contingencies [Continued]

In conjunction  with the offering,  the Partnership will acquire the ten Initial
Hotels and will enter into percentage lease  agreements with Hersha  Hospitality
Management L.P. [the "Lessee"].  Under the Percentage Leases, the Partnership is
obligated  to pay the costs of certain  capital  improvements,  real  estate and
personal  property  taxes and property  insurance,  and to make available to the
Lessee an amount equal to 4% [6% for some hotels] of room  revenues per quarter,
on a  cumulative  basis,  for  the  periodic  replacement  or  refurbishment  of
furniture, fixtures and equipment at the Initial Hotels.

Pursuant  to the  Partnership  Agreement,  the Hersha  Affiliates  will  receive
Redemption  Rights,  which will enable them to cause the  Partnership  to redeem
their  interests in the  Partnership in exchange for cash or, at the election of
the Company, Class B Common Shares on a one-for-one basis. The Redemption Rights
may be exercised by the Hersha  Affiliates  commencing  one year  following  the
closing of the  Offering  depending  on the length of time the hotel has been in
operation.  The  number  of  Common  Shares  initially  issuable  to the  Hersha
Affiliates upon exercise of the Redemption Rights is approximately 3,960,000 and
has been  determined  based on the  value of  their  interests  in the  Combined
Entities  divided by the expected  offering price of $6.00 per share. The number
of shares issuable upon exercise of the Redemption  Rights will be adjusted upon
the  occurrence of stock  splits,  mergers,  consolidations  or similar pro rata
share  transactions  which  otherwise  would  have the  effect of  diluting  the
ownership interests of the Hersha Affiliates or the shareholders of the Company.

The  Company  acts as the general  partner in the  Partnership  and as such,  is
liable for all recourse  debt of the  Partnership  to the extent not paid by the
Partnership.  In the opinion of management,  the Company does not anticipate any
losses as a result of its general partner obligations.

The Company expects to incur expenses of  approximately  $275,000 related to the
transfer of ownership of the franchise  licenses from the existing owners to the
Lessee.

Summary operating results for the Initial Hotels [in thousands] are as follows:

                                       Nine months ended      Years  ended
                                         September 30,         December 31,
                                       1998      1997      1997    1996    1995
                                      -------   -------  -------  ------ -------
                                    [Unaudited][Unaudited]

Total Revenue                        $13,935   $ 9,692  $13,445 $ 9,989 $ 7,219
Total Expenses                        11,497     8,140   11,716  10,017   7,595
                                     -------   -------   ------  ------- -------

  Net Income [Loss]                  $ 2,438   $ 1,552   $1,729 $   (28)$  (376)
  -----------------                  =======   =======   ======  =======   ====

[4] Subsequent Events [Unaudited]

[A] Prior to the Offering,  the Company will adopt the Company's  "Option Plan".
The Option Plan will be administered by the Compensation  Committee of the Board
of Trustees, or its delegate [the "Administrator"].

Officers  and other  employees  of the  Company  generally  will be  eligible to
participate in the Option Plan. The  Administrator  will select the  individuals
who will participate in the Option Plan ["Participants"].


                                      F-16


<PAGE>



HERSHA HOSPITALITY TRUST
NOTES TO BALANCE SHEET AS OF MAY 27, 1998, Sheet #3




[4] Subsequent Event [Unaudited]

[A]  [Continued]  The Option  Plan will  authorize  the  issuance  of options to
purchase up to 650,000 Class B Common Shares. The Plan provides for the grant of
(i) options  intended to qualify as incentive stock options under Section 422 of
the Code, and (ii) options not intended to so qualify.  Options under the Option
Plan may be awarded by the  Administrator,  and the Administrator will determine
the option  exercise  period and any vesting  requirements.  The options granted
under the Option Plan will be exercisable  only if (i) the Company obtains a per
share closing  price on the Common Shares of $9.00 or higher for 20  consecutive
trading days and (ii) the closing  price per Common Share for the prior  trading
day was $9.00 or higher.  In addition,  no option  granted under the Option Plan
may be  exercised  more than five years  after the date of grant.  The  exercise
price for  options  granted  under the  Option  Plan will be  determined  by the
Compensation Committee at the time of grant.

No option  award may be granted  under the Option Plan more than ten years after
the date the  Board of  Trustees  approved  such  Plan.  The  Board may amend or
terminate  the  Option  Plan at any  time,  but an  amendment  will  not  become
effective without shareholder approval if the amendment (i) increases the number
of shares that may be issued under the Option Plan, (ii) materially  changes the
eligibility  requirements  or (iii)  extends the length of the Option  Plan.  No
amendment   will  affect  a   Participant's   outstanding   award   without  the
Participant's consent.

No options have been granted under the Option Plan.

[B] Prior to the  Offering,  the Board of  Trustees  will  also  adopt,  and the
Company's  sole  shareholder  will  approve,   the  Trustees'  Plan  to  provide
incentives  to attract  and retain  Independent  Trustees.  The  Trustees'  Plan
authorizes  the issuance of up to 200,000 Class B Common  Shares.  The Trustees'
Plan provides  for, in the event the Class B Common  Shares are  converted  into
another  security of the  Company,  the issuance of  equivalent  amounts of such
security  and options to purchase  such  security  into which the Class B Common
Shares are converted.

The Trustees' Plan provides for the grant of a  nonqualified  option for Class B
Common Shares to the Independent  Trustees of the Company who are members of the
Board on the  effective  date of the Offering.  The exercise  price of each such
option  will be equal to the  Offering  Price.  Each such  option  shall  become
exercisable for over the particular  Trustee's  initial term,  provided that the
Trustee is a member of the Board on the applicable date. An option granted under
the Trustees'  Plan will be  exercisable  only if (i) the Company  obtains a per
share  closing price on the Priority  Common Shares of $9.00 for 20  consecutive
trading days and (ii) the per share closing price on the Priority  Common Shares
for the  prior  trading  day was  $9.00 or  higher.  Options  issued  under  the
Trustees' Plan are exercisable for five years from the date of grant.

A Trustee's  outstanding  options will become fully  exercisable  if the Trustee
ceases to serve on the  Board due to death or  disability.  All  awards  granted
under the Trustees' Plan shall be subject to Board or other approval  sufficient
to provide  exempt  status for such grants under Section 16 of the Exchange Act,
as that section and Rules  thereunder are in effect from time to time. No option
may be granted under the  Trustees'  Plan more than 10 years after the date that
the Board of Trustees  approved the Plan.  The Board may amend or terminate  the
Trustees'  Plan at any time but an amendment will not become  effective  without
shareholder approval if the amendment increases the number of shares that may be
issued under the Trustees' Plan (other than equitable  adjustments  upon certain
corporate transactions).

No options have been granted under the Trustees' Plan.


                           .   .   .   .   .   .   .   .


                                      F-17

<PAGE>



                           INDEPENDENT AUDITORS' REPORT



To the Partners of
  Hersha Hospitality Management, L.P.

            We have audited the accompanying balance sheet of Hersha Hospitality
Management, L.P. as of May 27, 1998. This balance sheet is the responsibility of
the Partnership's management. Our responsibility is to express an opinion on the
balance sheet based on our audit.

            We  conducted  our  audit  in  accordance  with  generally  accepted
auditing  standards,  Those standards require that we plan and perform the audit
to obtain  reasonable  assurance  about  whether  the  balance  sheet is free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting  the amounts and  disclosures  in the  balance  sheet.  An audit also
includes assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall balance sheet presentation.  We
believe that our audit provides a reasonable basis for our opinion.

            In our opinion, the balance sheet referred to above presents fairly,
in  all  material  respects,   the  financial  position  of  Hersha  Hospitality
Management,  L.P. as of May 27, 1998,  in  conformity  with  generally  accepted
accounting principles.




                                          MOORE STEPHENS, P. C.
                                          Certified Public Accountants.
Cranford, New Jersey
May 27, 1998

                                      F-18


<PAGE>



HERSHA HOSPITALITY MANAGEMENT, L.P.


BALANCE SHEETS


                                                         September 30,   May 27,
                                                             1998         1998
                                                          [Unaudited]     ----
                                                           ---------

Assets                                                  $        -- $        --
                                                        =========== ===========

Liabilities and Partners' Capital:
Liabilities                                                      --          --

Commitments and Contingencies                                    --          --

Partners' Capital                                                --          --
                                                        ----------- -----------

  Total Liabilities and Partners' Capital               $        -- $        --
                                                        =========== ===========


The Accompanying Notes Are an Integral Part of This Financial Statement.

                                      F-19


<PAGE>



HERSHA HOSPITALITY MANAGEMENT, L.P.
NOTES TO BALANCE SHEET AS OF MAY 27, 1998.




[1] Organization

Hersha Hospitality Management,  L.P. [the "Lessee"] was organized under the laws
of the State of  Pennsylvania  in May,  1998 to lease and operate  ten  existing
hotel properties from Hersha Hospitality Limited Partnership [the "Partnership"]
[collectively the "Initial Hotels"]. The Lessee is owned by Mr. Hasu P. Shah and
certain affiliates some of whom have ownership interests in the Initial Hotels.

[2] Commitments

The Lessee will enter into  Percentage  Leases,  each with an initial  term of 5
years with two 5 year renewal  options,  relating to each of the Initial Hotels.
Pursuant to the terms of the  Percentage  Leases,  the Lessee is required to pay
the greater of the Base Rent or the Percentage Rent for hotels with  established
operating histories. The Base Rent is 6.5 percent of the purchase price assigned
to each Initial Hotel.  The Percentage  Rent for each Initial Hotel is comprised
of (i) a percentage of room revenues up to the  Threshold,  (ii) a percentage of
room  revenues  in excess  of the  Threshold,  but not more  than the  Incentive
Threshold,  (iii) a  percentage  of room  revenues  in excess  of the  Incentive
Threshold and (iv) a percentage of revenues other than room revenues. For hotels
with limited operating histories,  the leases provide for the payment of Initial
Fixed Rent for  certain  periods as  specified  in the leases and the greater of
Base Rent or Percentage  Rent  thereafter.  The Lessee also will be obligated to
pay certain other amounts,  including  interest  accrued on any late payments or
charges.  The Lessee is  entitled  to all  profits  from the  operations  of the
Initial Hotels after the payment of certain specified operating expenses.

The Lessee  will assume the rights and  obligations  under the terms of existing
franchise licenses relating to the Initial Hotels upon acquisition of the hotels
by the Partnership. The franchise licenses generally specify certain management,
operational,  accounting,  reporting and marketing standards and procedures with
which the  franchisee  must comply and provide for annual  franchise  fees based
upon percentages of gross room revenue.

The Lessee will provide certain  administrative  services to the Partnership for
an annual fee of $55,000 plus $10,000 per hotel.


                           .   .   .   .   .   .   .   .


                                      F-20

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


PRO FORMA  CONDENSED  COMBINED  STATEMENT  OF  OPERATIONS  FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 1998.
[UNAUDITED IN THOUSANDS]


This unaudited pro forma Condensed Combined Statement of Operations is presented
as if the  sale of the  Initial  Hotels  and the  consummation  of the  Offering
contemplated  by this prospectus had occurred on January 1, 1997. Such pro forma
information  is based in part upon the Combined  Statements of Operations of the
Combined  Entities - Initial  Hotels and the  application of the proceeds of the
Offering  as set  forth  under the  caption  "Use of  Proceeds."  It is meant to
represent the pro forma operations of Hersha Hospitality  Management,  L.P. [the
"Lessee"]  and successor to the  operations  of the Combined  Entities - Initial
Hotels.  The separate  operations  of the Lessee are  inconsequential.  This pro
forma  information  should be read in  conjunction  with the Combined  Financial
Statements and Notes thereto of the Combined  Entities - Initial Hotels included
at pages F-31 through F-38 of this  Prospectus.  In  management's  opinion,  all
adjustments necessary to reflect the effects of this transaction have been made.

This  unaudited  pro forma  Condensed  Combined  Statement of  Operations is not
necessarily  indicative of what actual results of operations of the Lessee would
have been assuming such  transactions  had been completed as of January 1, 1997,
nor does it purport to represent the results of operations for future periods.

                                          Nine months ended September 30, 1998
                                         Historical
                                          Combined
                                         Entities -
                                       Initial Hotels   Adjustments  Pro Forma
                                       --------------   -----------  ---------

Total Revenue                             $13,935     $      --     $ 13,935
Expenses:
  Initial Hotel Operating
  Costs and Expenses                        6,806          (417)[A]    6,389
  Advertising and Marketing                   388            --          388
  Depreciation and Amortization             1,161        (1,135)[B]       26
  Interest Expense                          1,497        (1,497)[C]       --
  General and Administrative                1,645          (112)[D]    1,703
                                                            170 [E]
  Percentage Lease Payments                    --         5,108 [F]    5,108
                                          -------     ---------     --------

  Lessee Operating Income                 $ 2,438     $  (2,117)    $    321
  -----------------------                 =======     =========     ========

[A] Decrease  reflects  personal  property,   real  estate  taxes  and  casualty
    insurance to be paid by the Partnership.
[B] Decrease reflects  elimination of amortization  expense excluding  franchise
    fee amortization and the elimination of depreciation expense at the Combined
    Entity level.
[C] Decrease reflects  reduction of interest costs due to the expected repayment
    of  certain  of  the  related  party  and  mortgage   indebtedness  and  the
    elimination of the remaining interest to be paid by the Partnership.
[D] Decrease  reflects  the  elimination  of certain  expenses to be paid by the
    Partnership as required by the Administrative Services Agreement.
[E] To  eliminate  related  party  management  fees of  $288  and  replace  with
    anticipated salaries of $458 based on salary agreements.

                                      F-21


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


PRO FORMA  CONDENSED  COMBINED  STATEMENT  OF  OPERATIONS  FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 1998.
[UNAUDITED IN THOUSANDS]


[Continued]

[F] Represents  lease  payments  calculated  on a pro forma basis using the rent
    provisions in the Percentage  Lease  Agreements.  Percentage rents under the
    lease agreements are calculated  under two methods  depending on whether the
    hotel is a  stabilized  hotel  with an  established  operating  history or a
    newly-developed or newly-renovated  hotel.  Stabilized hotels pay percentage
    rent  based  on a  percentage  of room  revenue  which  changes  at  various
    thresholds  as  described  on  pages  46 and 47 of  this  prospectus  plus a
    percentage  of all  non-room  revenue.  Newly-developed  or  newly-renovated
    hotels  pay  initial  fixed  rent for the first two years of  operation  and
    percentage rent thereafter with such initial fixed rent being  recognized on
    a straight-line basis over the course of the period presented. Certain newly
    developed or newly-renovated  hotels have not been in operation for the full
    period  presented and in those cases percentage rent payments are recognized
    on a straight-line basis prorated for the period the hotel was in operation.
    Pro forma percentage rent payments for stabilized hotels has been calculated
    using the terms of the percentage lease agreement applied to historical room
    revenue  and other  revenue  for the period  presented.  For the nine months
    ended  September 30, 1998  percentage  lease  payments  consist of $2,431 of
    percentage rent and $2,677 of initial fixed rent calculated as follows:

    Hotels Under Percentage Lease Agreements:
      Holiday Inn - Harrisburg, PA                    $   1,203
      Hampton Inn - Selinsgrove, PA                         528
      Clarion Suites - Philadelphia, PA                     700
                                                      ---------
      Total                                           $   2,431
                                                      =========


    Hotels Under Initial Fixed Rent Agreements:
      Holiday Inn Express - Hershey, PA               $     596
      Holiday Inn Express - New Columbia, PA                374
      Holiday Inn Express - Harrisburg, PA                  378
      Hampton Inn - Carlisle, PA                            524
      Comfort Inn - Denver, PA                              197
      Comfort Inn - West Hanover, PA (Open 5 months)        214
      Holiday Inn - Milesburg, PA                           394
                                                      ---------
      Total                                           $   2,677
                                                      =========


                                      F-22



<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


PRO FORMA  CONDENSED  COMBINED  STATEMENT  OF  OPERATIONS  FOR THE YEAR  ENDED
DECEMBER 31, 1997.
[UNAUDITED IN THOUSANDS]



This unaudited pro forma Condensed Combined Statement of Operations is presented
as if the  sale of the  Initial  Hotels  and the  consummation  of the  Offering
contemplated  by this prospectus had occurred on January 1, 1997. Such pro forma
information  is based in part upon the Combined  Statements of Operations of the
Combined  Entities - Initial  Hotels and the  application of the proceeds of the
Offering  as set  forth  under the  caption  "Use of  Proceeds."  It is meant to
represent the pro forma operations of Hersha Hospitality  Management,  L.P. [the
"Lessee"]  and successor to the  operations  of the Combined  Entities - Initial
Hotels.  The separate  operations  of the Lessee are  inconsequential.  This pro
forma  information  should be read in  conjunction  with the Combined  Financial
Statements and Notes thereto of the Combined  Entities - Initial Hotels included
at pages F-31 through F-38 of this  Prospectus.  In  management's  opinion,  all
adjustments necessary to reflect the effects of this transaction have been made.

This  unaudited  pro forma  Condensed  Combined  Statement of  Operations is not
necessarily  indicative of what actual results of operations of the Lessee would
have been assuming such  transactions  had been completed as of January 1, 1997,
nor does it purport to represent the results of operations for future periods.

                                               Year ended December 31, 1997
                                         Historical
                                          Combined
                                         Entities -
                                       Initial Hotels   Adjustments    Pro Forma
                                       --------------   -----------    ---------

Total Revenue                             $13,445     $                $ 13,445
Expenses:
  Initial Hotel Operating
  Costs and Expenses                        7,088          (375)[A]       6,713
  Advertising and Marketing                   370            --             370
  Depreciation and Amortization             1,189          (988)[B]         201
  Interest Expense                          1,354        (1,354)[C]          --
  General and Administrative                1,701          (123)[D]       1,916
                                                            338 [E]
  Other                                        14            --              14
  Percentage Lease Payments                    --         5,129 [F]       5,129
                                          -------     ---------        --------

  Lessee Operating Income                 $ 1,729     $  (2,627)       $   (898)
  -----------------------                 =======     =========        ========


[A] Decrease  reflects  personal  property,   real  estate  taxes  and  casualty
    insurance to be paid by the Partnership.
[B] Decrease reflects  elimination of amortization  expense excluding  franchise
    fee  amortization,  write-off  of loan  acquisition  fees upon  transfer  of
    mortgage  indebtedness  to the Company and the  elimination of  depreciation
    expense at the Combined Entity level.
[C] Decrease reflects  reduction of interest costs due to the expected repayment
    of  certain  of  the  related  party  and  mortgage   indebtedness  and  the
    elimination of the remaining interest to be paid by the Partnership.
[D] Decrease  reflects  the  elimination  of certain  expenses to be paid by the
    Partnership as required by the Administrative Services Agreement.
[E] To  eliminate  related  party  management  fees of  $272  and  replace  with
    anticipated salaries of $610 based on salary agreements.


                                      F-23

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


PRO FORMA  CONDENSED  COMBINED  STATEMENT  OF  OPERATIONS  FOR THE YEAR  ENDED
DECEMBER 31, 1997.
[UNAUDITED IN THOUSANDS]



[Continued]


[F] Represents  lease  payments  calculated  on a pro forma basis using the rent
    provisions in the Percentage  Lease  Agreements.  Percentage rents under the
    lease agreements are calculated  under two methods  depending on whether the
    hotel is a  stabilized  hotel  with an  established  operating  history or a
    newly-developed or newly-renovated  hotel.  Stabilized hotels pay percentage
    rent  based  on a  percentage  of room  revenue  which  changes  at  various
    thresholds  as  described  on  pages  46 and 47 of  this  prospectus  plus a
    percentage  of all  non-room  revenue.  Newly-developed  or  newly-renovated
    hotels  pay  initial  fixed  rent for the first two years of  operation  and
    percentage rent thereafter with such initial fixed rent being  recognized on
    a straight-line basis over the course of the period presented. Certain newly
    developed or newly-renovated  hotels have not been in operation for the full
    period  presented and in those cases percentage rent payments are recognized
    on a straight-line basis prorated for the period the hotel was in operation.
    Pro forma percentage rent payments for stabilized hotels has been calculated
    using the terms of the percentage lease agreement applied to historical room
    revenue  and other  revenue  for the  period  presented.  For the year ended
    December 31, 1997 percentage  lease payments consist of $3,248 of percentage
    rent and $1,881 of initial fixed rent calculated as follows:

    Hotels Under Percentage Lease Agreements:
      Holiday Inn - Harrisburg, PA                    $  1,614
      Hampton Inn - Selinsgrove, PA                        658
      Clarion Suites - Philadelphia, PA                    976
                                                      ---------

      Total                                           $  3,248
                                                      =========

    Hotels Under Initial Fixed Rent Agreements:
      Holiday Inn Express - Hershey, PA
        (Open 3 months)                               $    199
      Holiday Inn Express - New Columbia, PA
        (Open 1 month)                                      42
      Holiday Inn Express - Harrisburg, PA                 504
      Hampton Inn - Carlisle, PA (Open 7 months)           349
      Comfort Inn - Denver, PA                             262
      Holiday Inn - Milesburg, PA                          525
                                                      --------

      Total                                           $  1,881
                                                      ========

                                      F-24


<PAGE>



                           INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholder
  Hersha Hospitality Trust

            We have  audited the  accompanying  combined  balance  sheets of the
Combined  Entities - Initial  Hotels as of December  31, 1997 and 1996,  and the
related combined  statements of operations,  owners' equity,  and cash flows for
each of the three years in the period ended  December 31, 1997.  Our audits also
included the combined  financial  statement  schedule included on pages F-29 and
F-30 of the accompanying Prospectus. These Combined financial statements and the
combined  financial  statement  schedule are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion  on these  combined
financial  statements and the combined financial statement schedule based on our
audits.

            We  conducted  our  audits in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the combined financial  statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence  supporting  the  amounts and  disclosures  in the  combined  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
combined financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

            In our opinion,  the financial  statements referred to above present
fairly,  in all  material  respects,  the  combined  financial  position  of the
Combined  Entities - Initial  Hotels as of December  31, 1997 and 1996,  and the
combined  results of their operations and their cash flows for each of the three
years in the period ended  December  31,  1997,  in  conformity  with  generally
accepted  accounting  principles.  In  addition,  in our  opinion,  the combined
financial  statement schedule referred to above, when considered in relationship
to the basic combined financial statements taken as a whole, presents fairly, in
all material  respects,  the information  required to be included  therein as of
December 31, 1997.



                                          MOORE STEPHENS, P. C.
                                          Certified Public Accountants.

Cranford, New Jersey
March 21, 1998


                                      F-25

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


COMBINED BALANCE SHEETS
[IN THOUSANDS]


<TABLE>
<CAPTION>



                                             September 30,       December 31,
                                             -------------       ------------
                                                  1998          1997       1996
                                                -------       -------     ------
                                              [Unaudited]
<S>                                          <C>            <C>        <C>
Assets:
Investment in Hotel Properties:
  Land                                       $      2,099   $   2,099   $     1,843
  Buildings and Improvements                       22,274      19,276         9,950
  Furniture, Equipment and Other                    6,977       6,056         3,682
                                             ------------   ---------   -----------

  Totals                                           31,350      27,431        15,475
  Less: Accumulated Depreciation                    4,446       3,356         2,533
                                             ------------   ---------   -----------

  Totals                                           26,904      24,075        12,942
  Construction in Progress                             --       1,412           857
                                             ------------   ---------   -----------

  Net Investment in Hotel Properties               26,904      25,487        13,799

  Cash and Cash Equivalents                         1,258         694           237
  Accounts Receivable                                 626         394           191
  Prepaid Expenses and Other Assets                   339         182           154
  Due from Related Parties                            571         268           107
  Intangible Assets                                 1,382       1,427         1,418
                                             ------------   ---------   -----------

  Total Assets                               $     31,080   $  28,452   $    15,906
                                             ============   =========   ===========

Liabilities and Owners' Equity:
  Mortgages Payable                          $     19,800   $  14,713   $     8,571
  Accounts Payable and Accrued Expenses               493       1,092           649
  Accrued Expenses - Related Parties                  116         153            11
  Due to Related Parties                            3,982       9,169         4,236
  Other Liabilities                                   214         172           250
                                             ------------   ---------   -----------

  Total Liabilities                                24,605      25,299        13,717
Commitments                                            --          --            --
Owners' Equity:
  Net Combined Equity                               6,475       3,153         2,189
                                             ------------   ---------   -----------

  Total Liabilities and Owners' Equity       $     31,080   $  28,452   $    15,906
                                             ============   =========   ===========
</TABLE>


The  Accompanying  Notes  Are an  Integral  Part of These  Combined  Financial
Statements.

                                      F-26


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


COMBINED STATEMENTS OF OPERATIONS
[IN THOUSANDS]



<TABLE>
<CAPTION>
                               Nine months ended           Years  ended
                                 September 30,              December 31,
                                1998       1997        1997       1996      1995
                               -------    -------    -------    -------    -------
                             [Unaudited][Unaudited]
<S>                           <C>        <C>         <C>        <C>        <C>

Revenues from Hotel Operations:
  Room Revenue               $   11,824  $   7,750 $  10,880   $   7,273 $    5,262
  Restaurant Revenue              1,497      1,377     1,744       2,106      1,515
  Other Revenue                     614        565       821         610        442
                             ----------  --------- ---------   --------- ----------

  Total Revenue                  13,935      9,692    13,445       9,989      7,219
                             ----------  --------- ---------   --------- ----------

Expenses:
  Hotel Operating Expenses        5,732      4,284     5,906       4,887      3,789
  Restaurant Operating Expenses   1,074        850     1,182       1,406        961
  Advertising and Marketing         388        281       370         418        185
  Depreciation and Amortization   1,161        799     1,189         924        711
  Interest Expense                1,138        710       821         605        434
  Interest Expense -
    Related Parties                 359        121       533         316        200
  General and Administrative      1,357        939     1,381       1,085        779
  General and Administrative -
   Related Parties                  288        142       320         364        102
  Loss on Asset Disposals            --         --        --          12        284
  Liquidation Damages                --         14        14          --        150
                             ----------  --------- ---------   --------- ----------

  Total Expenses                 11,497      8,140    11,716      10,017      7,595
                             ----------  --------- ---------   --------- ----------

  Net Income [Loss]          $    2,438  $   1,552 $   1,729   $     (28)$     (376)
                             ==========  ========= =========   ========= ==========

</TABLE>


The  Accompanying  Notes  Are an  Integral  Part of These  Combined  Financial
Statements.


                                      F-27

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


COMBINED STATEMENTS OF OWNERS' EQUITY
[IN THOUSANDS]





                                                  Net Combined Owners' Equity

Balance - December 31, 1994                            $        772

  Net [Loss]                                                   (376)
  Capital Contributions                                       2,287
  Cash Distributions                                           (466)
                                                       ------------

Balance - December 31, 1995                                   2,217

  Net [Loss]                                                    (28)
  Capital Contributions                                         470
  Cash Distributions                                           (470)
                                                       ------------

Balance - December 31, 1996                                   2,189

  Net Income                                                  1,729
  Capital Contributions                                          59
  Cash Distributions                                           (824)
                                                       ------------

Balance - December 31, 1997                                   3,153

  Net Income                                                  2,438
  Capital Contributions                                       1,156
  Cash Distributions                                           (272)
                                                       ------------

Balance - September 30, 1998 [Unaudited]               $      6,475
                                                       ============




The  Accompanying  Notes  Are an  Integral  Part of These  Combined  Financial
Statements.

                                      F-28


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]

<TABLE>
<CAPTION>

                                 Nine months ended            Years  ended
                                   September 30,               December 31,
                                 1998         1997     1997       1996       1995
                                 -------    -------  -------    -------    -------
                               [Unaudited][Unaudited]
<S>                           <C>         <C>        <C>       <C>        <C>

Operating Activities:
  Net income [Loss]           $    2,438  $   1,552 $   1,729  $     (28)  $  (376)
  Adjustments to Reconcile Net
   Income to Net Cash Provided by
   Operating Activities:
   Depreciation and Amortization
     Expense                       1,181        834     1,246        966       751
   Loss on Disposal of Assets         --         --        --         12       284
   Writeoff of Financing Fees         --         --        44         --        --

  Changes in Assets and Liabilities:
   Accounts Receivable              (238)      (385)     (203)       105      (226)
   Prepaid Expenses and Other
     Assets                          (45)       (79)      (28)       (28)       39
   Accounts Payable and Accrued
     Expenses                       (499)        84       584        241       293
   Other Liabilities                 (97)      (199)      (78)        79       129
                              ----------  ---------  --------  ---------   -------

  Net Cash - Operating
     Activities                    2,740      1,807     3,294      1,347       894
                              ----------  ---------  --------  ---------   -------

Investing Activities:
  Improvements and Additions to
   Hotel Properties               (2,553)    (9,748)  (12,821)    (5,601)   (5,086)
  Payment for Intangibles             --       (156)     (166)      (117)     (925)
  Advances to Related Parties       (501)       (50)     (268)       (99)     (576)
  Repayment of Advances to
   Related Parties                   198        107       107        584        62
  Proceeds from Sale of Assets        --         --        --        129        --
                              ----------  --------- ---------  --------- ----------

  Net Cash - Investing
     Activities                   (2,856)    (9,847)  (13,148)    (5,104)   (6,525)
                              ----------  --------- ---------  --------- ----------


Financing Activities:
  Proceeds from Mortgages and
   Notes Payable                   5,639      6,409     9,526      3,631     4,615
  Principal Payments on Mortgages
   and Notes Payable                (552)    (3,304)   (3,383)      (612)   (1,143)
  Advances from Related Parties    2,420     10,356    14,378      2,756       809
  Repayments of Advances from
   Related Parties                (7,711)    (4,950)   (9,445)    (1,915)   (1,065)
  Capital Contributions            1,156          9        59        470     2,287
  Distributions Paid                (272)      (341)     (824)      (470)     (466)
                              ----------  ---------  --------  ---------  --------

  Net Cash - Financing
     Activities                      680      8,179    10,311      3,860     5,037
                              ----------  ---------  --------  ---------  --------

  Net Increase in Cash and Cash
   Equivalents - Forward      $      564  $     139 $     457  $     103 $    (594)

</TABLE>


The  Accompanying  Notes  Are an  Integral  Part of These  Combined  Financial
Statements.


                                      F-29

<PAGE>

COMBINED ENTITIES - INITIAL HOTELS


COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]

<TABLE>
<CAPTION>


                                 Nine months ended          Years  ended
                                   September 30,            December 31,
                                  1998       1997     1997       1996       1995
                                 -------    -------  -------    -------    -------
                               [Unaudited][Unaudited]

<S>                             <C>         <C>      <C>         <C>       <C>

  Net Increase in Cash and Cash
   Equivalents - Forwarded   $      564  $     139 $     457   $     103 $     (594)

Cash and Cash Equivalents at
  Beginning of Periods              694        237       237         134        728
                             ----------  --------- ---------   --------- ----------

  Cash and Cash Equivalents at
   End of Periods            $    1,258  $     376 $     694   $     237 $      134
                             ==========  ========= =========   ========= ==========


Supplemental Disclosures of Cash Flow Information:
  Cash paid during the periods for:
   Interest [Net of Amounts
   Capitalized]              $    1,497  $     953 $   1,133   $     903 $      591

</TABLE>

The  Accompanying  Notes  Are an  Integral  Part of These  Combined  Financial
Statements.

                                      F-30


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]



[1] Organization, Proposed Initial Public Offering and Basis of Presentation

Organization - Hersha  Hospitality Trust [the "Company"] has been established to
own initially ten existing  hotels  [collectively  the "Initial  Hotels"] and to
continue the hotel  acquisition  and  operating  strategies of Mr. Hasu P. Shah,
Chairman of the Board of Trustees  and  President  of the  Company.  The Company
intends to qualify as a real estate  investment  trust [REIT] under the Internal
Revenue  Code of 1986,  as amended,  [the "Code"] . The Initial  Hotels  include
three  hotels  operated as Holiday Inn  Express(R)  hotels,  two Hampton  Inn(R)
hotels,  two Holiday Inn(R) hotels,  two Comfort Inn(R) hotels,  one of which is
under  construction,  and one Clarion  Suites(R)  hotel with an aggregate of 989
rooms and are located in  Pennsylvania.  Upon completion of the proposed initial
public  offering [see below],  the Company will own an  approximate  32% general
partnership interest in Hersha Hospitality Limited  Partnership,  a Pennsylvania
limited  partnership [the  "Partnership"].  The Company will be the sole general
partner of the  Partnership.  The  Partnership  will own the Initial  Hotels and
lease them to Hersha Hospitality  Management,  L.P.  ["Lessee"] under Percentage
Leases, each having a 5 year term with two 5 year renewals,  which shall provide
for rent equal to the greater of (i) fixed base rent, or (ii)  percentage  rents
based upon specific percentages of room and other revenue of each of the Initial
Hotels.  The  Company  will enter  into  management  agreements  with the Lessee
whereby  the  Lessee  will be  required  to  perform  all  management  functions
necessary  to operate  the Initial  Hotels.  Under the  administrative  services
agreement, the Lessee will be paid a fee equal to $55 plus $10 per hotel or $155
per year based on the ten initial hotels.

Basis of Presentation - The combined  financial  statements include the accounts
of various partnerships,  individuals, certain other corporations and Subchapter
S  corporations  which  perform  property  management  services and own property
improvements and furniture and fixtures  [collectively the "Combined  Entities"]
[See  Note 5] using  their  historical  cost  basis.  No  adjustments  have been
reflected in these combined financial  statements to give effect to the purchase
of the Initial Hotels by the Partnership.

The Combined Entities are owned by Mr. Hasu P. Shah his wife, two sons and seven
other  unrelated  individuals  for all periods  presented [the  individuals  and
Combined Entities are collectively referred to as the "Hersha Affiliates"].  The
aforementioned  eleven  individuals in their capacities as owners,  partners and
stockholders  have  delegated  management of all of the entities to a management
control group  consisting  of seven of the eleven  individuals.  The  management
control group has complete day to day  administrative  and managerial  authority
and responsibility over the portfolio of hotels. Due to common management of the
Combined  Entities,  the  historical  combined  financial  statements  have been
accounted  for as a group of entities  under  common  control.  All  significant
intercompany  transactions  and balances  have been  eliminated  in the combined
presentation.

Proposed  Initial Public  Offering - The Company  expects to file a registration
statement  with the  Securities  and Exchange  Commission  pursuant to which the
Company expects to offer 1,833,334 Class A Common Shares of beneficial  interest
to the public and 166,666 Class A Common  Shares of  beneficial  interest to Mr.
Hasu P. Shah and certain  affiliates of Mr. Hasu P. Shah [the  "Offering"].  The
Company  expects to qualify as a real estate  investment  trust  under  Sections
856-860 of the Code. Under the proposed  structure,  the Company will become the
sole general partner in the  Partnership  and the Hersha  Affiliates will be the
limited partners.

Upon completion of the Offering,  the Company will contribute  substantially all
of the net  proceeds of the  offering  to the  Partnership  in  exchange  for an
approximate 32% general partnership interest in the Partnership. The Partnership
will use the  proceeds  from the Company to acquire the Initial  Hotels from the
Combined  Entities and to repay certain  outstanding  indebtedness.  Rather than
receiving cash for their interests in the Combined Entities upon the sale of the
Initial  Hotels,   the  Hersha   Affiliates  have  elected  to  receive  limited
partnership  interests  in  the  Partnership   aggregating  an  approximate  68%
ownership interest in the Partnership.

                                      F-31


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]



[1]  Organization,  Proposed Initial Public Offering and Basis of Presentation
[Continued]

Proposed  Initial  Public  Offering  [Continued]  -  After  consummation  of the
Offering,  the Company's  acquisition of an interest in the  Partnership and the
Partnership's  acquisition  of the  Initial  Hotels,  (a) the  Company  will own
approximately  32% of the  Partnership,  (b) the Hersha  Affiliates  will own an
aggregate of approximately 68% of the Partnership,  and (c) the Partnership will
own 100% of the equity interest in the Initial Hotels.

[2] Summary of Significant Accounting Policies

Nature of Operations - Operations consist of hotel room rental, conferences room
rental  and the  associated  sales  of food  and  beverages  principally  in the
Harrisburg and central Pennsylvania area.

Investment in Hotel  Properties - Investment in hotel  properties  are stated at
cost.  Depreciation for financial  reporting  purposes is principally based upon
the straight-line  method for buildings and improvements and accelerated methods
for furniture and equipment  acquired  prior to the year ended December 31, 1997
and the straight-line method thereafter.

The estimated  lives used to  depreciate  the Initial  Hotel  properties  are as
follows:

                                               Years
                                               -----
Building and Improvements                    15 to 40
Furniture and Equipment                       5 to 7

Maintenance  and repairs are charged to operations as incurred;  major  renewals
and betterments are capitalized.  Upon the sale or disposition of a fixed asset,
the asset and related  accumulated  depreciation  are removed from the accounts,
and the gain or loss is included in income from operations.

Depreciation  expense was $1,076, $819 and $624 for the years ended December 31,
1997, 1996 and 1995, respectively.

Room linens and restaurant  supplies are capitalized and amortized utilizing the
straight-line method over periods of three and two years, respectively,  and are
charged to Hotel Operating Expenses.  Amortization  expense was $57, $42 and $40
for the years ended December 31, 1997, 1996 and 1995, respectively.

Impairment of Long-Lived  Assets - Long-lived assets are reviewed for impairment
whenever events or changes in business  circumstances indicate that the carrying
amount  of the  assets  may  not be  fully  recoverable.  The  Company  performs
undiscounted  cash flow  analyses to determine if an  impairment  exists.  If an
impairment  is determined to exist,  any related  impairment  loss is calculated
based on fair value.

Cash and Cash  Equivalents - Cash and cash  equivalents are comprised of certain
highly  liquid  investments  with a  maturity  of  three  months  or  less  when
purchased.

Inventories - Inventories,  consisting primarily of food and beverages and which
are included in prepaid  expenses and other  assets,  are stated at the lower of
cost [generally, first-in, first-out] or market.

Deferred Offering Cost - Costs of $106 at September 30, 1998 associated with the
anticipated  public  offering  are  deferred  and will be  charged  against  the
proceeds of the Offering. If the Offering is not consummated,  the costs will be
charged to operations.

                                      F-32


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]



[2] Summary of Significant Accounting Policies [Continued]

Intangible Assets - Intangible assets are carried at cost and consist of initial
franchise fees, loan  acquisition  costs and goodwill.  Amortization is computed
using the  straight-line  method based upon the terms of the  franchise and loan
agreements  which  range  from 5 to 30  years,  and  over a 15 year  period  for
goodwill.

Income  Taxes - The Combined  Entities are not a legal entity  subject to income
taxes. Hersha Enterprises,  Ltd., an entity included in these combined financial
statements,  is a  taxable  corporate  entity  [See  Note 5].  Income  taxes are
provided  for  the  tax  effects  of  transactions  reported  in  the  financial
statements and consist of taxes currently due plus deferred taxes resulting from
temporary differences. Such temporary differences result from differences in the
carrying  value  of  assets  and  liabilities  for tax and  financial  reporting
purposes.  The  deferred  tax assets and  liabilities  represent  the future tax
consequences  of those  differences,  which will either be taxable or deductible
when the assets and  liabilities  are recovered or settled.  Deferred  taxes are
also recognized for operating losses that are available to offset future taxable
income.  Valuation  allowances are  established to reduce deferred tax assets to
the amount expected to be realized. The Combined Partnerships and S corporations
are not  subject to  federal  or state  income  taxes;  however,  they must file
informational  income tax returns and the  partners  must take income or loss of
the  Combined  Entities  into  consideration  when filing their  respective  tax
returns.  The cumulative  difference between the book basis and tax basis of the
Combined  Entities'  assets and  liabilities is  approximately  $3.8 million due
primarily to depreciation and amortization expense on the tax basis in excess of
the book basis.

Revenue  Recognition - Revenue is recognized as earned which is generally when a
guest occupies a room and utilizes the hotel's services.

Concentration of Credit Risk - Financial  instruments  that potentially  subject
the Company to  concentrations  of credit risk include cash and cash equivalents
and accounts receivable arising from its normal business activities. The Company
places its cash with high credit  quality  financial  institutions.  The Company
does not require collateral to support its financial instruments.

The Company periodically has money in financial  institutions that is subject to
normal credit risk beyond insured  amounts.  This credit risk,  representing the
excess of the bank's deposit  liabilities  reported by the bank over the amounts
that would have been covered by federal insurance, amounted to approximately $71
and $-0- at December 31, 1997 and 1996, respectively.

The  Company's  extension  of  credit  to  its  customers  results  in  accounts
receivable  arising from its normal  business  activities.  The Company does not
require  collateral  from its  customers,  but routinely  assesses the financial
strength of its customers. Based upon factors surrounding the credit risk of its
customers and the Company's historical collection  experience,  no allowance for
uncollectible  accounts  has been  established  at  December  31, 1997 and 1996,
respectively.  The Company  believes  that its accounts  receivable  credit risk
exposure is limited. Such assessment may be subject to change in the near term.

Use of Estimates - The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


                                      F-33


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]


[2] Summary of Significant Accounting Policies [Continued]

Advertising  and  Marketing -  Advertising  costs are  expensed as incurred  and
totaled  $370,  $418 and $185 for the years ended  December 31,  1997,  1996 and
1995,  respectively.  In connection with its franchise agreements,  a portion of
the  franchise  fees  paid  is for  marketing  services.  Payments  under  these
agreements  related to marketing services amounted to $201, $114 and $78 for the
years ended December 31, 1997, 1996 and 1995, respectively,  and are included in
Hotel Operating Expenses.

[3] Intangible Assets

At December 31, 1997 and 1996, intangibles consisted of the following:

                                                      Accumulated
December 31, 1997:                         Cost      Amortization      Net
                                           ----      ------------      ---

  Goodwill                                $  1,168    $     216    $    952
  Franchise Fees                               342           46         296
  Loan Acquisition Fees                        196           17         179
                                          --------    ---------    --------

  Totals                                  $  1,706    $     279    $  1,427
  ------                                  ========    =========    ========



                                                      Accumulated
December 31, 1996:                         Cost      Amortization      Net
                                           ----      ------------      ---

  Goodwill                                $  1,168    $     138    $  1,030
  Franchise Fees                               296           56         240
  Loan Acquisition Fees                        166           18         148
                                          --------    ---------    --------

  Totals                                  $  1,630    $     212    $  1,418
  ------                                  ========    =========    ========


Amortization  expense was $113,  $105 and $87 for the years ended  December  31,
1997, 1996 and 1995, respectively.

[4] Mortgages Payable

                                                               December 31,
                                                           1997           1996
                                                           ----           ----
Holiday Inn, Harrisburg, Pennsylvania:
Note payable to bank dated August 19, 1997 with
  monthly payments of $34 including interest at
  8.45% until November 1, 2002. Thereafter the rate
  is negotiated or the bank's prime rate plus 1/4%.
  Final payment is due November 1, 2012.  The property
  previously  was financed by a bank with a note payable
  with monthly payments of $27 including  interest at
  the prime rate plus 1-1/2% maturing March 2, 2010 and
  another note  payable with monthly  payments of $7
  plus interest at 8-1/2% maturing January 5, 2001.      $ 3,500         $ 3,096

Holiday Inn, Milesburg, Pennsylvania:
Note payable to bank dated June 2, 1977 with monthly
  payments of $11 including interest at 8% until
  June 6, 1999                                               914             970
                                                         -------         -------

  Totals - Forward                                       $ 4,414         $ 4,066


                                      F-34

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]


[4] Mortgages Payable [Continued]
                                                                 December 31,
                                                              1997         1996
                                                              ----         ----

  Totals - Forwarded                                     $     4,414 $     4,066

Clarion Suites, Philadelphia, Pennsylvania:
Note payable to a bank dated June 21, 1995 with monthly
  payments of $16 as adjusted for interest at the prime
  rate plus 1.25% until July 1, 2010. Guaranteed by PIDC
  Local Development Corporation and the Small Business
  Administration.                                              1,195       1,245

Note payable to a bank dated June 21, 1995 with monthly
  payments of $3 plus interest at the prime rate plus .5%.
  Principal balance is due July 1, 2002.                         419         453

Hampton Inn, Selinsgrove, Pennsylvania:
Note payable to a bank dated April 3, 1996 with monthly
  payments of $24 including interest at 8-1/4% until
  October 3, 2011, includes personal guarantees.               2,385       2,476

Hampton Inn, Carlisle, Pennsylvania:
Note payable to a bank dated September 6, 1996 with monthly
  payments of $28 including interest at 8% until March 6,
  2001. Thereafter, the rate is negotiated or prime rate plus
  1%. Final payment is due June 6, 2012.                       2,848         331

Holiday Inn Express, New Columbia, Pennsylvania:
Note payable to a bank dated August 28, 1997 with monthly
  payments of $27 including interest at 8-1/2% until
  February 1, 2003. Thereafter interest will be at the prime
  rate plus 1/4% as of January 1, 2003 and January 1, 2008.
  Final payment is due January 1, 2013.                        1,000          --

Holiday Inn Express, Harrisburg, Pennsylvania:
Note payable to a bank dated September 26, 1997 with monthly
  payments of $11 including interest at 8.35% until October 1,
  2000. Thereafter, the rate is as negotiated or at prime plus
  1%. Final payment is due October 1, 2012.                    1,110          --

Holiday Inn Express, Hershey, Pennsylvania:
Note payable to a bank dated December 30, 1996 with monthly
  payments of $27 including interest at 8.15% until December
  31, 2001. Thereafter, the rate is as negotiated or prime
  plus 3/4%. Final payment is due January 1, 2013.             1,342          --
                                                         ----------- -----------

  Totals                                                 $    14,713 $     8,571
  ------                                                 =========== ===========

Substantially all the Combined Entities' mortgage indebtedness is collateralized
by property  and  equipment  and is  personally  guaranteed  by the partners and
stockholders  of  the  Combined  Entities.  One  of the  hotel  properties  also
collateralizes a $500 line of credit of a related party.

At December 31, 1997, the prime rate was 8.5%.

                                      F-35


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]



[4] Mortgages Payable [Continued]


As of December 31, 1997,  aggregate annual principal payments for the five years
following December 31, 1997, and thereafter are as follows:

Year ending
December 31,
  1998                                       $      730
  1999                                            1,572
  2000                                              787
  2001                                              856
  2002                                              932
  Thereafter                                      9,836
                                             ----------

  Total                                      $   14,713
  -----                                      ==========

[5] Owners' Equity

The owners' equity [deficit] of the Combined Entities by entity is as follows:


                                                     December 31,
                                                   1997      1996
                                                 -------    -------

Hasu P. Shah/Bharat C. Mehta                    $     --  $    269
244 Associates                                       542        --
844 Associates                                       285        27
944 Associates                                        29        75
1244 Associates                                      373       196
1444 Associates                                      829       432
1644 Associates                                      (72)       --
2144 Associates                                      833       863
2244 Associates                                      (54)       --
2544 Associates                                      (60)       --
Colonial Care Inns, Ltd.                              --       308
Hersha Enterprises                                   267       (57)
Harrisburg Lodging, Inc.                              --       (21)
MEPS Associates                                      170       (32)
Philadelphia Lodging, Inc.                            --         2
Sajneim Motel, Inc.                                   --       127
Shree Associates                                      11        --
                                                --------  --------

  Totals                                        $  3,153  $  2,189
  ------                                        ========  ========



                                      F-36


<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]




[6] Income Taxes

Included in the Combined  Entities for the years ended  December 31, 1997,  1996
and 1995 is a corporation  which computed its income taxes pursuant to Statement
of  Financial  Accounting  Standards  No. 109,  "Accounting  for Income  Taxes."
Deferred  income taxes at December  31, 1997 and 1996 was  comprised of deferred
tax assets of $-0- and $56,  respectively,  representing  financial reporting to
tax basis differences, and $20 and $8, respectively,  representing net operating
loss  carryforwards,  offset  by  full  valuation  allowances  of $20  and  $64,
respectively. Under the transaction contemplated in connection with the proposed
initial  public  offering,  the net  operating  loss  carryforwards  will not be
available to the Company.

The  Combined  Entities  neither  incurred  nor paid any income taxes during the
periods presented.

[7] Related Party Transactions

At December  31, 1997 and 1996,  the  Combined  Entities are indebted to various
related entities, partners, and stockholders in the amount of $9,169 and $4,236,
respectively.  The loans carry interest ranging from 8.5% on short-term loans to
10.5%  on  longer  term  loans.  Accrued  interest  payable  was $153 and $11 at
December 31, 1997 and 1996,  respectively,  and interest  expense was $533, $316
and $200 for the years ended December 31, 1997, 1996 and 1995, respectively.

At  December  31,  1997  and  1996,  various  related  entities,   partners  and
stockholders  are  indebted to the  Combined  Entities in the amount of $268 and
$107, respectively. The loans carry interest ranging from 0% on short-term loans
to 9% on  longer  term  loans.  Accrued  interest  receivable  was  $1 and $1 at
December 31, 1997 and 1996, respectively,  and interest income was $9, $1 and $1
for the years ended December 31, 1997, 1996 and 1995, respectively.

The  Combined  Entities  have paid or accrued  $9,433,  $856 and $-0- during the
years ended  December  31, 1997,  1996 and 1995 to related  entities for various
hotel construction projects and interest costs during construction.  Capitalized
interest  amounted to $183,  $10 and $-0- for the years ended December 31, 1997,
1996 and 1995, respectively.

Certain  properties  are managed by  individual  partners  or related  entities.
Management fees paid to these individuals or related entities were $272, $97 and
$72 during the years ended December 31, 1997, 1996 and 1995, respectively.

A related entity rents office space in a hotel owned by the Combined Entities on
a month to month basis. The Combined  Entities received rent of $30 for the year
ended  December  31, 1997.  The rent amount  includes an  allocation  of certain
related expenses.

During the year ended  December 31, 1996,  the Combined  Entities sold for $129,
the book value of the assets, certain leasehold improvements to Mr. Hasu P.
Shah.

On September 26, 1997, the Combined Entities acquired from Mr. Hasu P. Shah, the
Holiday  Inn  Express  in  Harrisburg,  Pennsylvania  by paying  off the  $1,106
indebtedness  on the  property.  Prior to the sale,  the  Combined  Entities had
rented the property  from Mr. Hasu P. Shah under an informal  rent  arrangement.
Rent paid to Mr. Hasu P. Shah was $48, $267 and $70 for the years ended December
31, 1997, 1996 and 1995, respectively. Mr. Hasu P. Shah owns a parcel of land on
which a hotel is situated for which no land rent is charged.


                                      F-37

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to September 30, 1998 and throughout 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]


[8] Commitments

Franchise  Agreements - The Initial  Hotels have executed  franchise  agreements
that have initial  lives  ranging from 10 to 20 years but may be  terminated  by
either  party on certain  anniversary  dates  specified  in the  agreements.  In
addition to initial  fees  totaling  $342,  which are being  amortized  over the
franchise lives, the agreements require annual payments for franchise royalties,
reservation,  and advertising services which are based upon percentages of gross
room revenue.  Such fees were  approximately  $779,  $524 and $368 for the years
ended December 31, 1997,  1996 and 1995,  respectively.  The Initial Hotels will
continue to be operated under the franchise agreements.

Construction  in Progress - At December  31,  1997,  the  Combined  Entities had
future  obligations  under various hotel  construction  project in the amount of
$255.  Through December 31, 1997, the Combined Entities had incurred expenses of
$1,412 in connection with the  construction of a hotel property in West Hanover,
Pennsylvania.  The construction is being contracted and funded through a related
party and the total  construction  cost is expected to be approximately  $3,100.
The Combined  Entities have obtained a  construction/term  loan in the amount of
$2,500 under which no borrowings are  outstanding at December 31, 1997. The loan
bears  interest at 8% for 5 years and 9 months and the Wall Street Journal prime
rate thereafter through maturity 10 years and 9 months from inception.  The loan
is  collateralized  by the  property  and is  guaranteed  by  certain  partners,
stockholders, Combined Entities and related parties.

[9] Fair Value of Financial Instruments

At  December  31,  1997 and 1996  financial  instruments  include  cash and cash
equivalents,  accounts receivable,  accounts payable,  loans to and from related
parties and mortgage payables.  The fair values of cash, accounts receivable and
accounts payable approximate  carrying value because of the short-term nature of
these  instruments.  Loans to and from related  parties carry  interest at rates
that  approximate  the  Combined  Entities'  borrowing  cost.  The fair value of
mortgages  payable   approximates   carrying  value  since  the  interest  rates
approximate the interest rates  currently  offered for similar debt with similar
maturities.

[10] Unaudited Interim Statements

The financial  statements as of September 30, 1998 and for the nine months ended
September 30, 1998 and 1997 are unaudited; however, in the opinion of management
all adjustments  [consisting solely of normal recurring  adjustments]  necessary
for a fair presentation of the financial  statements for the interim period have
been made. The results of the interim periods are not necessarily  indicative of
the results to be obtained for a full fiscal year.


                           .   .   .   .   .   .   .   .


                                      F-38

<PAGE>



COMBINED ENTITIES - INITIAL HOTELS


SCHEDULE  XI - REAL ESTATE AND  ACCUMULATED  DEPRECIATION  AS OF  DECEMBER 31,
1997.
[IN THOUSANDS]

<TABLE>
<CAPTION>


                                                                 Cost Capitalized         Gross Amounts at
                                                                  Subsequent to           Which Carried at
                                      Initial Cost                 Acquisition             Close of Period
                                  --------------------        --------------------  -------------------------------
                                         Buildings and               Buildings and           Buildings and
Description      Encumbrances     Land    Improvements        Land    Improvements  Land      Improvements   Total
- -----------      ------------     ----   -------------        ----    ------------  -----   ---------------  ------
<S>                 <C>        <C>           <C>            <C>        <C>        <C>          <C>           <C>
Holiday Inn,
  Harrisburg, PA    $ 3,500     $  412       $ 1,234        $   --     $1,518     $  412       $ 2,752       $ 3,164
Holiday Inn,
  Milesburg, PA         914         42         1,158            --        681         42         1,839         1,881
Holiday Inn Express,
  New Columbia, PA    1,000         94         2,510            --         --         94         2,510         2,604
Holiday Inn Express,
  Harrisburg, PA      1,110        256           850            --        120        256           970         1,226
Holiday Inn Express,
  Hershey, PA         1,342        426         2,645            --         --        426         2,645         3,071
Clarion Suites,
  Philadelphia, PA    1,614        262         1,049           150        776        412         1,825         2,237
Comfort Inn,
  Denver, PA            434         --           782            --        327         --         1,109         1,109
Hampton Inn,
  Selinsgrove, PA     2,385        157         2,511            --          6        157         2,517         2,674
Hampton Inn,
  Carlisle, PA        2,848        300         3,109            --         --        300         3,109         3,409
                     ------     ------        ------        ------     ------     ------        ------       -------

                    $15,147     $1,949       $15,848        $  150     $3,428     $2,099       $19,276       $21,375
                    =======     ======       =======        ======     ======     ======       =======       =======
</TABLE>


                   Accumulated        Net
                   Depreciation    Book Value                 Life Upon Which
                  -------------  -------------                 Latest Income
                  Buildings and  Buildings and    Date of      Statement is
                    Improvements  Improvements  Acquisition      Computed
                    ------------  ------------  -----------      --------

Holiday Inn,
  Harrisburg, PA       $  204        $2,960       12/15/94       15 to 40
Holiday Inn,
  Milesburg, PA           439         1,442       08/15/85       15 to 40
Holiday Inn Express,
  New Columbia, PA          6         2,598       12/01/97       15 to 40
Holiday Inn Express,
  Harrisburg, PA            9         1,217       06/15/85       15 to 40
Holiday Inn Express,
  Hershey, PA              17         3,054       10/01/97       15 to 40
Clarion Suites,
  Philadelphia, PA        135         2,102       06/30/95       15 to 40
Comfort Inn,
  Denver, PA              200           909       01/01/88       15 to 40
Hampton Inn,
  Selinsgrove, PA          86         2,588       09/12/96       15 to 40
Hampton Inn,
  Carlisle, PA             45         3,364       06/01/97       15 to 40
                       ------        ------

                       $1,141       $20,234
                       ======       =======




                                      F-39




<PAGE>



COMBINED ENTITIES - INITIAL HOTELS
NOTES TO SCHEDULE XI
[IN THOUSANDS]



<TABLE>
<CAPTION>




[A]  Reconciliation of Real Estate:
                                                  1997           1996       1995
                                                -------        -------     -------
<S>                                          <C>            <C>         <C>

     Balance at Beginning of Year            $      9,950   $   6,354   $    3,785

     Additions During Year                          9,369       3,725        2,907

     Deletions During Year                            (43)       (129)        (338)
                                             ------------   ---------   ----------

     Balance at End of Year                  $     19,276   $   9,950   $    6,354
                                             ============   =========   ==========

[B]  Reconciliation of Accumulated Depreciation:

     Balance at Beginning of Year            $        834   $     614   $      546
     Depreciation for the Year                        307         220          139
     Accumulated Depreciation on Deletions             --          --          (71)
                                             ------------   ---------   ----------

     Balance at End of Year                  $      1,141   $     834   $      614
                                             ============   =========   ==========
</TABLE>

[C]  The aggregate cost of land,  buildings and  improvements for federal income
     tax purposes is approximately $19,758.

[D]  Depreciation is computed based upon the following useful lives:

     Buildings and Improvements              15 to 40 years





                                      F-40


<PAGE>



    No dealer,  salesperson or other  individual has been authorized to give any
information or to make any  representations  other than those  contained in this
Prospectus in connection with the offer made by this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized  by the  Company  or  the  Underwriters.  This  Prospectus  does  not
constitute an offer to sell or a solicitation  of an offer to buy any securities
in any  jurisdiction in which such offer or solicitation is not authorized or in
which the person making such offer or solicitation is not qualified to do so, or
to any person to whom it is unlawful to make such offer or solicitation. Neither
the delivery of this  Prospectus  nor any sale made hereunder  shall,  under any
circumstances,  create  any  implication  that  there  has been no change in the
affairs of the Company or that information contained herein is correct as of any
time subsequent to the date hereof.



             TABLE OF CONTENTS        page

   
PROSPECTUS SUMMARY.....................  1
RISK FACTORS........................... 16
THE COMPANY............................ 26
GROWTH STRATEGY........................ 28
USE OF PROCEEDS........................ 30
FORECASTED DISTRIBUTIONS............... 31
PRO FORMA CAPITALIZATION............... 34
DILUTION............................... 35
SELECTED FINANCIAL INFORMATION......... 36
MANAGEMENT'S DISCUSSION AND ANALYSIS
  OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS........................ 39
BUSINESS AND PROPERTIES................ 42
POLICIES AND OBJECTIVES WITH RESPECT
  TO CERTAIN ACTIVITIES................ 53
FORMATION TRANSACTIONS................. 56
MANAGEMENT............................. 58
CERTAIN RELATIONSHIPS AND TRANSACTIONS. 64
THE LESSEE............................. 65
PRINCIPAL SHAREHOLDERS................. 67
DESCRIPTION OF SHARES OF BENEFICIAL
  INTEREST............................. 68
CERTAIN PROVISIONS OF MARYLAND LAW
  AND OF THE COMPANY'S DECLARATION OF
  TRUST AND BYLAWS..................... 75
SHARES AVAILABLE FOR FUTURE SALE....... 79
PARTNERSHIP AGREEMENT.................. 81
FEDERAL INCOME TAX CONSEQUENCES........ 84
UNDERWRITING........................... 99
EXPERTS................................100
REPORTS TO SHAREHOLDERS................100
LEGAL MATTERS..........................100
ADDITIONAL INFORMATION.................100
GLOSSARY...............................102
INDEX TO FINANCIAL STATEMENTS .........F-1
    


   Until  January  ___,  1999 (25 days after the date of this  Prospectus),  all
dealers  effecting  transactions  in the registered  securities,  whether or not
participating  in this  distribution,  may be required to deliver a  prospectus.
This is in addition to the  obligation  of dealers to deliver a Prospectus  when
acting  as  underwriters   and  with  respect  to  their  unsold   allotment  or
subscriptions.





             2,000,000 Shares



            HERSHA HOSPITALITY
                   TRUST



      Priority Class A Common Shares
          of Beneficial Interest






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

                PROSPECTUS
              --------------








           ANDERSON & STRUDWICK
               INCORPORATED





            ____________, 1998



<PAGE>



                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 31.  Other Expenses of Issuance and Distribution

      Set forth below is an estimate of the  approximate  amount of the fees and
expenses (other than sales commissions)  payable by the Registrant in connection
with the issuance and distribution of the Common Shares.

Securities and Exchange Commission, registration fee.............. $   4,720
NASD filing fee...................................................     2,100
American Stock Exchange listing fee...............................    30,000
Printing and mailing..............................................    45,000
Accountant's fees and expenses....................................   140,000
Counsel fees and expenses.........................................   410,000
Miscellaneous.....................................................    18,180
                                                                   ---------
    Total......................................................... $ 650,000
                                                                   =========

Item 32.  Sales to Special Parties

     None.

Item 33.  Recent Sales of Unregistered Securities

      On May 27, 1998, the Company was  capitalized  with a subscription by Hasu
P. Shah for 100 Class B Common  Shares for a purchase  price of $1 per share for
an aggregate  purchase  price of $100.  The Class B Common Shares were purchased
for investment and for the purpose of organizing the Company. The Company issued
these Common Shares in reliance on an exemption from registration  under Section
4(2) of the  Securities  Act.  Mr.  Shah's  100  Class B Common  Shares  will be
redeemed at his purchase price concurrently with the closing of the Offering.

Item 34.  Indemnification of Trustees and Officers

      The  Maryland REIT Law permits a Maryland real estate  investment trust to
include in its  Declaration  of Trust a provision  limiting the liability of its
trustees and officers to the trust and its shareholders for money damages except
for liability resulting from (a) actual receipt of an improper benefit or profit
in  money,  property  or  services  or  (b)  active  and  deliberate  dishonesty
established by a final judgment and that is material to the cause of action. The
Declaration of Trust of the Company  contains such a provision which  eliminates
such liability to the maximum extent permitted by the Maryland REIT Law.

      The  Declaration  of Trust of the  Company  authorizes  it, to the maximum
extent  permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former shareholder,  Trustee or officer or (b) any individual
who, while a Trustee of the Company and at the request of the Company, serves or
has served another real estate investment trust, corporation, partnership, joint
venture,  trust,  employee  benefit plan or any other  enterprise  as a trustee,
director,  officer or partner of such real estate investment trust, corporation,
partnership,  joint venture,  trust,  employee  benefit plan or other enterprise
from and against any claim or liability to which such person may become  subject
or which  such  person  may incur by reason of his status as a present or former
shareholder.  The  Bylaws of the  Company  obligate  it, to the  maximum  extent
permitted  by Maryland  law, to  indemnify:  (a) any present or former  Trustee,
officer or shareholder  (including any individual who, while a Trustee,  officer
or shareholder and at the express request of the Company,  serves another entity
as a director, officer, shareholder,  partner or trustee of such entity) who has
been successful,  on the merits or otherwise,  in the defense of a proceeding to
which  he was  made a party by  reason  of  service  in such  capacity,  against
reasonable  expenses  incurred by him in  connection  with the  proceeding;  (b)
subject to certain limitations under Maryland law, any present or former Trustee
or officer  against  any claim or  liability  to which he may become  subject by
reason of such status;  and (c) each present or former  shareholder  against any
claim or liability to which he may become  subject by reason of such status.  In
addition,  the Bylaws  obligate the Company,  subject to certain  provisions  of
Maryland  law,  to pay or  reimburse,  in  advance  of  final  disposition  of a
proceeding, reasonable expenses incurred by a present or former Trustee, officer
or  shareholder  made a party to a  proceeding  by  reason of such  status.  The
Company may, with the approval of its Trustees,  provide such indemnification or
payment or reimbursement  of expenses to any present or former Trustee,  officer
or  shareholder  of the  Company or any  predecessor  of the  Company and to any
employee or agent of the Company or predecessor of the Company.

      The  Maryland REIT Law permits a Maryland real estate  investment trust to
indemnify and advance expenses to its trustees,  officers,  employees and agents
to the same  extent as  permitted  by the MGCL for  directors  and  officers  of
Maryland  corporations.  The MGCL permits a corporation to indemnity its present
and former directors and officers,  among others, against judgments,  penalties,
fines,  settlements  and  reasonable  expenses  actually  incurred  by  them  in
connection  with any  proceeding  to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a) the
act or omission of the  director  or officer was  material to the matter  giving
rise to the proceeding and (i) was committed in bad faith or (ii) was the result
of active and  deliberate  dishonesty,  (b) the  director  or  officer  actually
received an improper  personal benefit in money,  property or services or (c) in
the case of any  criminal  proceeding,  the  director or officer had  reasonable
cause to believe  that the act or omission  was  unlawful.  However,  a Maryland
corporation  may not  indemnify  for an adverse  judgment in a suit by or in the
right of the  corporation  or for a  judgment  of  liability  on the basis  that
personal benefit was improperly  received,  unless in either case a court orders
indemnification  and then only for expenses.  In accordance  with the MGCL,  the
Bylaws of the Company  require  it, as a condition  to  advancing  expenses,  to
obtain  (a) a written  affirmation  by the  Trustee or officer of his good faith
belief that he has met the standard of conduct necessary for  indemnification by
the Company as authorized by the Bylaws and (b) a written  undertaking by him or
on his behalf to repay the amount paid or  reimbursed by the Company if it shall
ultimately be determined that the standard of conduct was not met.

Item 35.  Treatment of Proceeds from Shares Being Registered

      None.

Item 36.  Financial Statements and Exhibits

      (a) Financial Statements

          All other  schedules are omitted  because the required  information is
not applicable or the  information  required has been disclosed in the financial
statements and related notes included in the Prospectus.

      (b) Exhibits
   
<TABLE>
<CAPTION>

      Exhibit
      Number      Exhibit
      -------     -------
      <S>         <C>
       1.1*       Form of Underwriting Agreement
       1.2*       Form of Selected Dealer Agreement
       3.1*       Amended and Restated Declaration of Trust of the Registrant
       3.2*       Bylaws of the Registrant
       4.1*       Form of Common Share Certificate
       5.1        Opinion of Hunton & Williams
       8.1*       Opinion of Hunton & Williams as to Tax Matters
      10.1*       Form of First  Amended and Restated  Agreement of Limited  Partnership  of
                  Hersha Hospitality Limited Partnership
      10.2*       Contribution Agreement, dated as of June 3, 1998, between Hasu
                  P. Shah and  Bharat  C.  Mehta,  as  Contributor,  and  Hersha
                  Hospitality Limited Partnership, as Acquiror.
      10.3*       Contribution  Agreement,  dated  as of June 3,  1998,  between
                  Shree Associates, JSK Associates,  Shanti Associates,  Shreeji
                  Associates,  Kunj Associates,  Devi Associates,  Neil H. Shah,
                  David L.  Desfor,  Madhusudan  I.  Patni,  Manhar  Gandhi  and
                  Shreenathji  Enterprises,  Ltd.,  as  Contributor,  and Hersha
                  Hospitality Limited Partnership, as Acquiror.
      10.4*       Contribution Agreement,  dated as of June 3, 1998, between JSK Associates,
                  Shanti Associates,  Shreeji Associates,  Kunj Associates, Devi Associates,
                  Neil H.  Shah,  David L.  Desfor  and  Shreenathji  Enterprises,  Ltd.  as
                  Contributor, and Hersha Hospitality Limited Partnership, as Acquiror.
      10.5*       Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.6*       Contribution Agreement,  dated as of June 3, 1998, between JSK
                  Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
                  Associates,  Neil H.  Shah,  David L.  Desfor,  Madhusudan  I.
                  Patni,  Manhar Gandhi and  Shreenathji  Enterprises,  Ltd., as
                  Contributor,  and Hersha Hospitality Limited  Partnership,  as
                  Acquiror.
      10.7*       Contribution Agreement,  dated as of June 3, 1998, between JSK
                  Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
                  Associates,  Neil H. Shah, Madhusudan I. Patni and Shreenathji
                  Enterprises,  Ltd.,  as  Contributor,  and Hersha  Hospitality
                  Limited Partnership, as Acquiror.
      10.8*       Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.9*       Contribution Agreement,  dated as of June 3, 1998, between JSK
                  Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
                  Associates,  Neil H. Shah,  David L.  Desfor  and  Shreenathji
                  Enterprises,  Ltd.,  as  Contributor,  and Hersha  Hospitality
                  Limited Partnership, as Acquiror.
      10.10*      Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.11*      Contribution Agreement,  dated as of June 3, 1998, between 144
                  Associates, 344 Associates, 544 Associates and 644 Associates,
                  Joint  Tenants   Doing   Business  as  2544   Associates,   as
                  Contributor,  and Hersha Hospitality Limited  Partnership,  as
                  Acquiror.
      10.12*      Contribution  Agreement  dated  June 3,  1998,  between  Shree
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.13*      Contribution  Agreement  dated  June  3,  1998,  between  2144
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.14*      Contribution   Agreement  dated  June  3,  1998,  between  144
                  Associates, 344 Associates, 544 Associates and 644 Associates,
                  Joint  Tenants   Doing   Business  as  2544   Associates,   as
                  Contributor,  and Hersha Hospitality Limited  Partnership,  as
                  Acquiror.
      10.15*      Contribution  Agreement,  dated June 3, 1998,  between  Shree  Associates,
                  Devi Associates,  Shreeji Associates,  Madhusudan I. Patni and Shreenathji
                  Enterprises,   Ltd.,  as  Contributor,   and  Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.16*      Contribution  Agreement,  dated  June 3, 1998,  between  Shree
                  Associates,  as Contributor,  and Hersha  Hospitality  Limited
                  Partnership, as Acquiror.
      10.17*      Form of Ground Lease
      10.18*      Form of Percentage Lease
      10.19*      Option Agreement,  dated June 3, 1998,  between Hasu P. Shah, Jay H. Shah,
                  Neil H. Shah, Bharat C. Mehta, Kanti D. Patel,  Rajendra O. Gandhi,  Kiran
                  P. Patel,  David L. Desfor,  Madhusudan  I. Patni and Manhar  Gandhi,  and
                  Hersha Hospitality Limited Partnership.
      10.19(a)*   Amendment to Option  Agreement,  dated  December 4, 1998,  between Hasu P.
                  Shah,  Jay H.  Shah,  Neil H.  Shah,  Bharat  C.  Mehta,  Kanti D.  Patel,
                  Rajendra O. Gandhi,  Kiran P. Patel, David L. Desfor,  Madhusudan I. Patni
                  and Manhar Gandhi, and Hersha Hospitality Limited Partnership.
      10.20*      Administrative Services Agreement, dated _____________,  1998,
                  between  Hersha   Hospitality  Trust  and  Hersha  Hospitality
                  Management, L.P.
      10.21*      Warrant   Agreement,   dated   ____________,   1998,  between  Anderson  &
                  Strudwick, Inc. and Hersha Hospitality Trust.
      10.22*      Warrant Agreement,  dated June 3, 1998, between 2744 Associates,  L.P. and
                  Hersha Hospitality Limited Partnership.
      10.23*      Hersha Hospitality Trust Option Plan
      10.24*      Hersha Hospitality Trust Non-Employee Trustees' Option Plan
      23.1        Consent of Hunton & Williams (included in Exhibits 5.1 and 8.1)
      23.2**      Consent of Moore Stephens, P.C.
      24.1        Power of Attorney (included on signature page)
      99.1*       Consent of Bharat C. Mehta to be named as a Trustee nominee
      99.2*       Consent of K. D. Patel to be named as a Trustee nominee
      99.3*       Consent of L. McCarthy Downs, III to be named as a Trustee nominee
      99.4*       Consent of Everette G. Allen, Jr. to be named as a Trustee nominee
      99.5*       Consent of Mark R. Parthemer to be named as a Trustee nominee
</TABLE>
    
- ------------
* Previously filed.
**Filed herewith.

Item 37. Undertakings

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to the  provisions  referred  to in  Item  34 of this
Registration  Statement,  or otherwise,  the Registrant has been advised that in
the opinion of the Securities and Exchange  Commission such  indemnification  is
against public policy as expressed in the Act and is, therefore,  unenforceable.
In the event that a claim for  indemnification  against such liabilities  (other
than the payment by the  Registrant of expenses  incurred or paid by a director,
officer,  or controlling  person of the Registrant in the successful  defense of
any action,  suit, or  proceeding)  is asserted by such  director,  officer,  or
controlling  person in connection  with the  securities  being  registered,  the
Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question as to whether such  indemnification  by it is against public policy
as expressed in the Act, and will be governed by the final  adjudication of such
issue.

      The   undersigned   Registrant   hereby   undertakes  to  provide  to  the
underwriters at the closing specified in the Underwriting Agreement certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriters to permit prompt delivery to each purchaser.

      The undersigned Registrant hereby undertakes:

      (1) For the purpose of determining  any liability under the Securities Act
of  1933,  each  such  post-effective  amendment  shall  be  deemed  to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof;

      (2) For purposes of determining  any liability under the Securities Act of
1933, the information  omitted from the form of Prospectus filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
Prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  registration
statement as of the time it was declared effective.


<PAGE>



                                  SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized  in the City of  Harrisburg,  State of
Pennsylvania, on the 28th day of December, 1998.
    

                              Hersha Hospitality Trust,
                              a Maryland real estate investment trust
                              (Registrant)

                            By: /s/ Hasu P. Shah
                               -------------------------------------
                               Hasu P. Shah
                               Chairman of the Board and Chief Executive Officer


   
      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
Registration Statement has been signed by the following persons on the 28th day
of December, 1998 in the capacities indicated.
    


<TABLE>
<CAPTION>

Signature                                    Title
- ---------                                    -----
<S>                                          <C>
/s/ Hasu P. Shah
- --------------------------------             Chairman of the Board of Trustees, Chief
         Hasu P. Shah                         Executive Officer and Trustee
                                              (Principal Executive Officer)

/s/ Kiran P. Patel
- --------------------------------             Chief Financial Officer, Treasurer and Secretary
        Kiran P. Patel                        (Principal Financial and Accounting Officer)

</TABLE>

<PAGE>



                                 EXHIBIT INDEX

   
<TABLE>
<CAPTION>

                                                                  Sequentially
Exhibit                 Document                                 Numbered Page
- -------                 --------
<S>         <C>
 1.1*       Form of Underwriting Agreement
 1.2*       Form of Selected Dealer Agreement
 3.1*       Amended and Restated Declaration of Trust of the Registrant
 3.2*       Bylaws of the Registrant
 4.1*       Form of Common Share Certificate
 5.1        Opinion of Hunton & Williams
 8.1*       Opinion of Hunton & Williams as to Tax Matters
10.1*       Form of First Amended and Restated  Agreement of Limited  Partnership  of Hersha
            Hospitality Limited Partnership
10.2*       Contribution Agreement, dated as of June 3, 1998, between Hasu
            P. Shah and  Bharat  C.  Mehta,  as  Contributor,  and  Hersha
            Hospitality Limited Partnership, as Acquiror.
10.3*       Contribution Agreement,  dated as of June 3, 1998, between Shree Associates, JSK
            Associates,  Shanti Associates,  Shreeji Associates, Kunj Associates, Devi
            Associates,  Neil H. Shah,  David L. Desfor,  Madhusudan I. Patni,  Manhar
            Gandhi and  Shreenathji  Enterprises,  Ltd.,  as  Contributor,  and Hersha
            Hospitality Limited Partnership, as Acquiror.
10.4*       Contribution  Agreement,  dated  as of June 3,  1998,  between  JSK  Associates,
            Shanti Associates,  Shreeji Associates,  Kunj Associates, Devi Associates,
            Neil H.  Shah,  David L.  Desfor  and  Shreenathji  Enterprises,  Ltd.  as
            Contributor, and Hersha Hospitality Limited Partnership, as Acquiror.
10.5*       Contribution Agreement, dated as of June 3, 1998, between 2144
            Associates,  as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.6*       Contribution Agreement,  dated as of June 3, 1998, between JSK
            Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
            Associates,  Neil H.  Shah,  David L.  Desfor,  Madhusudan  I.
            Patni,  Manhar Gandhi and  Shreenathji  Enterprises,  Ltd., as
            Contributor,  and Hersha Hospitality Limited  Partnership,  as
            Acquiror.
10.7*       Contribution Agreement,  dated as of June 3, 1998, between JSK
            Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
            Associates,  Neil H. Shah, Madhusudan I. Patni and Shreenathji
            Enterprises,  Ltd.,  as  Contributor,  and Hersha  Hospitality
            Limited Partnership, as Acquiror.
10.8*       Contribution Agreement, dated as of June 3, 1998, between 2144
            Associates,  as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.9*       Contribution Agreement,  dated as of June 3, 1998, between JSK
            Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
            Associates,  Neil H. Shah,  David L.  Desfor  and  Shreenathji
            Enterprises,  Ltd.,  as  Contributor,  and Hersha  Hospitality
            Limited Partnership, as Acquiror.
10.10*      Contribution   Agreement,   dated  as  of  June  3,  1998,   between  2144
            Associates,  as Contributor,  and Hersha Hospitality Limited  Partnership,
            as Acquiror.
10.11*      Contribution Agreement,  dated as of June 3, 1998, between 144
            Associates, 344 Associates, 544 Associates and 644 Associates,
            Joint  Tenants   Doing   Business  as  2544   Associates,   as
            Contributor,  and Hersha Hospitality Limited  Partnership,  as
            Acquiror.
10.12*      Contribution  Agreement  dated  June 3,  1998,  between  Shree
            Associates,  as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.13*      Contribution  Agreement  dated  June  3,  1998,  between  2144
            Associates,  as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.14*      Contribution  Agreement dated June 3, 1998,  between 144  Associates,  344
            Associates,  544  Associates  and  644  Associates,  Joint  Tenants  Doing
            Business  as 2544  Associates,  as  Contributor,  and  Hersha  Hospitality
            Limited Partnership, as Acquiror.
10.15*      Contribution  Agreement,  dated June 3, 1998,  between  Shree  Associates,
            Devi Associates,  Shreeji Associates,  Madhusudan I. Patni and Shreenathji
            Enterprises,   Ltd.,  as  Contributor,   and  Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.16*      Contribution  Agreement,  dated  June 3, 1998,  between  Shree
            Associates,  as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.
10.17*      Form of Ground Lease
10.18*      Form of Percentage Lease
10.19*      Option  Agreement,  dated June 3, 1998,  between Hasu P. Shah, Jay H. Shah, Neil
            H. Shah,  Bharat C. Mehta,  Kanti D. Patel,  Rajendra O. Gandhi,  Kiran P.
            Patel, David L. Desfor,  Madhusudan I. Patni and Manhar Gandhi, and Hersha
            Hospitality Limited Partnership.
10.19(a)*   Amendment to Option  Agreement,  dated  December 4, 1998,  between Hasu P. Shah,
            Jay H. Shah, Neil H. Shah, Bharat C. Mehta, Kanti D. Patel,  Rajendra O. Gandhi,
            Kiran P. Patel,  David L. Desfor,  Madhusudan  I. Patni and Manhar  Gandhi,  and
            Hersha Hospitality Limited Partnership.
10.20*      Administrative Services Agreement, dated ______________, 1998,
            between  Hersha   Hospitality  Trust  and  Hersha  Hospitality
            Management, L.P.
10.21*      Warrant  Agreement,  dated  _____________,  1998,  between Anderson & Strudwick,
            Inc. and Hersha Hospitality Trust.
10.22*      Warrant Agreement, dated June 3, 1998, between 2744 Associates,  L.P. and Hersha
            Hospitality Limited Partnership.
10.23*      Hersha Hospitality Trust Option Plan
10.24*      Hersha Hospitality Trust Non-Employee Trustees' Option Plan
23.1        Consent of Hunton & Williams (included in Exhibits 5.1 and 8.1)
23.2**      Consent of Moore Stephens, P.C.
24.1        Power of Attorney (included on signature page)
99.1*       Consent of Bharat C. Mehta to be named as a Trustee nominee
99.2*       Consent of K. D. Patel to be named as a Trustee nominee
99.3*       Consent of L. McCarthy Downs, III to be named as a Trustee nominee
99.4*       Consent of Everette G. Allen, Jr. to be named as a Trustee nominee
99.5*       Consent of Mark R. Parthemer to be named as a Trustee nominee
</TABLE>
    
- ---------------------
* Previously filed.
**Filed herewith.




                                                       Exhibit 23.2


                 CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




     We consent to the  reference  to our firm under the heading  "Experts"  and
"Selected  Financial  Information"  and to the use of our  report  dated May 27,
1998, except as to the Notes to the Financial Statements as to which the date is
December 4, 1998, on our audit of Hersha Hospitality Trust, our report dated May
27, 1998, on our audit of Hersha  Hospitality  Management  L.P.,  and our report
dated March 21, 1998, on our audit of the Combined Entities-Initial  Hotels in
this Registration Statement and related Prospectus of Hersha Hospitality Trust.



                                             MOORE STEPHENS, P. C.
                                             Certified Public Accountants.

Cranford, New Jersey
December 24, 1998








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