HERSHA HOSPITALITY TRUST
S-11, 1998-06-05
Previous: ACE SECURITIES CORP, S-3, 1998-06-05
Next: GREAT LAKES MERGER TRUST, S-4, 1998-06-05




     As filed with the Securities and Exchange Commission on June 4, 1998
                                                    Registration No.  333-______

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                                   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 23226             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
<TABLE>
<CAPTION>
 Title of Securities Being Registered                               Proposed           Proposed Maximum
                                             Amount Being       Maximum Offering      Aggregate Offering        Amount of
                                              Registered       Price Per Share (1)        Price (1)          Registration Fee
<S> <C>
Common Shares,
$0.01 par value per share..............        2,666,667          $6.00                  $16,000,002                  $4,720

</TABLE>

(1)      Estimated solely for the purpose of determining the registration fee.
                                                  ---------------
         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>

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.



                   Subject to completion, dated ______, 1998

PROSPECTUS
                                2,666,667 Shares
                            Hersha Hospitality Trust
                      Common Shares of Beneficial Interest
                                ---------------
         Hersha  Hospitality  Trust (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  and  individuals  (the
"Selling  Partnerships")  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 43%  general  partnership  interest  in  the  Partnership.  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 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 common  shares of  beneficial
interest of the Company, par value $.01 per share (the "Common Shares"), and the
use of the Offering  proceeds as set forth  herein,  the  Partnership  will have
approximately  $12.1  million  of  fixed-rate  debt  outstanding,  which will be
secured by some of the Initial Hotels.

         All of the Common Shares  offered hereby are being sold by the Company.
The  Company  proposes  to sell  166,667 of the  Common  Shares  offered  hereby
directly to certain Hersha Affiliates at the initial public offering price, with
the remainder of the Common Shares offered hereby being sold through  Anderson &
Strudwick, Incorporated (the "Underwriter").  The Company's Declaration of Trust
generally  prohibits  direct  or  indirect  ownership  of more  than 9.9% of the
outstanding Common Shares by any person.  Prior to the Offering,  there has been
no public  market for the Common  Shares.  The Company will apply for listing of
the Common  Shares on the American  Stock  Exchange  under the symbol "___." The
initial public  offering price of the Common Shares will be $6.00 per share (the
"Offering Price").  See "Underwriting" for a discussion of factors considered in
determining  the Offering Price.  The Company intends to make regular  quarterly
distributions to its shareholders  initially equal to $0.12 per share,  which on
an  annualized  basis would be equal to $0.48 per share or 8.0% of the  Offering
Price.
         See "Risk  Factors" for a discussion of certain  factors that should be
considered  by  prospective  purchasers  of the Common  Shares  offered  hereby,
including the following risks:

o   Conflicts  of  interest  between  the  Company  and the  Hersha  Affiliates,
    including the risk that the Hersha Affiliates'  interests regarding the sale
    or  refinancing  of an  Initial  Hotel  may  be  adverse  to  the  Company's
    interests.
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
    could be less than anticipated.
o   Risks associated with the Company's lack of control over the daily
    operations of the Initial Hotels.
o   Risks associated with the dependence of the Company on the Lessee's ability
    to make payments 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 number of the Initial Hotels is limited and therefore adverse changes in
    the  operations of any Initial Hotel could reduce the amounts  available for
    distribution to shareholders.
o   Mr. Shah and the partners of the Selling  Partnerships  personally guarantee
    all of the  indebtedness  secured by the Initial  Hotels,  and the  personal
    bankruptcy  of any of the  guarantors  would  constitute a default under the
    related loan documents.
o   Risk of  taxation  of the  Company as a regular  corporation  if it fails to
    qualify as a REIT,  which would  reduce  materially  amounts  available  for
    distribution to shareholders.

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


<PAGE>



    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.

<TABLE>
<caption
                                                        Price to                      Selling                   Proceeds to
                                                         Public                    Commission(1)                 Company(2)
<S> <C>
Per Common Share.........................                 $6.00                        $.48                        $5.52
Total....................................              $16,000,002                  $1,200,000                  $14,800,002

</TABLE>

(1)  See  "Underwriting"  for  information  concerning  indemnification  of  the
Underwriter  and other matters.  As stated above,  the Company  proposes to sell
166,667  of  the  Common  Shares  offered  hereby  directly  to  certain  Hersha
Affiliates  at the Offering  Price.  No selling  commission  will be paid to the
Underwriter with respect to such shares.
(2) Before deducting  expenses payable by the Company, estimated at $400,000.
Does not reflect the Underwriter Warrants granted by the Company to the
Underwriter to purchase  250,000 Common Shares for a period of five years at a
price per share equal to 165% of the Offering Price. See "Underwriting."
                                  -----------

         The  Common  Shares,  other  than the  166,667  Common  Shares  offered
directly by the Company to certain Hersha  Affiliates,  are being offered by the
Company through the Underwriter on a best efforts  all-or-none  basis,  when, as
and if issued and subject to approval  of certain  legal  matters by counsel for
the  Underwriter  and certain  other  conditions.  Unless  sooner  withdrawn  or
canceled,  the Offering will continue until the earlier of the date on which all
the Common Shares  offered hereby are sold or  ___________,  1998 (the "Offering
Termination Date"). Until the closing date of the Offering (the "Closing Date"),
all proceeds from the sale of the Common Shares will be deposited in escrow with
First Union  National Bank of North  Carolina,  Charlotte,  North  Carolina (the
"Escrow  Agent").  If the  Offering  is  withdrawn  or canceled or if all of the
Common Shares offered hereby are not sold and all proceeds therefrom received by
the Company on or prior to the Offering  Termination  Date, all proceeds will be
returned  by the  Escrow  Agent to the  persons  from  which  they are  received
promptly after such termination or withdrawal.

                              Anderson & Strudwick
                                  Incorporated

          The date of this Prospectus is                       , 1998.




<PAGE>





                      [COLOR PHOTOS AND ART WORK TO COME]





<PAGE>
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                          Page
<S> <C>
PROSPECTUS SUMMARY........................................................................................................  1
  The Company.............................................................................................................  1
  Risk Factors............................................................................................................  3
  Growth Strategy.........................................................................................................  5
  Acquisition Strategy....................................................................................................  5
  Internal Growth Strategy................................................................................................  5
  Formation Transactions..................................................................................................  6
  Benefits to the Hersha Affiliates.......................................................................................  9
  Distribution Policy..................................................................................................... 11
  Tax Status.............................................................................................................. 11
  The Offering............................................................................................................ 11
  Summary Financial Data.................................................................................................. 12

RISK FACTORS.............................................................................................................. 16
  Conflicts of Interest................................................................................................... 16
  Acquisition of Hotels with Limited Operating History.................................................................... 17
  Inability to Operate the Properties..................................................................................... 17
  Dependence on the Lessee................................................................................................ 17
  Newly-Organized Entities................................................................................................ 17
  Limited Numbers of Initial Hotels....................................................................................... 17
  Guarantors of Assumed Indebtedness...................................................................................... 17
  Tax Risks............................................................................................................... 17
  The Price Being Paid for the Initial Hotels May Exceed Their
     Value................................................................................................................ 18
  Emphasis on Franchise Hotels............................................................................................ 19
  Concentration of Investments in Pennsylvania............................................................................ 19
  Hotel Industry Risks.................................................................................................... 19
  Real Estate Investment Risks............................................................................................ 20
  Market for Common Shares................................................................................................ 22
  Effect of Market Interest Rates on Price of Common Shares............................................................... 22
  Anti-takeover Effect of Ownership Limit, Staggered Board,
     Power to Issue Additional Shares and Certain Provisions
     of Maryland Law...................................................................................................... 23
  Dilution................................................................................................................ 23
  Risks of Leverage....................................................................................................... 23
  Assumption of Contingent Liabilities of Selling Partnerships............................................................ 23
  Ability of Board of Trustees to Change Certain Policies................................................................. 23
  Growth Strategy......................................................................................................... 24
  Reliance on Trustees and Management..................................................................................... 24
  Possible Adverse Effect of Shares Available for Future Sale
     on Price of Common Shares............................................................................................ 24

THE COMPANY............................................................................................................... 25

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

USE OF PROCEEDS........................................................................................................... 29

DISTRIBUTION POLICY....................................................................................................... 30

PRO FORMA CAPITALIZATION.................................................................................................. 32

DILUTION.................................................................................................................. 33

SELECTED FINANCIAL INFORMATION............................................................................................ 34

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS..................................................................................... 38
  Overview................................................................................................................ 38
  Results of Operations of the Initial Hotels............................................................................. 38
  Liquidity and Capital Resources......................................................................................... 38
Inflation................................................................................................................. 39
  Seasonality............................................................................................................. 39
  Year 2000 Compliance.................................................................................................... 39

BUSINESS AND PROPERTIES................................................................................................... 40
  The Initial Hotels...................................................................................................... 40
  The Percentage Leases................................................................................................... 44
  Franchise Licenses...................................................................................................... 48
  Operating Practices..................................................................................................... 49
  Employees............................................................................................................... 50
  Environmental Matters................................................................................................... 50
  Competition............................................................................................................. 50
  Insurance............................................................................................................... 51
  Depreciation............................................................................................................ 51
  Legal Proceedings....................................................................................................... 51
  Hersha Affiliates' Hotel Assets Not Acquired By The Company............................................................. 51
  Ground Lease............................................................................................................ 51

POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN
  ACTIVITIES.............................................................................................................. 52
  Investment Policies..................................................................................................... 52
  Financing............................................................................................................... 52
  Conflict of Interest Policies........................................................................................... 53
  Policies with Respect to Other Activities............................................................................... 53
  Working Capital Reserves................................................................................................ 54

FORMATION TRANSACTIONS.................................................................................................... 54
  Benefits to the Hersha Affiliates....................................................................................... 55

MANAGEMENT................................................................................................................ 56
  Trustees and Executive Officers......................................................................................... 56
  Audit Committee......................................................................................................... 57
  Compensation Committee.................................................................................................. 57
  Compensation............................................................................................................ 57
  Exculpation and Indemnification......................................................................................... 57
  The Option Plan......................................................................................................... 58

CERTAIN RELATIONSHIPS AND TRANSACTIONS.................................................................................... 59
  Repayment of Indebtedness and Guarantees by Mr. Shah and
     the Hersha Affiliates................................................................................................ 59
  Hotel Ownership and Management.......................................................................................... 59
  Option Agreement........................................................................................................ 59

THE LESSEE................................................................................................................ 59
  Management of the Lessee................................................................................................ 60

PRINCIPAL SHAREHOLDERS.................................................................................................... 61

DESCRIPTION OF SHARES OF BENEFICIAL INTEREST.............................................................................. 61
  General................................................................................................................. 61
  Common Shares........................................................................................................... 62
  Preferred Shares........................................................................................................ 63
  Classification or Reclassification of Common Shares or
     Preferred Shares..................................................................................................... 63
  Restrictions on Transfer................................................................................................ 63
  Other Matters........................................................................................................... 65

CERTAIN PROVISIONS OF MARYLAND LAW
AND OF THE COMPANY'S DECLARATION
OF TRUST AND BYLAWS....................................................................................................... 65
  Classification of the Board of Trustees................................................................................. 65
  Removal of Trustees..................................................................................................... 66
  Business Combinations................................................................................................... 66
  Control Share Acquisitions.............................................................................................. 66
  Amendment............................................................................................................... 67
  Limitation of Liability and Indemnification............................................................................. 67
  Operations.............................................................................................................. 68
  Dissolution of the Company.............................................................................................. 68
  Advance Notice of Trustees Nominations and New Business................................................................. 68
  Possible Anti-takeover Effect of Certain Provisions of
     Maryland Law and of the Declaration of Trust and Bylaws.............................................................. 68
  Maryland Asset Requirements............................................................................................. 68

SHARES AVAILABLE FOR FUTURE SALE.......................................................................................... 69

PARTNERSHIP AGREEMENT..................................................................................................... 70
  Management.............................................................................................................. 70
  Transferability of Interests............................................................................................ 70
  Capital Contribution.................................................................................................... 70
  Redemption Rights....................................................................................................... 71
  Operations.............................................................................................................. 71
  Distributions........................................................................................................... 72
  Allocations............................................................................................................. 72
  Term.................................................................................................................... 72
  Tax Matters............................................................................................................. 72

FEDERAL INCOME TAX CONSIDERATIONS......................................................................................... 72
  Taxation of the Company................................................................................................. 73
  Requirements for Qualification.......................................................................................... 74
  Failure to Qualify...................................................................................................... 81
  Taxation of Taxable U.S. Shareholders................................................................................... 81
  Taxation of Shareholders on the Disposition of the Common
     Shares............................................................................................................... 82
  Capital Gains and Losses................................................................................................ 82
  Information Reporting Requirements and Backup Withholding............................................................... 82
  Taxation of Tax-Exempt Shareholders..................................................................................... 82
  Taxation of Non-U.S. Shareholders....................................................................................... 83
  Other Tax Consequences.................................................................................................. 84
  Tax Aspects of the Partnership.......................................................................................... 84
  Sale of the Company's or the Partnership's Property..................................................................... 87

UNDERWRITING.............................................................................................................. 87

EXPERTS................................................................................................................... 89

REPORTS TO SHAREHOLDERS................................................................................................... 89

LEGAL MATTERS............................................................................................................. 89

ADDITIONAL INFORMATION.................................................................................................... 89

GLOSSARY.................................................................................................................. 90

INDEX TO FINANCIAL STATEMENTS.............................................................................................F-1

</TABLE>


                               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 subsidiary  partnerships.  The offering of 2,666,667
Common  Shares  pursuant  to  this  Prospectus  is  referred  to  herein  as the
"Offering." See "Glossary" 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  and  the  Holiday  Inn(R)  hotel  in  Milesburg,
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 in Harrisburg,  Pennsylvania, the Comfort Inn(R)  hotel  in Denver,
Pennsylvania  and the  Clarion  Suites(R)  hotel  in Philadelphia, Pennsylvania
are referred to herein as the "Stabilized Hotels."

         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 43% 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  "Selling
Partnerships").  Ownership of the land underlying one of the Initial Hotels will
be retained  by Mr. Shah and will be leased to the Company  pursuant to a ground
lease  with a 99-year  term and  providing  for rent of  $15,000  per year.  See
"Certain Relationships and Transactions."

         The  Partnership  will  acquire the Initial  Hotels in exchange for (i)
units of limited partnership interest in the Partnership  ("Units"),  which will
be redeemable, subject to certain limitations, for an aggregate of approximately
3.5 million Common Shares,  with a value of  approximately  $21 million based on
the Offering Price,  and (ii) the assumption of  approximately  $25.2 million of
the indebtedness  related to the Initial Hotels,  approximately $12.1 million of
which (the "Assumed  Indebtedness")  will remain  outstanding and  approximately
$13.1 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 defined  herein).  If the  repricing
produces a higher  aggregate value for such hotels,  the Hersha  Affiliates will
receive an  additional  number of 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 Units if such 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 Units that,  when  multiplied by the Offering Price,
equals  the  decrease  in value  plus the value of any  distributions  made with
respect to such Units.



<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 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 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.

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

<TABLE>
<CAPTION>

                                                                 Twelve Months Ended December 31, 1997
                                        -------------------------------------------------------------------------------
                                                             Estimated
                                                              Lessee
                                                           Income Before  Estimated                 Average
                             Number of    Room      Other      Lease        Lease                    Daily
Initial Hotels                Rooms      Revenue Revenue(1) Payments(2) Payments(3)(4)  Occupancy     Rate   REVPAR(5)
- --------------                -----      ------- ---------- ----------- --------------  ---------     ----   ---------
<S> <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA(6).......         85    $210,612       $4,877    $80,985      $97,336        38.8%   $75.62    $29.35
 New Columbia, PA(7).......    81     $13,369         $253    (48,535)       6,619         9.0%   $59.68     $5.39

Hampton Inn:
 Carlisle, PA(8)...........    95     659,861        8,421    293,368      303,385        53.5%   $65.33    $34.93

Comfort Inn:
 Harrisburg, PA(9) ........    81

Newly-Renovated
Holiday Inn Express:
 Harrisburg, PA(10)........    117  1,357,241      176,868    550,639      516,804        56.4%   $56.33    $31.78

Holiday Inn:
 Milesburg, PA.............    118  1,254,070      220,684    579,756      549,255        52.0%   $56.07    $29.13

Stabilized
Comfort Inn:
 Denver, PA................    45     658,285            0    271,167      257,784        54.7%   $73.26    $40.08

Holiday Inn:
 Harrisburg, PA............    196  3,103,820    1,787,958  1,738,713    1,640,785        63.3%   $68.22    $43.17

Hampton Inn:
 Selinsgrove, PA (11)......    75   1,271,943       46,148    705,488      679,094        71.9%   $65.29    $46.96

Clarion Suites:
 Philadelphia, PA..........     96  2,350,702      319,950  1,026,785      974,104        73.7%   $91.02   $ 67.09
                               --- ----------    --------- ----------   ----------    ---------  -------   -------

Total/weighted average.....    989$10,879,903   $2,565,159 $5,198,366   $5,025,166        60.2%   $68.27   $ 41.09
                               ==============   ========== ==========   ==========    =========  =======   =======
</TABLE>

                                                                2

<PAGE>




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

(1)      Represents restaurant revenue, telephone revenue and other revenue.
(2)      Represents total revenue less the Lessee's expenses, including hotel
         operating expenses but excluding lease payments.  See "Selected
         Financial Information."
(3)      Had the  Newly-Developed  Hotels been open for the entire twelve months
         ended December 31, 1997,  the estimated  lease payments would have been
         approximately $7.1 million.
(4)      Represents  payments of Rent by the Lessee  calculated  by applying the
         rent provisions in the Percentage  Leases using historical  revenues of
         the Initial Hotels as if January 1, 1997 was the beginning of the lease
         year. In the case of the Newly-Developed Hotels and the Newly-Renovated
         Hotels,  the estimated  lease payments  reflect the Initial Fixed Rents
         for such hotels pro-rated for the period in which each hotel was open.
(5)      Revenue per  available  room  ("REVPAR") is determined by dividing room
         revenue by available rooms for the applicable period.
(6)      This hotel opened in October 1997 and, thus, the data shown represent
         approximately three months of operations.
(7)      This hotel opened in December 1997 and, thus, the data shown represent
         approximately one month of operations.
(8)      This hotel opened in June 1997 and, thus, the data shown represent
         approximately seven months of operations.
(9)      This hotel opened in May 1998 and, thus, there are no data shown.
(10)     The land underlying this hotel will be leased to the Company by Mr.
         Shah for rent of $15,000 per year for 99 years.
(11)     A portion of the land adjacent to this hotel 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."


                                  Risk Factors

         An  investment  in  the  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, including:

                  o        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;

                  o        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;

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

                  o        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  the  expected  operating  results  of  such
                  hotels, subjecting the

                                       3

<PAGE>




                  Company to risks that those hotels may not achieve anticipated
                  operating  results and the rent  received by the Company  from
                  such hotels could be less than anticipated.

         o        Risks  associated  with the Company's lack of control over the
                  daily  operation of the Initial  Hotels due to federal  income
                  tax law prohibitions on a REIT operating hotels.

         o        Risks  associated  with the  dependence  of the Company on the
                  Lessee's ability to make payments 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  number of the  Initial  Hotels is limited  and  therefore
                  adverse  changes in the  operations of any Initial Hotel could
                  reduce amounts available for distribution to shareholders.

         o        Mr.  Shah  and  the  partners  of  the  Selling   Partnerships
                  personally guarantee all of the Assumed Indebtedness,  and the
                  personal  bankruptcy of any of the guarantors would constitute
                  a default under the related loan documents.

         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 reduce materially  amounts available for distribution to
                  shareholders.

         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 and any adverse  developments  to that  franchise  brand
                  could   reduce   amounts   available   for   distribution   to
                  shareholders.

         o        The geographic concentration in Pennsylvania of the Initial
                  Hotels may expose the Company to regional economic
                  fluctuations.

         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, uninsured or underinsured
                  losses,  and the  potential  liability  for  unknown or future
                  environmental liabilities.

         o        The absence of a prior market for the Common Shares,  the lack
                  of  assurance  that an active  trading  market will develop or
                  that the 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 Common Shares.

         o        The  restriction  on  ownership of Common  Shares  intended to
                  insure  compliance  with  certain   requirements   related  to
                  continued  qualification of the Company as a REIT, and certain
                  other  provisions in the Company's  declaration  of trust (the
                  "Declaration   of  Trust")  or  the   Company's   Bylaws  (the
                  "Bylaws"),  may have the  effect  of  inhibiting  a change  of
                  control of the  Company,  even when a change of control may be
                  beneficial to the Company's shareholders.

         o        The Offering  Price  exceeds the net  tangible  book value per
                  share. Therefore,  purchasers of Common Shares in the Offering
                  will realize an immediate and substantial  dilution in the net
                  tangible book value of their shares.


                                       4

<PAGE>





                                Growth Strategy

         The  Company  will  seek to  enhance  shareholder  value by  increasing
amounts  available for  distribution  to  shareholders  by acquiring  additional
hotels that meet the  Company's  investment  criteria as described  below and by
participating  in  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 to acquire any additional
properties  must be approved by a majority of members of the Company's  Board of
Trustees  (the  "Trustees"),  including a majority of the  Trustees  who are not
officers,  directors or employees of the Company, the Lessee, the Underwriter or
any affiliates 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 with the Hersha Affiliates,
the  Company  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 hotel subsequently acquired by the Company (the "Option Agreement").  See
"Certain Relationships and Transactions--Option Agreement." The Company's 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 at each hotel.  The Trustees,  however,  may change the
Acquisition   Policy  at  any  time  without  the  approval  of  the   Company's
shareholders.

         The  Company's  additional  investments  in hotels may be financed,  in
whole or in part, with undistributed cash, subsequent issuances of Common Shares
or other securities,  or borrowings.  The Company is currently  negotiating with
lenders  to obtain a $10  million  line of credit  (the "Line of  Credit").  The
Company's initial policy is to limit consolidated  indebtedness to less than 55%
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 $12.1
million,  which represents  approximately 26% 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 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 the  greater  of a  monthly  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  revenue  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

                                       5

<PAGE>




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 2,666,667 Common Shares in the Offering,
                  including  166,667  Common  Shares  to be sold  to the  Hersha
                  Affiliates,  at the  Offering  Price.  The net proceeds to the
                  Company  from  the  Offering  will  be   contributed   to  the
                  Partnership  in  exchange  for  approximately  a  43%  general
                  partnership interest in the Partnership.

        o         The Partnership will acquire the Initial Hotels by acquiring
                  either all of the partnership interests in the Selling
                  Partnerships or the Initial Hotels in exchange for (i) Units
                  that will be redeemable, subject to certain limitations, for
                  an aggregate of approximately 3.5 million Common Shares, with
                  a value of approximately $21 million based on the Offering
                  Price and (ii) the assumption of approximately $25.2 million
                  in indebtedness secured by all of the Initial Hotels,
                  approximately $13.1 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 will be leased to the Partnership by Mr. Shah for
                  rent of $15,000 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
                  term of five years and may be extended for two additional
                  five-year terms at the option of the Lessee.  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 the Hersha  Affiliates will enter 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 Company,  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--Conflicts  of  Interest  Policies--The
                  Option Agreement."

         o        The  Company  and a  Hersha  Affiliate  will  enter  into  the
                  Administrative  Services  Agreement,  pursuant  to  which  the
                  Hersha Affiliate 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
                  250,000  Common  Shares  (the  "Underwriter  Warrants")  for a
                  period of five years at a price per share equal to 165% of the
                  Offering Price.


                                       6

<PAGE>




         o        The  Partnership  has granted 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.

                                       7

<PAGE>





         Following consummation of the Formation Transactions, the structure and
relationships of the Company, the Partnership, the Initial Hotels and the Lessee
will be as follows:



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




                                       8

<PAGE>




(1)      The Company will sell 166,667 Common Shares directly to certain Hersha
         Affiliates at the Offering Price.

(2)      Some of the Initial Hotels will be held directly by the Partnership and
         the remaining Initial Hotels will be held by subsidiary partnerships of
         the Partnership. The Company will lease the land underlying the Holiday
         Inn Express, Harrisburg, Pennsylvania from Mr. Shah pursuant to a lease
         with a term of 99 years and providing for annual rent of $15,000.

                       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 3.5 million
                  Units in exchange for their  interests in the Initial  Hotels,
                  which will have a value of approximately  $21 million based on
                  the Offering  Price.  The Units held by the Hersha  Affiliates
                  will  be more  liquid  than  their  current  interests  in the
                  Selling  Partnerships  once a public  trading  market  for the
                  Common  Shares  commences  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 $13.1 million of indebtedness owed by the
                  Selling Partnerships will be repaid with a portion of the
                  proceeds of the Offering.  Approximately $7.5 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 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  Units if such
                  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 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 the Hersha  Affiliates 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.


                                       9

<PAGE>




         o        Mr. Shah will receive  $15,000 per year  pursuant to a 99-year
                  ground   lease  with  respect  to  the  Holiday  Inn  Express,
                  Harrisburg, 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.

                                       10

<PAGE>





                              Distribution Policy

         The Company intends to make regular quarterly  distributions to holders
of the Common Shares initially equal to $0.12 per share,  which on an annualized
basis would be equal to $0.48 per share or 8.0% of the  Offering  Price of $6.00
per  share.  The first  distribution,  for the  period  from the  closing of the
Offering to September 30, 1998, is expected to be a pro rata distribution of the
anticipated regular quarterly  distribution.  See "Distribution Policy" for
information  regarding the basis for determining the initial  distribution rate.
The Company  believes  that the pro forma  financial  information  constitutes a
reasonable  basis for setting the initial  distribution  rate. 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"
and "Distribution Policy."

                                   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 common 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 will obtain the opinion of its legal counsel as to its
REIT  status,   which  opinion  will  be  based  on  certain   assumptions   and
representations and will not be 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 Common Shares.  The
Company  intends  to adopt the  calendar  year as its  taxable  year.  See "Risk
Factors--Tax   Risks,"   "--Ownership    Limitation,"    "Federal   Income   Tax
Considerations--Taxation  of the Company" and  "Description  of Capital  Stock -
Declaration of Trust and Bylaw Provisions--Restrictions on Transfer."

                                  The Offering

<TABLE>
<S> <C>
Common Shares offered by the Company......................    2,666,667

Common Shares and Units to be outstanding after
the Offering..............................................    6,117,500(1)

Use of Proceeds...........................................    To purchase the Initial Hotels, to repay certain
                                                              indebtedness of the Selling Partnerships, to pay
                                                              certain expenses of the Offering and for working
                                                              capital purposes.
Symbol on the American Stock
Exchange..................................................    ___

</TABLE>

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

(1)      Excludes   250,000   Common  Shares   issuable  upon  exercise  of  the
         Underwriter   Warrants,   250,000  Common  Shares   issuable  upon  the
         redemption  of  250,000  Units  issuable  upon  exercise  of the Hersha
         Warrants and 650,000  Common Shares  reserved for issuance  pursuant to
         the Option  Plan (as herein  defined).  See  "Formation  Transactions,"
         "Management--Option Plan" and "Underwriting."


                                       11

<PAGE>





                             Summary Financial Data

         The following tables set forth unaudited estimated revenue and expenses
and financial  data for the Company,  unaudited  summary  estimated  revenue and
expenses and  financial  data for the Lessee and combined  historical  financial
data for the Initial  Hotels.  Such data should be read in conjunction  with the
financial  statements and notes thereto,  which are contained  elsewhere in this
Prospectus.  The  estimated  revenue and expenses for the Company and the Lessee
are presented as if the consummation of the Formation  Transactions had occurred
as of the beginning of the respective period  presented.  The balance sheet data
is presented as if the  consummation of the Formation  Transactions had occurred
on March 31, 1998.

                                       12

<PAGE>




                            Hersha Hospitality Trust
     Unaudited Summary Estimated Revenue and Expenses and Financial Data(1)
       (In thousands,  except per share data and number of Common Shares)

<TABLE>
<CAPTION>
                                                             Three Months Ended         Year Ended
                                                              March 31, 1998         December 31, 1997
                                                              --------------         -----------------
<S> <C>
Estimated Revenue and Expenses:
Percentage Lease revenue (2) ......................                $1,202                 $5,025

Depreciation and amortization .....................                   387                  1,163
Interest expense (3) ..............................                   254                    961
Real estate and personal property
  taxes and property and casualty insurance .......                   125                    476
General and administrative  .......................                    85                    340
Ground lease.......................................                     4                     15
                                                                     ----                 ------
Total expenses ....................................                  $855                 $2,955

Estimated income before minority
  interest ........................................                   347                  2,070
Minority interest (4) .............................                   195                  1,167
                                                                     ----                -------
Net income applicable to holders
  of Common Shares ................................                  $152                 $  903
                                                                     ====                 ======

Earnings per Common Share .........................                  $.06                 $  .34
                                                                     ====                 ======
Weighted average number of Common
  Shares outstanding ..............................             2,666,667              2,666,667


Other Data:
Funds from operations applicable to
   holders of Common Shares (5)....................                  $321                 $1,410
Funds from operations (5)..........................                  $734                 $3,233
Net cash used in investing activities (6)..........                  $155                 $  665
Net cash used in financing activities (7)..........                  $792                 $3,073

                                                                           March 31, 1998
                                                                    -----------------------------
                                                                   Historical            Pro Forma
                                                                   ----------            ---------
Balance Sheet Data:
Net investment in hotel properties ................                     --             $   25,909
Minority interest in Partnership...................                     --             $    9,132
Shareholders' equity...............................                     --             $    7,056
Total assets.......................................                     --             $   28,291
Total debt ........................................                     --             $   12,103

</TABLE>

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

(notes on page 15)


                                       13

<PAGE>




                      Hersha Hospitality Management, L.P.
    Unaudited Summary Estimated Revenue and Expenses and Financial Data (1)
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                       Three Months Ended          Year Ended
Estimated Revenue and Expenses:                                          March 31, 1998         December 31, 1997
                                                                         --------------         -----------------
<S> <C>
Room revenue ......................................                          $2,572                 $10,880
Other revenue(8) ..................................                             571                   2,565
                                                                             ------                 -------

Total revenue......................................                          $3,143                 $13,445
                                                                             ------                 -------

Hotel operating expenses (9) ......................                           2,017                   8,381

Percentage Lease payments (2)......................                           $1,202                $ 5,025
                                                                              ------                -------

Net (loss) income..................................                            $ (76)                $    39
                                                                               ======                =======

</TABLE>


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

<TABLE>
<CAPTION>
                                                Three Months Ended
                                                     March 31                                   Year Ended December 31
                                        ----------------------------------        ------------------------------------------------
                                                1998            1997                     1997             1996             1995
                                                ----            ----                     ----             ----             ----
<S> <C>
Statement of Operations Data:
Room revenue                                    $2,572        $  1,659                  $10,880           $7,273           $5,262
Other revenue (8)                                  571             627                    2,565            2,716            1,957
                                               -------         -------                  -------          -------          -------
Total revenue                                   $3,143          $2,286                  $13,445           $9,989           $7,219
Hotel operating expenses (9)                     2,236           1,830                    9,173            8,172            6,250
                                               -------         -------                  -------          -------          -------
Operating income before interest,               $  907          $  456                  $ 4,272           $1,817           $  969
depreciation and amortization
Interest                                           397             198                    1,354              921              634
Depreciation and amortization                      389             233                    1,189              924              711
                                              --------        --------                  -------          -------          -------
Net income (loss)                               $  121          $   25                   $1,729          $  (28)          $ (376)
                                                ======          ======                   ======          =======          =======

</TABLE>

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

(notes on following page)


                                       14

<PAGE>




(1)      The estimated information does not purport to represent what the
         Company's or 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 Company's or the Lessee's financial
         position or results of operations at any future date or for any future
         period.  Represents estimated 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 Rent paid by the Lessee  pursuant to the Percentage  Leases,
         which  payments are  calculated by applying the rent  provisions in the
         Percentage Leases to the historical  revenues of the Stabilized Hotels.
         In the  case of the  Newly-Developed  Hotels  and  the  Newly-Renovated
         Hotels,  the Percentage  Lease revenues (or payments) equal the Initial
         Fixed Rents with  respect to those hotels  pro-rated  for the period in
         which each hotel was open.  There is no  assurance  that such  revenues
         will reflect the actual revenues of such hotels.
(3)      Reflects the average weighted interest rate on the Assumed Indebtedness
         of 8.38% and 8.39% for the three months ended March 31, 1998 and the
         year ended December 31, 1997, respectively.
(4)      Calculated as 56.41% of estimated income before minority interest.
(5)      In accordance with the resolution adopted by the Board of Governors of
         the National Association of Real Estate Investment Trusts, Inc.
         ("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.  For the periods presented, estimated
         depreciation and amortization and minority interest would have been the
         only adjustments to estimated net income necessary to arrive at funds
         from operation.  Funds from operations should not be considered an
         alternative to net income or other measurements under generally
         accepted accounting principles as an indicator of operating performance
         or to cash flows from operating, investing or financing activities as a
         measure of liquidity. 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.  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 the Holiday Inn, Harrisburg, PA and the Holiday Inn, Milesburg,
         PA) of gross revenues per quarter, on a cumulative basis, for the
         periodic replacement or refurbishment of furniture, fixtures and
         equipment at the Initial Hotels. The Company intends to cause the
         Partnership to spend amounts in excess of the obligated amounts if
         necessary to maintain the Franchise Licenses for the Initial Hotels and
         otherwise to the extent that the Company deems such expenditures to be
         in the best interests of the Company.  See "Business and
         Properties--The Percentage Leases."
(6)      Represents improvements and additions to the Initial Hotels from funds
         to be made available to the Lessee as provided in Note (6) above.
(7)      Represents  estimated  initial  distributions  to be paid  based on the
         estimated  initial  annual  distribution  rate of $0.48  per  share and
         2,666,667  Common  Shares  and  3,450,833  Units  outstanding  plus the
         estimated debt service on the Assumed Indebtedness.
(8)      Represents restaurant revenue, telephone revenue and other revenue.
(9)      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.

                                       15

<PAGE>



         This  Prospectus  may  contain  forward-looking  statements  including,
without limitation,  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 involve
known and unknown  risks,  uncertainties  and other  factors which may cause the
actual  results,  performance or  achievements  of the Company or industry 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.


                                  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 Selling Partnerships, 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--Conflicts  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
with  respect to the  disposition  of the Initial  Hotels or  refinancing  of or
prepayment of principal on the Assumed  Indebtedness  will 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 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, which may materially affect the amount of time Mr. Shah has
to devote to the affairs of the Company.  The Lessee 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. Consequently,  the Company will be subject to risks that
these hotels will not achieve  anticipated  operating results or may not achieve
such results within anticipated time frames and the Rent received by the Company
from such hotels could be less than anticipated. 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,  which
could reduce the amounts available for distribution to shareholders.

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.
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.

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  and the  partners  of the  Selling  Partnerships  personally
guarantee  all of the  indebtedness  secured  by the  Initial  Hotels,  and  the
personal  bankruptcy of any of the guarantors  would  constitute a default under
the related loan documents.

Tax Risks

  Failure to Qualify as a REIT


                                       17

<PAGE>



         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
will receive an opinion of its counsel 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,  the nature of its assets,  the sources of
its  income,  and the  amount  of its  distributions  to its  shareholders.  See
"Federal Income Tax Considerations--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 Considerations."

   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  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   Considerations--Requirements   for
Qualification - Distribution Requirements."

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.  The Units were
allocated among the Hersha  Affiliates based upon their respective  interests in
the Selling Partnerships.


                                       18

<PAGE>



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 one 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.

   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  expected  distributions  during  its
initial year of operation  through cash flow from operations.  See "Distribution
Policy" and  "Management's  Discussion  and Analysis of Financial  Condition and
Result of Operations--Seasonality."


                                       19

<PAGE>



   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,
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.


                                       20

<PAGE>



   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.


                                       21

<PAGE>



Market for Common Shares

         Prior to the  Offering,  there has been no public market for the Common
Shares.  The Company will apply for listing of the Common Shares on The American
Stock Exchange. The Offering Price may not be indicative of the market price for
the Common Shares after the Offering.  There can be no assurance  that an active
public market for the 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 Common
Shares on The American Stock Exchange.

Effect of Market Interest Rates on Price of Common Shares

         One of the factors that may influence the price of the Common Shares in
public  trading  markets  will be the  annual  yield from  distributions  by the
Company  on  the  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 Common Stock.

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

   Ownership Limitation

         In order for the Company to maintain its  qualification  as a REIT, not
more than 50% in value of its outstanding  shares of beneficial  interest may be
owned,  directly or indirectly,  by five or fewer individuals (as defined in the
Code to include certain entities). Furthermore, if the Company owns, actually or
constructively,  10% or more of the ownership interests in the Lessee, the Rents
received by the Partnership  from the Lessee will not qualify as rents from real
property,  which would  result in loss of REIT status for the  Company.  For the
purpose of preserving the Company's REIT qualification, the Declaration of Trust
generally prohibits direct or indirect ownership of more than 9.9% of the number
of outstanding  Common Shares or of any other class of outstanding shares by any
person  (the  "Ownership  Limitation").   Generally,   Common  Shares  owned  by
affiliated  owners will be aggregated for purposes of the Ownership  Limitation.
The Ownership  Limitation  could have the effect of  discouraging  a takeover or
other  transaction  in which  holders of some,  or a majority,  of Common Shares
might receive a premium for their Common Shares over the then prevailing  market
price  or which  such  holders  might  believe  to be  otherwise  in their  best
interests.  See  "Description  of Capital Stock - Restrictions  on Transfer" and
"Federal Income Tax Considerations--Requirements for Qualification."

   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  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 reduce the  possibility  of a tender offer or an attempt to change
control of the Company, even though a tender offer or change in control 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 Trustees 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 Common or Preferred  Shares and (iii)
classify or reclassify  any unissued  Common Shares and Preferred  Shares and to
set the  preferences,  rights and other terms of such classified or unclassified
shares.  See "Description of Shares of Beneficial  Interest--Preferred  Shares."
Although  the Trustees  have 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 Common Shares or otherwise be
in the best interest of the shareholders. The Declaration of Trust and Bylaws

                                       22

<PAGE>



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 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."

Dilution

         Purchasers of Common Shares sold in the Offering will experience
immediate and substantial dilution of $3.87, or 64.5% of the Offering Price, in
the net tangible book value per Common Share.  See "Dilution."

Risks of Leverage

         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 $12.1 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 also 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 55% 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  26% 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."  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Liquidity and Capital Resources."

Assumption of Contingent Liabilities of Selling Partnerships

         Because the Partnership is acquiring  partnership  interests in certain
of  the  Selling  Partnerships,  the  Partnership  will  assume  all  contingent
liabilities of those Selling Partnerships.  Certain of the Hersha Affiliates are
managing partners of the Selling  Partnerships and have made representations and
warranties as to the extent of such contingent liabilities. There is, however, a
risk that unforeseen  liabilities could exist and could adversely affect amounts
available for distribution to shareholders.

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  Common  Shares.  The  effect  of any such  changes  may be  positive  or
negative. Under the Declaration of Trust, Company cannot change its policy of

                                       23

<PAGE>



seeking to maintain its qualification as a REIT without the approval of the
holders of two-thirds of the outstanding 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 55% 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 Capital Stock--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
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 Common
Shares

         Sales of a substantial  number of Common Shares, or the perception that
such sales could occur,  could adversely affect  prevailing market prices of the
Common Shares.  In connection  with the formation of the Company,  approximately
3.5 million Units will be issued to the Hersha  Affiliates in addition to Common
Shares offered by the Company in the Offering. See "Formation Transactions." The
holders of Units  generally  will not be permitted to offer,  sell,  contract to
sell or otherwise dispose of Common Shares, except in certain circumstances, for
one year after the closing of the  Offering.  See "Shares  Available  for Future
Sale"  and  "Underwriting."  At the  conclusion  of such  periods  and  upon the
subsequent redemption of Units, the Common Shares received therefor may be sold

                                       24

<PAGE>



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 43% 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 Selling Partnerships. Ownership of the land underlying one of
the  Initial  Hotels  will be  retained  by Mr.  Shah and will be  leased to the
Company pursuant to a ground lease with a 99-year term and providing for rent of
$15,000 per year. See "Certain Relationships and Transactions."

         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  3.5  million  Common  Shares,   with  a  value  of
approximately  $21 million based on the Offering Price,  and (ii) the assumption
of  approximately  $25.2 million of indebtedness  related to the Initial Hotels,
including the Assumed  Indebtedness and approximately $13.1 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 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 Units if such 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 Units that,  when  multiplied by the Offering Price,
equals  the  decrease  in value  plus the value of any  distributions  made with
respect to such Units.

         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 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.


                                       25

<PAGE>



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

<TABLE>
<CAPTION>
                                                               Twelve Months Ended December 31, 1997
                                      ----------------------------------------------------------------------------------
                                                             Estimated
                                                              Lessee
                                                           Income Before   Estimated                 Average
                           Number of   Room        Other      Lease         Lease                     Daily
Initial Hotels               Rooms    Revenue    Revenue(1) Payments(2)  Payments(3)(4)  Occupancy    Rate     REVPAR(5)
- -------------                 -----   -------    ---------- -----------  --------------  ---------    ----     ---------
<S> <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA(6).......         85      210,612      $4,877     $80,985      $97,336        38.8%      $75.62    $29.35
 New Columbia, PA(7).......    81       13,369        $253     (48,535)       6,619         9.0%      $59.68     $5.39

Hampton Inn:
 Carlisle, PA(8)...........    95      659,861       8,421     293,368      303,385        53.5%      $65.33    $34.93

Comfort Inn:
 Harrisburg, PA(9) ........    81

Newly-Renovated
Holiday Inn Express:
 Harrisburg, PA(10)........    117   1,357,241     176,868     550,639      516,804        56.4%      $56.33    $31.78

Holiday Inn:
 Milesburg, PA.............    118   1,254,070     220,684     579,756      549,255        52.0%      $56.07    $29.13

Stabilized
Comfort Inn:
 Denver, PA................    45      658,285           0     271,167      257,784        54.7%      $73.26    $40.08

Holiday Inn:
 Harrisburg, PA............    196   3,103,820   1,787,958  $1,738,713    1,640,785        63.3%      $68.22    $43.17

Hampton Inn:
 Selinsgrove, PA (11)......    75    1,271,943      46,148     705,488      679,094        71.9%      $65.29    $46.96

Clarion Suites:
 Philadelphia, PA..........     96   2,350,702     319,950   1,026,785      974,104        73.7%      $91.02   $ 67.09
                               ---  ----------   ---------  ----------   ----------    ----------    --------  -------

Total/weighted average.....    989 $10,879,903   $2,565,159  $5,198,366  $5,025,166        60.2%      $68.27   $ 41.09
                               === ==========   ==========  ==========  ==========    ===========     ======   =======
</TABLE>

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

(1)      Represents restaurant revenue, telephone revenue and other revenue.
(2)      Represents total revenue less the Lessee's expenses, including hotel
         operating expenses but excluding lease payments.  See "Selected
         Financial Information--Lessee."
(3)      Had the  Newly-Developed  Hotels been open for the entire twelve months
         ended December 31, 1997,  the estimated  lease payments would have been
         approximately $7.1 million.
(4)      Represents  payments of Rent by the Lessee  calculated  by applying the
         rent provisions in the Percentage  Leases using historical  revenues of
         the Initial Hotels as if January 1, 1997 was the beginning of the lease
         year. In the case of the Newly-Developed Hotels and the Newly-Renovated
         Hotels,  the estimated  lease payments  reflect the Initial Fixed Rents
         for such hotels pro-rated for the period in which each hotel was open.
(5)      REVPAR is  determined  by dividing  room revenue by available  rooms
         for the applicable  period.
(6)      This hotel opened in October 1997 and,  thus,  the data shown represent
         approximately three months of operations.
(7)      This hotel opened in December 1997 and, thus, the data shown represent
         approximately one month of operations.
(8)      This hotel opened in June 1997 and, thus, the data shown represent
         approximately seven months of operations.
(9)      This hotel opened in May 1998 and, thus, there are no data shown.
(10)     The land underlying this hotel will be leased to the Company by Mr.
         Shah for rent of $15,000 per year for 99 years.

                                       26

<PAGE>



(11)     A portion of the land adjacent to this hotel 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."

                                       27

<PAGE>




                                GROWTH STRATEGY

         The  Company  will  seek to  enhance  shareholder  value by  increasing
amounts  available for  distribution  to  shareholders  by acquiring  additional
hotels that meet the  Company's  investment  criteria as described  below and by
participating  in  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 to acquire any additional  properties 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
Company 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. See "Certain Relationships and Transactions--Option
Agreement."  The Company's  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 relatively high
                  demand  for rooms,  with  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.

   Financing

         The  Company's  additional  investments  in hotels may be financed,  in
whole or in part, with undistributed cash, subsequent issuances of Common Shares
or other securities,  or borrowings.  The Company is currently  negotiating with
lenders to obtain  the Line of Credit.  The  Company's  Debt  Policy is to limit
consolidated indebtedness to less than 55% 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 $12.1 million, which represents approximately
26% 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."

                                       28

<PAGE>




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 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 not
more than the Incentive Threshold,  (iii) a percentage of room revenue 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."

                                USE OF PROCEEDS

         The net proceeds to the Company  from the Offering are  estimated to be
approximately  $14.4  million  (based on the Offering  Price),  after  deducting
selling commissions and estimated offering expenses of $1.6 million. The Company
will  contribute the net proceeds of the Offering to the Partnership in exchange
for  approximately a 43% interest in the  Partnership.  The Partnership will use
the net proceeds as follows: (i) approximately $13.1 million to repay certain of
the  outstanding   indebtedness   related  to  the  Initial  Hotels,   including
approximately $7.5 million in debt owed to certain Hersha Affiliates and related
principally  to the hotel  development  expenses in connection  with the Initial
Hotels  and (ii)  approximately  $1.3  million  for  costs  associated  with the
acquisition of the Initial Hotels and for working capital. The Company currently
has no agreement or understanding to invest in any specific hotel other than the
Initial Hotels.

         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  Formation
Transactions  includes debt secured by some of the Initial Hotels as follows (in
thousands):

<TABLE>
<CAPTION>

                                                                                              Estimated
Mortgages payable secured by                                                                   Annual
the following Initial Hotels:                     Amount              Maturity Date        Interest Rate
                                                  ------              -------------        -------------
<S> <C>
Holiday Inn, Milesburg, PA                        $   899                  1999                 8.00%
Clarion Suites, Philadelphia, PA                  $ 1,593                2002/2010              9.50%
Holiday Inn, Harrisburg, PA                       $ 2,700                  2013                 8.45%
Holiday Inn Express, Harrisburg, PA               $   373                  2012                 8.35%

Amounts Due to Hersha Affiliates (1)              $ 7,561                   (2)                 9.00%
                                                  -------
Total                                             $13,125
                                                  =======
</TABLE>



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

                                       29

<PAGE>



                              DISTRIBUTION POLICY

     After  the  Offering,   the  Company  intends  to  make  regular  quarterly
distributions to its shareholders.  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.  The Company intends to
make regular  quarterly  distributions to holders of the Common Shares initially
equal to $0.12 per share,  which on an annualized  basis would be equal to $0.48
per  share  or  8.0% of the  Offering  Price  of  $6.00  per  share.  The  first
distribution,  for the period from the closing of the Offering to September  30,
1998,  is  expected to be a pro rata  distribution  of the  anticipated  regular
quarterly distribution.  Based on the Company's pro forma revenues less expenses
for the year  ended  December  31,  1997,  such  distributions  would  represent
approximately  71% of the  Company's  cash  available for  distribution, and
none of such distributions would represent a return of capital for federal
income tax purposes.

     The Company  believes that its basis for setting the initial  distribution,
which is based on the  Company's pro forma funds from  operations  per share for
the year ended December 31, 1997, is  reasonable.  Industry  analysts  generally
consider funds from  operations to be an appropriate  measure of the performance
of an equity REIT. Funds from operations,  however,  should not be considered an
alternative  to net  income  or  other  measurements  under  generally  accepted
accounting  principles as an indicator of the Company's operating performance or
to cash flows from operating,  investing or financing activities as a measure of
liquidity. The Company expects to maintain its initial distribution rate for the
remainder of 1998 unless actual  results of operations,  economic  conditions or
other factors  differ from the pro forma results for the year ended December 31,
1997. The Company's actual funds from operations will be affected by a number of
factors,  including  changes in occupancy  or average  daily rate ("ADR") at the
Initial Hotels.

   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 expected 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 expected quarterly  distributions for those quarters. See
"Risk Factors - Risk of Leverage." 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 expected distributions to common shareholders.

     In  order  to  maintain  its  qualification  as a REIT,  the  Company  must
distribute  to its  shareholders  each year at least 95% of its  taxable  income
(which does not include net capital  gains).  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 event, the
Company  would  seek to borrow the amount of the  deficiency  or sell  assets to
obtain the cash necessary to make distributions to retain its qualification as a
REIT for federal income tax purposes.

     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. For a discussion of the tax treatment of distributions to holders
of Common Shares, see "Federal Income Tax Considerations."



                                       30

<PAGE>



     The  following  table sets forth  certain pro forma  financial  information
applicable  to common  shareholders  for the Company (in  thousands,  except per
share amounts):

<TABLE>
<CAPTION>


                                                                                Year Ended
                                                                            December 31, 1997
                                                  ----------------------------------------------------------------------
                                                                               Adjustment for
                                                                              Partial Year and           Pro Forma
                                                          Pro Forma            Unopened Hotels(1)       As Adjusted
                                                          ---------            ---------------          -----------
<S> <C>
Pro forma net income ............................          $  903                    494                  $1,397
Depreciation and amortization, net of
minority interest portion........................             507                    260                     767
Pro forma funds from operations..................           1,410                    754                   2,164
Less:  Additions to capital expenditure
reserves (2).....................................           (290)                   (81)                    (371)
                                                           ------                   ----                 -------
Estimated cash available for distribution........          $1,120                    673                  $1,793
                                                           ======                    ===                  ======

Common Shares outstanding........................                                                      2,666,667
Estimated cash available for distribution per
share............................................                                                          $ .67
Estimated initial annual distribution ...........                                                         $1,280
Estimated initial annual distribution per
share............................................                                                        $   .48
Estimated dividend yield based upon
Offering Price...................................                                                              8%
Estimated payout ratio of cash available for
distribution (3).................................                                                             71%

</TABLE>

- ---------------------
(1)      To give full year effect in the pro forma information (which is based
         on historical operations) for hotels that are included in historical
         operations for only a portion of the year or were not included because
         the hotel did not commence operations until 1998. The adjustments are
         based on the Company's estimates of full year operating results.
(2)      Represents  the  Company's   obligation  under  the  Percentage  Leases
         (adjusted to exclude the minority  interest  obligation  and to reflect
         the Company's ownership  percentage in the Partnership of approximately
         43%) to  reserve  and  pay  for  capital  improvements  (including  the
         replacement or refurbishment of furniture, fixtures and equipment) on a
         pro forma basis for the 12 months ended  December 31, 1997. The Company
         anticipates  that cash flow from  operations,  borrowing  capacity  and
         reserves will be sufficient to fund such obligation.
(3)      Represents  the  anticipated   initial  aggregate  annual  distribution
         divided by estimated cash available for distribution.



                                       31

<PAGE>



                            PRO FORMA CAPITALIZATION

         The  following  table  sets  forth  the pro forma  short-term  debt and
capitalization  of the Company as of March 31, 1998,  as adjusted to give effect
to the sale on such date by the Company of the Common Shares in the Offering and
the use of the net proceeds therefrom as described under "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                                                    Pro Forma
                                                                                                 March 31, 1998
                                                                                                 --------------
                                                                                                 (In thousands)
<S> <C>
Short-term debt..........................................................................                --

Long-term debt...........................................................................           $12,103
Minority interest........................................................................           $ 9,132

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 shares authorized, 2,666,667 shares
   issued and outstanding(1).............................................................                27
 Additional paid-in capital..............................................................             7,029
                                                                                                    -------

     Total shareholders' equity..........................................................           $ 7,056
                                                                                                    -------

        Total capitalization.............................................................           $28,291
                                                                                                    =======

</TABLE>

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

(1)      Excludes   approximately   3.5  million  Common  Shares  issuable  upon
         redemption  of Units  issued  in the  Formation  Transactions,  250,000
         Common  Shares  issuable  upon  exercise of the  Underwriter  Warrants,
         250,000  Common Shares  issuable  upon the  redemption of 250,000 Units
         issuable upon exercise of the Hersha Warrants and 650,000 Common Shares
         reserved  for  issuance  pursuant to the Option  Plan.  See  "Formation
         Transactions," "Management--The Option Plan" and "Underwriting."

                                       32

<PAGE>



                                    DILUTION

         At March  31,  1998,  the  Offering  Price  exceeded  the pro forma net
tangible  book value per 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 $3,314,088  (including a pro forma land adjustment of
$57,000) less intangible  assets of $1,397,000,  resulting in $1,917,000 or $.56
per share based upon  approximately  3.5 million Units issuable in the Formation
Transactions.  Therefore,  the holders of Units  issued in  connection  with the
Formation  Transactions will realize an immediate increase in the net book value
of their Units,  while  purchasers of Common Shares in the Offering will realize
an  immediate  dilution in the net book value of their  Common  Shares.  The pro
forma net  tangible  book value  after the  Offering is based upon the pro forma
consolidated  shareholders'  equity of $7,056,000 less intangibles of $1,382,000
(included in the pro forma financial  statements  included herein)  resulting in
pro forma book value of $5,674,000 or $2.13 per share based on 2,666,667  shares
outstanding immediately following the Offering.

<TABLE>
<S> <C>
         Assumed initial public offering price per share(1)..............................           $ 6.00
              Pro forma tangible net book value per share prior to the Offering..........   $  .56
              Increase attributable to purchase of Common Share..........................     1.57
                                                                                            ------
         Pro forma net tangible book value per share after the Offering..................             2.13
                                                                                                    ------
         Dilution per share..............................................................           $ 3.87
                                                                                                    ======
</TABLE>

- ----------
(1) Before deducting selling commissions and estimated expenses of the Offering.


         The  following  table sets forth the number of Common Shares to be sold
by the  Company  in the  Offering,  the  total  contributions  to be paid to the
Company by  purchasers  of Common  Shares in the Offering  (assuming an Offering
Price of $6.00 per  share),  the number of Common  Shares  and Units  previously
outstanding or to be issued in connection with the Formation  Transactions,  the
net tangible  book value as of March 31, 1998 of the assets  contributed  to the
Company  and the  Partnership  and the net  tangible  book value of the  average
contribution per Common Share and 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               the Company          Value of Contribution
                                        -----------------------      ----------------------
                                        Number          Percent      Amount         Percent     Per Share/Unit
                                        ------          -------      ------         -------     ---------------
                                                                         (in thousands)
<S> <C>
Common Shares Issued by the Company
  in the Offering................... 2,666,667         43.59%        $16,000         89.3%            $6.00

Units Issued by the Partnership
  in the Formation Transactions..... 3,450,833         56.41%        $ 1,917         10.7%            $ .56
                                     ---------         ------        -------         -----

    Total Common Shares and Units... 6,117,500        100.00%        $17,917       100.00%
                                     =========        =======       ========       =======

</TABLE>

                                       33

<PAGE>



                         SELECTED FINANCIAL INFORMATION

         The following tables set forth (i) unaudited selected estimated revenue
and  expenses  and  financial  data for the Company and the Lessee for the years
ended December 31, 1997 and 1996, (ii) selected  combined  historical  operating
and financial data for the Initial Hotels for each of the years in the five-year
period ended December 31, 1997. The selected combined  historical  operating and
financial  data for the  Initial  Hotels for the five years ended  December  31,
1997, have been derived from the historical combined financial statements of the
Selling  Partnerships  -  Initial  Hotels  audited  by  Moore  Stephens,   P.C.,
independent  public  accountants,  whose report with respect thereto is included
elsewhere in this Prospectus.  The selected combined  historical  financial data
for each of the two years in the period ended December 31, 1997 are derived from
the audited  statements of operations for each of these years. 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.

         The selected  estimated  revenue and expenses  and  financial  data are
presented as if the Formation  Transactions  had occurred as of January 1, 1997,
and therefore incorporates certain assumptions that are included in the Notes to
the Condensed Statements of Estimated Revenue and Expenses included elsewhere in
this Prospectus.  The estimated and pro forma balance sheet data is presented as
if the  Formation  Transactions  had occurred on March 31,  1998.  The pro forma
information does not purport to represent what the Company's  financial position
or the Company's or the combined  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 Initial Hotels' financial  position or results of operations at any
future date or for any future period.

         The historical  financial  information includes the ten Initial Hotels.
The Selling  Partnerships  have  generated  operating  income  before  interest,
depreciation and amortization in each of the last five years; however, operating
income should not be considered as an  alternative to net income as an indicator
of the Selling  Partnerships - Initial Hotels' performance or to cash flow as to
a measure of liquidity.

         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.

                                       34

<PAGE>



                            Hersha Hospitality Trust
     Unaudited Summary Estimated Revenue and Expenses and Financial Data(1)
       (In thousands, except per share data and number of Common Shares)

<TABLE>
<CAPTION>
                                                                        Three Months Ended         Year Ended
                                                                         March 31, 1998         December 31, 1997
                                                                         --------------         ------------------
<S> <C>
Estimated Revenue and Expenses:
Percentage Lease revenue (2) ......................                          $1,202                  $5,025

Depreciation and amortization .....................                             387                   1,163
Interest expense (3) ..............................                             254                     961
Real estate and personal property
  taxes and property and casualty insurance .......                             125                     476
General and administrative  .......................                              85                     340
Ground lease.......................................                               4                      15
                                                                               ----                  ------
Total expenses ....................................                            $855                  $2,955

Estimated income before minority
  interest ........................................                             347                   2,070
Minority interest (4) .............................                             195                   1,167
                                                                               ----                 -------
Net income applicable to holders
  of Common Shares ................................                            $152                  $  903
                                                                               ====                  ======

Earnings per Common Share .........................                            $.06                  $  .34
                                                                               ====                  ======
Weighted average number of Common
  Shares outstanding ..............................                       2,666,667               2,666,667


Other Data:
Funds from operations applicable to
   holders of Common Shares (5)....................                            $321                  $1,410
Funds from operations (5)..........................                            $734                  $3,233
Net cash used in investing activities (6)..........                            $155                  $  665
Net cash used in financing activities (7)..........                            $792                  $3,073

                                                                                     March 31, 1998
                                                                                     --------------
                                                                           Historical              Pro Forma
                                                                           ----------              ----------
Balance Sheet Data:
Net investment in hotel properties ................                               --                $25,909
Minority interest in Partnership...................                               --                $ 9,132
Shareholders' equity...............................                               --                $ 7,056
Total assets.......................................                               --                $28,291
Total debt ........................................                               --                $12,103

</TABLE>

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

(notes on page 37)


                                       35

<PAGE>



                      Hersha Hospitality Management, L.P.
    Unaudited Summary Estimated Revenue and Expenses and Financial Data (1)
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                Three Months Ended          Year Ended
Estimated Revenue and Expenses:                                                   March 31, 1998         December 31, 1997
                                                                                  --------------         -----------------
<S> <C>
Room revenue . . . . . . . . . . . . . . . . . . . . . . .                           $ 2,572                   $10,880
Other revenue (8). . . . . . . . . . . . . . . . . . . . . .                             571                     2,565
                                                                                      ------                   -------

Total revenue. . . . . . . . . . . . . . . . . . . . . . . .                         $ 3,143                   $13,445
                                                                                      ------                   -------

Hotel operating expenses (9). . . . . . . . . . . . . .                                2,017                     8,381

Percentage Lease payments (2). . . . . . . . . . . . . .                              $1,202                   $ 5,025
                                                                                      ------                   -------

Net (loss) income. . . . . . . . . . . . . . . . . . . . . . . . .                     $ (76)                 $    39
                                                                                      ======                   =======
</TABLE>



                 Combined Selling Partnerships - Initial Hotels
            Summary Combined Historical Operating and Financial Data
                                 (In thousands)
<TABLE>
<CAPTION>


                                                Three Months Ended
                                                     March 31                                   Year Ended December 31
                                        ----------------------------------        -----------------------------------------------
                                               1998            1997                     1997             1996             1995
                                               ----            ----                     ----             ----             ----
<S> <C>
Statement of Operations Data:
Room revenue                                    $2,572        $  1,659                  $10,880           $7,273           $5,262
Other revenue (8)                                  571             627                    2,565            2,716            1,957
                                               -------         -------                  -------          -------          -------
Total revenue                                   $3,143          $2,286                  $13,445           $9,989           $7,219
Hotel operating expenses (9)                     2,236           1,830                    9,173            8,172            6,250
                                               -------         -------                  -------          -------          -------
Operating income before interest,               $  907          $  456                  $ 4,272           $1,817           $  969
depreciation and amortization
Interest                                           397             198                    1,354              921              634
Depreciation and amortization                      389             233                    1,189              924              711
                                              --------        --------                  -------          -------          -------
Net income (loss)                               $  121          $   25                   $1,729          $  (28)          $ (376)
                                                ======          ======                   ======          =======          =======

</TABLE>

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

(notes on following page)


                                       36

<PAGE>



(1)      The estimated information does not purport to represent what the
         Company's or 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 Company's or the Lessee's financial
         position or results of operations at any future date or for any future
         period.  Represents estimated 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 Rent paid by the Lessee  pursuant to the Percentage  Leases,
         which  payments are  calculated by applying the rent  provisions in the
         Percentage Leases to the historical  revenues of the Stabilized Hotels.
         In the  case of the  Newly-Developed  Hotels  and  the  Newly-Renovated
         Hotels,  the Percentage  Lease revenues (or payments) equal the Initial
         Fixed Rents with  respect to those hotels  pro-rated  for the period in
         which each hotel was open.  There is no  assurance  that such  revenues
         will reflect the actual revenues of such hotels.
(3)      Reflects the average weighted interest rate on the Assumed Indebtedness
         of 8.38% and 8.39% for the three months ended March 31, 1998 and the
         year ended December 31, 1997, respectively.
(4)      Calculated as 56.41% of estimated income before minority interest.
(5)      In accordance with the resolution adopted by the Board of Governors of
         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.  For the periods presented, estimated
         depreciation and amortization and minority interest would have been the
         only adjustments to estimated net income necessary to arrive at funds
         from operation.  Funds from operations should not be considered an
         alternative to net income or other measurements under generally
         accepted accounting principles as an indicator of operating performance
         or to cash flows from operating, investing or financing activities as a
         measure of liquidity.  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.  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 the Holiday Inn, Harrisburg, PA and the Holiday Inn, Milesburg,
         PA) of gross revenues per quarter, on a cumulative basis, for the
         periodic replacement or refurbishment of furniture, fixtures and
         equipment at the Initial Hotels.  The Company intends to cause the
         Partnership to spend amounts in excess of the obligated amounts if
         necessary to maintain the Franchise Licenses for the Initial Hotels and
         otherwise to the extent that the Company deems such expenditures to be
         in the best interests of the Company.  See "Business and
         Properties--The Percentage Leases."
(6)      Represents improvements and additions to the Initial Hotels from funds
         to be made available to the Lessee as provided in Note (6) above.
(7)      Represents  estimated  initial  distributions  to be paid  based on the
         estimated  initial  annual  distribution  rate of $0.48  per  share and
         2,666,667  Common  Shares  and  3,450,833  Units  outstanding  plus the
         estimated debt service on the Assumed Indebtedness.
(8)      Represents restaurant revenue, telephone revenue and other revenue.
(9)      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.

                                       37

<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 43% 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 Three Months Ended March 31, 1998 to the Three Months Ended
  March 31, 1997

         Room  revenue  for the  Initial  Hotels  increased  $912,376  or 55% to
$2,557,735  for the first  quarter  of 1998 from  $1,659,359  in the  comparable
period in 1997.  This  increase  came  through an addition  of 22,860  available
room-nights with an overall increase of 13,029 room-nights sold. The increase in
room-nights  available was a result of the opening of three  hotels,  which were
not opened in the first quarter of 1997. In addition, there was a 5% increase in
ADR to $63.75 from $60.75. REVPAR increased 11% to $31.68 from $28.45.

         Hotel operating expenses increased by $456,126 or 25% to $2,284,925 but
decreased as a percentage  of total  revenue to 72% from 80%.  Operating  income
before interest  expense,  depreciation,  and  amortization  increased by 99% to
$907,781 from $457,175.

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

         Room revenue increased by $3,067,232 or 50% to $10,879,902 in 1997 from
$7,272,670  in 1996.  The  increase in revenue came through the addition of four
new hotels  opening in 1997 and one hotel which was only open 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 $1,001,043 or 12% to $9,173,647
but decreased as a percentage of total revenue to 68% from 82%. Operating income
before interest  expense,  depreciation  and  amortization  increased by 135% to
$4,271,414 from $1,816,537.

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

         Room revenue  increased  $2,011,044  or 38% to  $7,272,670 in 1996 from
$5,261,626  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 $1,923,208 or 31% to $8,712,604
but decreased as a percentage of total revenue to 82% from 87%. Operating income
before  interest  expense,  depreciation  and  amortization  increased by 87% to
$1,816,537 from $969,769.

Liquidity and Capital Resources

         The Company is currently  negotiating  with various lenders to obtain a
$10  million  Line of  Credit.  The Line of Credit  will be used to fund  future
acquisitions and for working capital. The Line of Credit may be secured

                                       38

<PAGE>



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 55% 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 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.  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 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 to pay for the cost of capital improvements and any furniture,  fixture and
equipment  requirements  in  excess  of the  set  aside  referenced  above  from
undistributed cash. The Company anticipates entering into an arrangement similar
to the  Percentage  Leases with respect to future hotels in which it may invest.
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.


<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
900 (commonly known as the "Year 2000 Problem").  Like

                                       39

<PAGE>



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. 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. At this time, however, no assurance can be given that the
Company's  service  providers have anticipated every step necessary to avoid any
adverse effects on the Company attributable to the Year 2000 Problem.


                            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,
full  service  hotel  with  non-smoking  units  available  and with a lounge and
adjacent 24-hour  restaurant.  Amenities include an outdoor pool, fitness center
and 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,  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 Inn  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

                                       40

<PAGE>



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.

         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

                                       41

<PAGE>



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 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.  The hotel is a full  service  hotel with a  restaurant  and cocktail
lounge.  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.

         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,  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. The hotel was purchased as a
Ramada Suites in 1995 and immediately converted to 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.



                                       42

<PAGE>



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

<TABLE>
<CAPTION>

                                                                        Year Ended December 31,
                                                      ------------------------------------------------------

                                                      1997         1996         1995         1994       1993
                                                      ----         ----         ----         ----       ----
<S> <C>
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 - Harrisburg, PA (5)
   Occupancy                                          63.3%       58.9%        46.2%
   ADR                                               $68.22      $61.36       $56.97
   REVPAR                                            $43.17      $36.13       $26.31

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       $30.66       $30.61      $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                                            $67.04      $51.83

</TABLE>

- ---------------
(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.


                                       43

<PAGE>



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  that future  leases with  respect to
additional hotels it may acquire will be similar to the Percentage  Leases.  The
Trustees,  however, in their discretion,  may alter any of these provisions with
respect to any proposed percentage 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  a
non-cancelable  term of five  years,  which may be extended  for two  additional
five-year terms at the Lessee's option,  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 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 revenue 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 monthly
in arrears.

         The  following  table  sets  forth  (i)  the  Initial  Fixed  Rent,  if
applicable, (ii) the annual Base Rent, (ii) the annual Percentage Rents formulas
and (iv) the pro forma  rent that would  have been paid for each  Initial  Hotel
pursuant to the terms of the Percentage Leases based on historical revenues,  as
if the Company had owned the Initial Hotels and the  Percentage  Leases had been
in effect  since  January  1, 1997 (or,  if the hotel was not open on January 1,
1997, since the date the hotel opened).


                                       44

<PAGE>

<TABLE>
<CAPTION>

                                                                             Annual                       Pro Forma Lease
                                  Initial         Annual                   Percentage                 Payment for Year Ended
       Initial Hotel            Fixed Rent      Base Rent                 Rent Formula                   December 31, 1997
       -------------            ----------      ---------                 ------------                   -----------------
<S> <C>
Newly-Developed
Holiday Inn Express
 Hershey, PA................   $804,689        $364,000       42.7% of room revenue up to $1,479,523,         $ 97,336
                                                              plus 65.0% 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...........   496,967         227,500        46.6% of room revenue up to $850,986,              6,619
                                                              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...............   700,983         325,000        42.5% of room revenue up to                      303,385
                                                              $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.............   521,772         234,000        41.5% 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.............   516,960         195,000        32.1% of room revenue up to                      516,804
                                                              $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..............   549,486         214,500        38.4% of room revenue up to                      549,255
                                                              $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.
Stabilized
Comfort Inn:
 Denver, PA.................   n/a             112,288        34.6% of room revenue up to $559,542,            257,784
                                                              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.
Holiday Inn:
 Harrisburg, PA.............   n/a             675,921        45.3% of room revenue up to                    1,640,785
                                                              $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.


                                       45

<PAGE>




Hampton Inn:
 Selinsgrove, PA............   n/a             308,469        51.0% of room revenue up to                      679,094
                                                              $1,081,151, plus 65.0% of room revenue
                                                              in excess of $1,081,151 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        36.0% of room revenue up to                      974,104
                                                              $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.
                                               ---------                                                   -----------
Totals                                         $3,075,271                                                   $5,025,166

</TABLE>


         Other than real estate and personal  property taxes,  ground lease rent
(where applicable),  the cost of certain furniture,  fixtures and equipment, and
expenditures  for items that are  classified  as capital  items under  generally
accepted accounting principles,  which are necessary for the continued operation
of the Initial  Hotels,  and property and casualty  insurance  premiums,  all of
which are  obligations of the  Partnership,  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
Partnership  is  required  to  maintain   structural  elements  and  underground
utilities,  and to pay for certain expenditures for items that are classified as
capital  items  under  generally  accepted  accounting  principles,   which  are
necessary for the continued  operation of the Initial Hotels.  In addition,  the
Partnership   will  make  available  to  the  Lessee  for  the  replacement  and
refurbishment of furniture,  fixtures and equipment 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  Partnership'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 Partnership upon termination
of the  Percentage  Leases.  Other  than  as  described  above,  the  Lessee  is
responsible for all repair and maintenance of 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  Partnership  upon  termination  of the Percentage  Leases.  The
Partnership 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   Considerations--Requirements   for
Qualification--Income Tests."

         Insurance and Property Taxes. The Partnership 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,

                                       46

<PAGE>



workers'   compensation  and  other  insurance  appropriate  and  customary  for
properties  similar to the  Initial  Hotels and  naming  the  Partnership  as an
additional named insured.

         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  Partnership.  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
the Lessee's use and occupancy, the Lessee will be obligated to repair, rebuild,
or restore the Initial Hotel, except as to structural elements of such hotel and
underground  utilities,  or offer to acquire the Initial  Hotel on the terms set
forth in the applicable  Percentage  Lease.  If the Lessee  rebuilds the Initial
Hotel, the Partnership is obligated to disburse to the Lessee, from time to time
and upon  satisfaction of certain  conditions,  any insurance  proceeds actually
received by the Partnership as a result of such damage or  destruction,  and any
excess costs of repair or restoration will be paid by the Lessee.  If the Lessee
decides not to rebuild  and the  Partnership  exercises  its right to reject the
Lessee's mandatory offer to purchase the Initial Hotel on the terms set forth in
the  Percentage  Lease,  the  Percentage  Lease will terminate and the insurance
proceeds will be retained by the  Partnership.  If the  Partnership  accepts the
Lessee's  offer to  purchase  the  Initial  Hotel,  the  Percentage  Lease  will
terminate  and the Lessee  will be entitled to the  insurance  proceeds.  In the
event  that  damage to or  destruction  of a Initial  Hotel  that is  covered by
insurance  does not render the Initial Hotel wholly  unsuitable for the Lessee's
use and occupancy,  the Lessee  generally will be obligated to repair or restore
the Initial Hotel.  The  Percentage  Lease shall remain in full force and effect
during any period required for repair or restoration of any damaged or destroyed
Initial  Hotel  except that if damage to the hotel  renders  the  Initial  Hotel
wholly  unsuitable for Lessee's use and occupancy  within the final 24 months of
the term of the  Percentage  Lease,  either  the  Partnership  or the Lessee may
terminate the Percentage Lease on the terms set forth therein.

         Condemnation  of  Hotel.  In the event of a total  condemnation  of any
Initial Hotel, the relevant Percentage Lease will terminate with respect to such
Initial Hotel as of the date of taking,  and the Partnership 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 the Lessee's use, the Lessee will
restore the untaken  portion of the  Initial  Hotel to a complete  architectural
unit  and the  Partnership  shall  contribute  the cost of such  restoration  in
accordance with the provisions of the Percentage Lease.

         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 thereafter;

                  (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
         Partnership  thereof,  unless 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;

                  (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 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;


                                       47

<PAGE>



                  (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 of control if 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 based on failure
         to pay Rent when due occurs under any other  Percentage  Lease  between
         the Partnership and the Lessee.

         If an Event of Default occurs and continues beyond any curative period,
the Partnership 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  Partnership'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  Partnership  enters  into an  agreement  to sell or  otherwise
transfer an Initial Hotel,  the Partnership will have the right to terminate the
Percentage  Lease with respect to such Initial Hotel if within six months of the
termination the Partnership  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 Partnership. Upon notice from the Lessee that the Partnership
has breached the Lease,  the Partnership 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 Partnership
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.  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.

                                       48

<PAGE>




         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.

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

<TABLE>
<CAPTION>
                                                                                           Franchise
                     Hotel                 Effective Date         Expiration Date           Fee(1)
                     -----                 --------------         ----------------        ----------
<S><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, 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                May 5, 1998            May 5, 2018                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 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 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  AFFILIATES,   SUBSIDIARIES  OR  DIVISIONS)  OF  THE  COMPANY,  THE
PARTNERSHIP OR THE COMMON SHARES OFFERED HEREBY.


Operating Practices


                                       49

<PAGE>



         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.    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."

         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

                                       50

<PAGE>



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 are not
economically  insurable.  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 Selling  Partnerships  in exchange for Units,  the
Partnership's  initial  basis in each  Initial  Hotel  for  federal  income  tax
purposes should be the same as the Selling  Partnerships'  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 Selling  Partnerships.  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 Selling Partnerships 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 Selling  Partnerships  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 and the land owned by Hersha Affiliates
in  Carlisle,  Pennsylvania  are subject to the Option  Agreement.  See "Certain
Relationships and Transactions--Option Agreement."

Ground Lease

         The land underlying the Holiday Inn Express in Harrisburg, Pennsylvania
will be leased to the  Company by Mr.  Shah for rent of $15,000  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.


                                       51

<PAGE>




           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 Common Shares.

Investment Policies

         The Company's investment objectives are to acquire hotels that meet its
investment  criteria.  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  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."  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.

         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 Common Shares
or other securities,  or borrowings.  The Company is currently  negotiating with
lenders to obtain the Line of Credit.  The Debt Policy  will limit  consolidated
indebtedness  to less  than 55% 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 $12.1 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.  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 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

                                       52

<PAGE>



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  and entered  into  certain
agreements  designed to minimize the effects of potential conflicts of interest.
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 at least three of the  Company's  Trustees be persons who are not officers,
directors  or  employees  of the Company,  the Lessee,  the  Underwriter  or any
affiliates thereof. Such persons are referred to as "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  two-thirds of the members of the Trustees or the affirmative  vote of the
holders of not less than two-thirds of the outstanding  Common Shares (and other
shares of capital stock of the Company entitled to vote, if any exist).

  The Option Agreement

         Pursuant to the Option  Agreement  among certain Hersha  Affiliates and
the  Partnership,  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.

  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 the sale of an Initial  Hotel 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

         Pursuant to Maryland law (the  jurisdiction  under which the Company is
organized), each Trustee is required to discharge his duties in good faith, with
the care an ordinarily  prudent  person in a like position  would exercise under
similar  circumstances and in a manner he reasonably  believes to be in the best
interest of the Company. In addition,  under Maryland law, a transaction between
the  Company and any of its  Trustees or between the Company and a  corporation,
firm or  other  entity  in  which a  Trustee  is a  director  or has a  material
financial  interest  is not void or  voidable  solely  because of the  Trustee's
directorship or the Trustee'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  Trustees,  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 Trustee or corporation, firm or other entity, or (ii) the transaction
is fair and reasonable to the Company.

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 Common Shares to
holders of Units upon

                                       53

<PAGE>



exercise of their  Redemption  Rights (as defined  herein).  The Company has not
issued  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  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 minimal 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.


                             FORMATION TRANSACTIONS

         The Formation Transactions will be as follows:

         o        The Company will sell 2,666,667 Common Shares in the Offering,
                  including  166,667  Common  Shares  to be sold  to the  Hersha
                  Affiliates,  at the  Offering  Price.  The net proceeds to the
                  Company  from  the  Offering  will  be   contributed   to  the
                  Partnership  in  exchange  for  approximately  a  43%  general
                  partnership interest in the Partnership.

        o         The Partnership will acquire the Initial Hotels by acquiring
                  either all of the partnership interests in the Selling
                  Partnerships or the Initial Hotels in exchange for (i) Units
                  that will be redeemable, subject to certain limitations, for
                  an aggregate of approximately 3.5 million Common Shares, with
                  a value of approximately $21 million based on the Offering
                  Price and (ii) the assumption of approximately $25.2 million
                  in indebtedness secured by all of the Initial Hotels,
                  approximately $13.1 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 will be leased to the Partnership by Mr. Shah for
                  rent of $15,000 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
                  term of five years and may be extended for two additional
                  five-year terms at the option of the Lessee.  The Lessee will
                  hold the Franchise License for each Initial Hotel.  See
                  "Business and Properties--The Percentage Leases."

         o        The Partnership and the Hersha  Affiliates will enter 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 Company,  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."


                                       54

<PAGE>



         o        The  Company  and a  Hersha  Affiliate  will  enter  into  the
                  Administrative  Services  Agreement,  pursuant  to  which  the
                  Hersha Affiliate 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  250,000  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 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.

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 3.5 million
                  Units in exchange for their  interests in the Initial  Hotels,
                  which will have a value of approximately  $21 million based on
                  the Offering  Price.  The Units held by the Hersha  Affiliates
                  will  be more  liquid  than  their  current  interests  in the
                  Selling  Partnerships  once a public  trading  market  for the
                  Common  Shares  commences  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 $13.1 million of indebtedness owed by the
                  Selling Partnerships will be repaid with a portion of the
                  proceeds of the Offering.  Approximately $7.5 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 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  Units if such
                  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 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.



                                       55

<PAGE>



         o        The  Partnership  has granted a Hersha  Affiliates  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        Mr. Shah will receive  $15,000 per year  pursuant to a 99-year
                  ground   lease  with  respect  to  the  Holiday  Inn  Express,
                  Harrisburg, 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.


                                   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 and the
Trustees  will be divided into two classes.  Certain  information  regarding the
Trustees and executive officers of the Company is set forth below.

<TABLE>
<CAPTION>

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

Kiran P. Patel                            48     Chief Financial Officer and Treasurer

Bharat C. Mehta (Class II)*               53     Trustee

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

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

_______________ (Class II)*               __     Independent Trustee

_______________ (Class I)*                __     Independent Trustee

_______________ (Class I)*                __     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

                                       56

<PAGE>



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.  Mr. Mehta worked as a chemical engineer
from 1967 to 1984 for Lever Brothers Corporation (UniLever, a multinational
company).  He also worked for the Pennsylvania Department of Environmental
Services in the Bureau of Water Quality Management as Chief of the Program
Planning and Evaluation Section.  He 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  offerings,  including
offerings  for  Humphrey   Hospitality  Trust,  Inc.  and  Independent  Property
Operators  of America,  LLC.  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.

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
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,  with advice from the  Company's  attorneys  and  independent  public
accountants,  will  establish  procedures  to monitor  compliance  with the REIT
provisions of the Code and the Securities Exchange Act of 1934, as amended,  and
such other laws and  regulations  applicable  to the  Company.  The Company will
engage its  independent  public  accountants for a period of two years following
the Offering to monitor compliance with the REIT provisions of the Code.

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 $15,000 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 shall be entitled to receive any  additional  salary or bonus for
serving as a Trustee  except 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  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.


                                       57

<PAGE>



Exculpation and Indemnification

         The Declaration of Trust contains a provision that,  subject to certain
exceptions described below,  eliminates the liability of a Trustee or officer to
the Company or its shareholders for monetary damages for any breach of duty as a
Trustee or officer.  This  provision  does not eliminate  such  liability to the
extent  that it is  proved  that the  Trustee  or  officer  engaged  in  willful
misconduct  or a knowing  violation  of criminal  law or of any federal or state
securities law.

         The  Declaration  of Trust also  requires the Company to indemnify  any
Trustee or officer who is or was a party to a proceeding, including a proceeding
by or in the right of the Company,  by reason of the fact that he is or was such
a Trustee  or officer or is or was  serving at the  request of the  Company as a
director,  officer,  employee  or  agent of  another  entity  provided  that the
Trustees  determine that the conduct in question was in the best interest of the
Company  and such  person  was  acting on behalf of the  Company.  A Trustee  or
officer of the Company is entitled to be indemnified against all liabilities and
expenses  incurred  by the  Trustee or officer in the  proceeding,  except  such
liabilities  and expenses as are  incurred (i) if such person is an  Independent
Trustee or officer,  because of his or her gross negligence,  willful misconduct
or knowing  violation  of the  criminal  law or (ii) in the case of the  Trustee
other  than  the  Independent  Trustees,  because  of his or her  negligence  or
misconduct.  Unless a determination  has been made that  indemnification  is not
permissible,  a Trustee or officer  also is entitled  to have the  Company  make
advances  and  reimbursement  for  expenses  prior to final  disposition  of the
proceeding upon receipt of a written  undertaking from the Trustee or officer to
repay the amounts advanced or reimbursed if it is ultimately  determined that he
or she is not entitled to  indemnification.  Such advance  shall be  permissible
when the  proceeding  has been initiated by a shareholder of the Company only if
such advance is approved by a court of competent jurisdiction. The Trustees also
have the  authority  to extend to any person who is an  employee or agent of the
Company,  or who is or was  serving at the  request of the Company as a Trustee,
officer,  employee or agent of another entity, the same  indemnification  rights
held by trustees and officers, subject to all of the accompanying conditions and
obligations.

The Option Plan

         The Board of Trustees has adopted,  and the current sole shareholder of
the Company has  approved,  the Option  Plan for the purpose of  attracting  and
retaining  trustees,  executive  officers  and  employees.  The  Option  Plan is
administered  by the  Compensation  Committee of the Board of  Trustees,  or its
delegate. 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 Compensation  Committee
or its delegate, as appropriate.

         Officers and other  employees of the Company  generally are eligible to
participate in the Option Plan. The  Administrator  selects the  individuals who
will participate in the Option Plan ("Participants").

         The Option Plan  authorizes  the  issuance of options to purchase up to
650,000 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.

         An option may be  exercised  for any number of Common  Shares up to the
full number for which the option could be exercised.  A Participant will have no
rights as a shareholder with respect to Common Shares subject to an option until
the option is exercised.  To the extent an option has not become  exercisable at
the time of a  Participant's  termination  of  employment,  it will be forfeited
unless the Administrator  exercises its discretion to accelerate vesting for the
Participant.  If a  Participant  is  terminated  due to  dishonesty  or  similar
reasons, all unexercised options, whether vested or unvested, will be forfeited.
Any Common Shares  subject to options  which are  forfeited  (or expire  without
exercise) pursuant to the vesting  requirement or other terms established at the
time of grant will again be  available  for grant  under the  Option  Plan.  The
exercise price of options granted under the Option Plan may not be less than the
fair  market  value of the  Common  Shares on the date of grant.  Payment of the
exercise  price of an option  granted under the Option Plan may be made in cash,
cash equivalents

                                       58

<PAGE>



acceptable  to the  Compensation  Committee  or,  if  permitted  by  the  option
agreement,  by exchanging  Common Shares having a fair market value equal to the
option exercise price.

         No option award may be granted under the Option Plan more than 10 years
after the date that 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 (other than an  adjustment or
automatic  increase  described above),  (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.


                     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  $13.1  million  of  indebtedness  owed  by  the  Selling
Partnerships  will be repaid  with a portion of the  proceeds  of the  Offering.
Approximately  $7.5 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 and the  partners of the Selling
Partnerships  guarantee  all of  the  Assumed  Indebtedness,  and  the  personal
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
Company.    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

         The  Hersha  Affiliates  and the  Company  will  enter  into the Option
Agreement.  Pursuant to the Option Agreement among certain Hersha Affiliates and
the  Partnership,  the  Partnership  will have an 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 and the
land owned by Hersha Affiliates in Carlisle,  Pennsylvania.  With respect to the
Hampton Inn,  Danville,  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 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

                                       59

<PAGE>



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.

         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.

         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.


                                       60

<PAGE>



         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.

                             PRINCIPAL SHAREHOLDERS

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of 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 Common Shares the person is expected
to hold plus the number of Common Shares into which Units expected to be held by
the person may be redeemed in certain circumstances.


                                 Number of Shares               Percent of
Name of Beneficial             Beneficially Owned(1)             Class(1)
- ------------------             ---------------------            -----------

Hasu P. Shah (2)                     638,867(3)                  19.3%

K.D. Patel                           369,300                     12.2%

Bharat C. Mehta                      670,400                     20.1%

Kiran Patel                          256,600(3)                   8.8%
                                  ----------                      ----

 Total for all officers
     and Trustees                  1,935,167                     42.1%
                                   ---------                     -----
- ---------------------

(1)      Assumes  that all Units  held by the  person  are  redeemed  for Common
         Shares.  The total number of shares outstanding used in calculating the
         percentage  assumes  that none of the Units held by other  persons  are
         redeemed for Common Shares. Such Units generally are not redeemable for
         Common Shares until at least one year following the  acquisition of the
         Initial Hotels.
(2)      Prior to the Offering, the Company will repurchase 100 Common Shares
         currently owned by Mr. Shah at his cost of $100.
(3)      Includes 49,667 Common Shares expected to be purchased in the Offering.


                  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 Common Shares of beneficial interest, $0.01 par value per
share ("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,  2,666,667  Common  Shares  will be  issued  and
outstanding and no Preferred Shares will be issued and outstanding. 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 Trust, to amend the Declaration of Trust to increase or

                                       61

<PAGE>



decrease the aggregate number of shares of beneficial  interest or the number of
shares  of any  class of  shares  of  beneficial  interest  that the  Trust  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  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.

Common Shares

         All Common Shares  offered hereby will be duly  authorized,  fully paid
and  nonassessable.  Subject to the  preferential  rights of any other shares or
series of beneficial interest and to the provisions of the Company's Declaration
of Trust  regarding  the  restriction  of the  transfer of shares of  beneficial
interest,  holders of Common Shares are entitled to receive  dividends on shares
if, as and when  authorized  and  declared by the 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.

         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 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.

         Holders of Common Shares have no preference,  conversion, 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,
Common Shares have equal dividend, distribution, liquidation and other rights.

         Under the Maryland REIT Law, a Maryland REIT generally cannot dissolve,
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 a majority  the  outstanding
voting  shares of the Company);  (d) the amendment or repeal of the  Independent
Trustee  provision in the  Declaration of Trust (which  requires the affirmative
vote of  two-thirds  of the Trustees or  two-thirds  of the  outstanding  shares
entitled to vote on the matter);  (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 dissolution 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  permits such action by 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

                                       62

<PAGE>



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  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 Trustees.  Prior to issuance of shares of each series,  the
Trustees are 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 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 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 Transfer

         For the  Company  to  qualify  as a REIT  under the Code,  it must meet
certain  requirements  concerning  the  ownership of its  outstanding  shares of
beneficial interest.  Specifically,  not more than 50% in value of the Company's
outstanding shares of beneficial interest may be owned,  directly or indirectly,
by five or  fewer  individuals  (as  defined  in the  Code  to  include  certain
entities)  during  the last  half of a taxable  year,  and the  Company  must be
beneficially  owned by 100 or more persons during at least 335 days of a taxable
year of 12 months or during a proportionate  part of a shorter taxable year. See
"Federal  Income  Tax   Considerations--Requirements   for   Qualification."  In
addition, the Company must meet certain requirements regarding the nature of its
gross  income in order to qualify  as a REIT.  One such  requirement  is that at
least 75% of the Company's gross income for each year must consist of rents from
real property and income from certain other real property investments. The rents
received by the Partnership  from the Lessee will not qualify as rents from real
property,  which  would  result in loss of REIT status for the  Company,  if the
Company were to own,  actually or  constructively,  10% or more of the ownership
interests in the Lessee within the meaning of Section  856(d)(2)(B) of the Code.
See "Federal Income Tax  Considerations--Requirements  for Qualification--Income
Tests."

         Because  the  Trustees  believe  it is  essential  for the  Company  to
continue  to qualify as a REIT,  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 or (ii) the number of outstanding  Preferred
Shares of any class or series of Preferred Shares (the "Ownership  Limitation").
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

                                       63

<PAGE>



"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.

         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 Price
(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
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 January 1 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.


                                       64

<PAGE>



         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 a ruling
from the Service or an opinion of counsel and upon such other  conditions as the
Trustees may direct,  may 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.

         The  Ownership  Limitation  could  have the  effect of  discouraging  a
takeover 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  Common Shares will
be First Union National Bank of North Carolina, Charlotte, North Carolina.


                       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.

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 seven. At the closing of the Offering,  there will be seven  Trustees.  The
Trustees  may  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. The Trustees may increase the number of Trustees by a vote of at least
80% of the members of the Board of Trustees,  including  80% of the  Independent
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.

         Pursuant to the Declaration of Trust,  the Board of Trustees is divided
into two  classes of  Trustees.  The  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.  More than
one annual  meeting will  generally be required to effect a change in a majority
of the Board of  Trustees.  The  staggered  terms of  Trustees  may  reduce  the
possibility  of a tender offer or an attempt to change control of the Company or
other transaction that might involve a premium price for holders

                                       65

<PAGE>



of  Common  Shares,  even  though a tender  offer,  change of  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.  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 of the
trust who, at any time within the two-year period prior to the date in question,
was 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
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, 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
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.

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

                                       66

<PAGE>



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.

Amendment

         The Declaration of Trust may be amended with the approval of at least a
majority of all of the votes entitled to be cast on the matter,  provided,  that
certain provisions of the Declaration of Trust regarding (i) the Company's Board
of  Trustees,  (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  may  be  amended  by  the  Board  of  Trustees,  without
shareholder  approval to conform the  Declaration  of Trust to the Maryland REIT
law. The Company's Bylaws may be amended or altered  exclusively by the Board of
Trustees.

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 as being 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  and to pay or  reimburse  reasonable  expenses  in  advance  of final
disposition  of a proceeding to (a) any present or former Trustee or officer who
is made a party to the proceeding by reason of his service in that capacity,  or
(b) any individual who, while a Trustee of the Company and at the request of the
Company,  serves or has served  another  REIT  corporation,  partnership,  joint
venture,  trust,  employee  benefit plan or any other  enterprise  as a trustee,
director,  officer  or  partner  of such REIT  corporation,  partnership,  joint
venture,  trust, employee benefit plan or any other enterprise and who is made a
party to the  proceeding by reason of his service in that  capacity  against any
claim or liability to which he may become subject by reason of such status.  The
Declaration of Trust and Bylaws also permit the Company to indemnify and advance
expenses  to any person who served a  predecessor  of the  Company in any of the
capacities  described  above and to any  employee  or agent of the  Company or a
predecessor of the Company.  The Bylaws require the Company to indemnify Trustee
or officer who has been successful,  on the merits or otherwise,  in the defense
of any  proceeding  to which he is made a party by reason of his service in that
capacity.

         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

                                       67

<PAGE>



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.  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  statement by 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.

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 dissolve the Company by the affirmative  vote of two-thirds of all
of the votes entitled to be cast on the matter.

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 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
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 affect 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.



                                       68

<PAGE>



                        SHARES AVAILABLE FOR FUTURE SALE

         Upon the  completion of the Offering,  the Company will have  2,666,667
Common Shares  outstanding  and  approximately  3.5 million Shares  reserved for
issuance upon redemption of Units. The 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 Selling Partnerships (collectively, the "Limited Partners") will receive the
right to redeem their Units (the "Redemption Right") in exchange for cash or, at
the  election  of  the  Company,  Common  Shares  on a  one-for-one  basis.  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 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 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.  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
and to keep it  effective  for a period of 90 days.  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 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,  Securities  and Exchange  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

                                       69

<PAGE>



Shares.  See "Risk Factors--Market for 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."

                             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  full,  exclusive  and  complete   responsibility  and  discretion  in  the
management and control of the Partnership, and the Limited Partners will have no
authority in their  capacity as Limited  Partners to transact  business  for, or
participate  in the  management  activities  or decisions  of, the  Partnership.
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.

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 43% 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
Underwriter's  selling  commissions  and  other  expenses  paid or  incurred  in
connection with the Offering. The Hersha Affiliates will become Limited Partners
in the  Partnership  and  collectively  will  own  approximately  a 57%  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

                                       70

<PAGE>



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 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,  Common Shares on a  one-for-one  basis.  The  redemption
price will be paid in cash in the discretion of the Company or in the event 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 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
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  3.5 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.


                                       71

<PAGE>



Distributions

         The Partnership Agreement provides that 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  partners in  accordance  with their  respective  percentage
interests in the Partnership. Upon liquidation of the Partnership, 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 all 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

         Income, gain and loss of the Partnership for each fiscal year generally
will be  allocated  among the  partners  in  accordance  with  their  respective
interests in the Partnership,  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.


                       FEDERAL INCOME TAX CONSIDERATIONS

         The   following   is  a  summary  of   material   federal   income  tax
considerations  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 considerations  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.

                                       72

<PAGE>




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  Considerations"  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  Considerations"  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 "Federal
Income Tax Considerations--Failure to Qualify."

         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

                                       73

<PAGE>



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
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.

         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.


                                       74

<PAGE>



  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."

         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) the Rent
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 monthly.  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

                                       75

<PAGE>



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,  property and casualty  insurance,
and the  cost  of  replacement  or  refurbishment  of  furniture,  fixtures  and
equipment,  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, as applicable, 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,  (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.


                                       76

<PAGE>



         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  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,  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  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. 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

                                       77

<PAGE>



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 or 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."

         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

                                       78

<PAGE>



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 Considerations--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
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

                                       79

<PAGE>



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.

  Partnership Anti-Abuse Rule

         The United States  Treasury  Department  has issued a final  regulation
(the  "Anti-Abuse  Rule"),  under the  partnership  provisions  of the Code (the
"Partnership  Provisions")  that  authorizes the Service,  in certain  "abusive"
transactions  involving  partnerships,  to disregard the form of the transaction
and recast it for federal tax  purposes as the Service  deems  appropriate.  The
Anti-Abuse  Rule applies where a partnership is formed or utilized in connection
with a transaction (or series of related  transactions) with a principal purpose
of substantially  reducing the present value of the partners'  aggregate federal
tax  liability  in a manner  inconsistent  with the  intent  of the  Partnership
Provisions.  The  Anti-Abuse  Rule states that the  Partnership  Provisions  are
intended to permit  taxpayers to conduct joint business  (including  investment)
activities through a flexible economic  arrangement that accurately reflects the
partners'  economic  agreement and clearly reflects the partners' income without
incurring  any  entity-level  tax. The purposes for  structuring  a  transaction
involving  a  partnership  are  determined   based  on  all  of  the  facts  and
circumstances,  including a comparison of the purported  business  purpose for a
transaction  and the claimed tax  benefits  resulting  from the  transaction.  A
reduction in the present value of the partners'  aggregate federal tax liability
through the use of a partnership  does not, by itself,  establish  inconsistency
with the intent of the Partnership Provisions.

         The  Anti-Abuse  Rule contains an example in which a  corporation  that
elects to be treated as a REIT  contributes  substantially  all of the  proceeds
from a public  offering to a partnership  in exchange for a general  partnership
interest.  The limited  partners of the  partnership  contribute  real  property
assets to the  partnership,  subject to liabilities that exceed their respective
aggregate bases in such property. In addition, some of the limited partners have
the right,  beginning  two years  after the  formation  of the  partnership,  to
require the  redemption of their limited  partnership  interests in exchange for
cash or REIT  stock (at the REIT's  option)  equal to the fair  market  value of
their respective interests in the partnership at the time of the redemption. The
example  concludes that the use of the partnership is not inconsistent  with the
intent of the Partnership Provisions and, thus, cannot be recast by the Service.
The Company  believes that the Anti-Abuse  Rule will not have any adverse impact
on its  ability to  qualify as a REIT.  However,  the  Redemption  Rights do not
conform in all respects to the redemption rights described in

                                       80

<PAGE>



the foregoing example. Moreover, the Anti-Abuse Rule is extraordinarily broad in
scope and is applied based on an analysis of all of the facts and circumstances.
As a result,  there can be no  assurance  that the  Service  will not attempt to
apply the  Anti-Abuse  Rule to the Company.  If the conditions of the Anti-Abuse
Rule are met, the Service is authorized to take appropriate  enforcement action,
including  disregarding the Partnership for federal tax purposes or treating one
or more of its  partners  as  nonpartners.  Any such  action  potentially  could
jeopardize the Company's status as a REIT.

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
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 has 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

                                       81

<PAGE>



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
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 28% for sales and  exchanges of assets held for more
than one year but not more than 18 months,  and 20% for sales and  exchanges  of
assets held for more than 18 months.  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 18 months 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%,
25% or 28%  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 will be  effective  for  distributions  made  after
December 31, 1999.
See "Federal Income Tax Considerations--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

                                       82

<PAGE>



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
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.


                                       83

<PAGE>



         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 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 direct or indirect investment in the
Partnership.  The  discussion  does not  cover  state  or local  tax laws or any
federal tax laws other than income tax laws.  Because  100% of the  interests in
the  subsidiary   partnerships  of  the  Partnership  are  owned,  directly  and
indirectly, by the Partnership,  the subsidiary partnerships will not be treated
as entities  separate  from the  partnership  for federal  income tax  purposes.
Accordingly, this discussion does not cover the classification of the subsidiary
partnerships as partnerships for federal income tax purposes.

  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

                                       84

<PAGE>



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 Treasury  regulations  relating to entity  classification (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  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.  If the Partnership is considered a publicly traded partnership under
the PTP  Regulations  because it is deemed to have more than 100  partners,  the
Partnership should not be treated as a corporation because it should be eligible
for the 90% Passive- Type Income Exception.

         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 "Federal Income Tax  Considerations--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  "Federal  Income Tax
Considerations--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


                                       85

<PAGE>



         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
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

                                       86

<PAGE>



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  Selling  Partnership'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 Selling
Partnership.  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 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 to
sell an Initial  Hotel will be made 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 "Federal Income Tax  Considerations--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  "Federal   Income  Tax   Considerations--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.

                                  UNDERWRITING

         The Company has engaged the  Underwriter  exclusively to sell 2,500,000
Common Shares on a "best efforts  all-or-none" basis. The Offering is being made
without  a firm  commitment  by the  Underwriter,  which  has no  obligation  or
commitment  to  purchase  any of the Common  Shares.  The  Company  will pay the
Underwriter a selling commission of $0.48 per share. The Company intends to sell
166,667  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.


                                       87

<PAGE>



         Unless sooner  withdrawn or canceled,  the Offering will continue until
the earlier of the date on which all the Common Shares  offered  hereby are sold
or  [__________________]  (the "Offering  Termination Date").  Until the Closing
Date,  all  proceeds  from the sale of the Common  Shares will be  deposited  in
escrow  with First  Union  National  Bank of North  Carolina,  Charlotte,  North
Carolina  (the  "Escrow  Agent").  Proceeds  deposited in escrow with the Escrow
Agent may not be withdrawn prior to the Closing Date or the Offering Termination
Date.  If the Offering is  withdrawn or canceled or if all of the Common  Shares
offered  hereby are not sold and all  proceeds  therefrom  are  received  by the
Company on or prior to the  Offering  Termination  Date,  all  proceeds  will be
returned by the Escrow Agent without interest to the persons from which they are
received promptly after such withdrawal or cancellation.

         Pursuant  to  the  Underwriting  Agreement,   the  obligations  of  the
Underwriter to solicit offers to purchase the shares and of investors  solicited
by 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  solicitation  of  offers to  consummate  the
offering  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 has granted the  Underwriter  the  Underwriter  Warrants to
purchase  250,000  Common Shares for a period of five years at a price per share
equal  to  165%  of the  Offering  Price.  The  Company  also  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
________________  have  agreed  to serve  as  Trustees.  __________________  and
________________  each will receive $15,000 per year for serving as a Trustee of
the Company.

         The Underwriter may, at its election,  employ other brokers, dealers or
underwriters in connection with the  solicitation of  subscriptions  to purchase
Common  Shares.  The  Underwriter  may allow,  and such  dealers  may  allow,  a
concession not in excess of $_______ per share to certain brokers and dealers.

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

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

         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  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 Company will apply for listing of the Common Shares on The American
Stock Exchange under the trading symbol "[___]."


                                       88

<PAGE>



                                    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 Selling  Partnerships Initial
Hotels  as of  December  31,  1997 and 1996 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 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  Considerations"  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 Maryland counsel as to certain matters
of Maryland law.

                             ADDITIONAL INFORMATION

         The Company  has filed with the SEC 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 SEC.
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.

         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.

                                       89

<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 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, not 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 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
approximate  principal amount of approximately  $12.1 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 sum
certain in monthly 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.

         "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.

         "Common  Shares" means the common shares of  beneficial  interest,  par
value $.01 per share, of the Company.

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


                                       90

<PAGE>



         "Debt  Policy"  means  the  Company's  policy  to  limit   consolidated
indebtedness  to less  than  55% 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.

         "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 Mr. Shah and certain affiliates owning 100%
of the interests of the Selling Partnerships.

         "Hersha  Warrants"  means warrants that the  Partnership  has granted 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.

         "Independent  Trustee"  means a Trustee  of the  Company  who is not an
officer,  director,  or employee of the Company,  the Lessee, the Underwriter 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.

         "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 holder of more than 10% of any class
of a company's voting shares.

         "Lessee"  means  Hersha  Hospitality  Management,  LP,  a  Pennsylvania
limited  partnership,  which will lease and operate the Initial  Hotels from the
Partnership 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 negotiating to obtain from various lenders.

         "Market Price" means, on a given day, the average Closing Price 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.


                                       91

<PAGE>



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

         "Non-U.S. Shareholders" means nonresident alien individuals, foreign
corporations, foreign partnerships and other foreign shareholders.

         "Offering" means the offering of Common Shares hereby.

         "Offering Price" means the initial public offering price of the Common
Shares in the Offering of $6.00 per share.

         "Offering Termination Date" means [_______________]

         "Option  Agreement"  means the option  agreement  to be executed by the
Company and certain of the Hersha Affiliates granting the Company certain rights
to acquire certain hotels to be 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.

         "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.

         "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 based on percentages of revenues payable
by the Lessee pursuant to the Percentage Leases.

         "Preferred  Shares" means the preferred shares of beneficial  interest,
par value $.01 per share, of the Company.

         "Prohibited Owner" means the record owner of Shares-in-Trust.

         "Redemption  Right" means the right of the persons  receiving  Units in
the Formation Transactions to cause the redemption of 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.

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


                                       92

<PAGE>



         "Securities Act" means the Securities Act of 1933, as amended.

         "Second Adjustment Date" means December 31, 2000.

         "Selling  Partnerships"  means the limited  partnerships that, prior to
the Formation Transactions, own the Initial Hotels.

         "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, the Partnership's real property, within the meaning of Section
856(d)(2)(B) of the Code.

         "Stabilized   Hotels"  means  the  Hampton   Inn(R)  hotel  located  in
Selinsgrove,  Pennsylvania,  the Holiday  Inn(R)  hotel  located in  Harrisburg,
Pennsylvania,  the Comfort Inn(R) hotel located in Denver,  Pennsylvania and the
Clarion Suites(R) hotel located in Philadelphia, Pennsylvania.

         "Threshold"  means the amount of annual room  revenues  set out in each
Percentage  Lease above which the Lessee will pay a Percentage  Rent relating to
annual room revenues above that Threshold.

         "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.

         "Underwriter" means Anderson & Strudwick, Incorporated.

         "Underwriter  Warrants" means warrants that the Company has granted the
Underwriter  to purchase  250,000  Common Shares for a period of five years at a
price per Unit equal to 165% of the Offering Price.

         "Units" means units of limited partnership interest in the Partnership.

                                       93

<PAGE>




         INDEX TO PRO FORMA CONDENSED AND COMBINED FINANCIAL STATEMENTS



<TABLE>
<CAPTION>

<S> <C>
Hersha Hospitality Trust

   Condensed Statement of Estimated Revenues and Expenses for the
   three months ended March 31, 1998 ................................................................    F-2

   Condensed Statement of Estimated Revenues and Expenses for the
   year ended December 31, 1997......................................................................    F-3

   Pro Forma Condensed Combined Balance Sheet as of March 31, 1998...................................    F-4

   Independent Auditors' Report......................................................................    F-7

   Balance Sheet as of May 27, 1998..................................................................    F-8

   Notes to Balance Sheet............................................................................    F-9

Hersha Hospitality Management, L.P.

   Independent Auditors' Report......................................................................    F-11

   Balance Sheet as of May 27, 1998..................................................................    F-12

   Notes to Balance Sheet............................................................................    F-13

Combined Selling Entities - Initial Hotels

   Pro Forma Condensed Combined Statement of Operations
   for the three months ended March 31, 1998 ........................................................    F-14

   Pro Forma Condensed Combined Statement of Operations
   for the year ended December 31, 1997..............................................................    F-15

   Independent Auditors' Report......................................................................    F-16

   Combined Financial Statements

     Balance Sheets as of March 31, 1998 [Unaudited] and December 31, 1997
     and 1996........................................................................................    F-17

     Statements of Operations for the three months ended March 31, 1998 and 1997
     [Unaudited] and for the years ended December 31, 1997, 1996, and 1995...........................    F-18

     Statement of Owners' Equity for the three months ended March 31, 1998
     [Unaudited] and for the years ended December 31, 1997, 1996, and 1995...........................    F-19

     Statements of Cash Flows for the three months ended March 31, 1998 and 1997
     [Unaudited] and for the years ended December 31, 1997, 1996, and 1995...........................    F-20

     Notes to Combined Financial Statements..........................................................    F-22

   Schedule XI - Real Estate and Accumulated Depreciation............................................    F-29

</TABLE>


                                        F-1

<PAGE>


HERSHA HOSPITALITY TRUST

CONDENSED STATEMENT OF ESTIMATED REVENUES AND EXPENSES FOR THE THREE MONTHS
ENDED MARCH 31, 1998. [UNAUDITED, IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA]

This unaudited Condensed Statement of Estimated Revenues and Expenses of Hersha
Hospitality Trust is presented as if the acquisition of the Initial Hotels and
the consummation of the Offering contemplated by this prospectus had occurred on
January 1, 1997. Such estimated information is based in part upon the pro forma
Condensed Combined Statements of Operations of the Selling Entities - Initial
Hotels and the application of the proceeds of the offering as set forth under
the caption "Use of Proceeds"and assumes the issuance of 3,450,833 Units to the
Hersha Affiliates which give rise to a minority interest percentage of 56.41%.
It should be read in conjunction with the pro forma Condensed Combined
Statements of Operations and the Combined Financial Statements and Notes thereto
of the Selling Entities - Initial Hotels included at pages F-17 through F-28 of
this Prospectus. In management's opinion, all adjustments necessary to reflect
the effects of this transaction have been made.

The historical results of operations which provide the basis for the pro forma
information excludes any operations for a hotel opened in May 1998.

This unaudited Condensed Statement of Estimated Revenues and Expenses is not
necessarily indicative of what actual results of operations of the Company 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.

<TABLE>
<CAPTION>

                                                                                                   Three months ended
                                                                  Historical       Adjustments       March 31, 1998
<S> <C>                                                           ----------       -----------     ------------------
Operating Data:
   Percentage Lease Revenue                                       $      --        $  1,202  [A]    $    1,202
   Depreciation and Amortization                                         --             382  [B]           387
                                                                                          5  [G]
   Real Estate and Personal Property Taxes and
     Property Insurance                                                  --             125  [C]           125
   Interest Expense                                                      --             254  [D]           254
   General and Administrative                                            --              85  [E]            85
   Land Lease                                                            --               4  [F]             4
   Minority Interest                                                     --             192  [H]           195
                                                                  ---------        --------            -------

   Net Income Applicable to Common Shareholders                   $      --        $    152         $      152
   --------------------------------------------                   =========        ========         ==========

Weighted Average Number of Common Shares Outstanding                                                    $2,666,667
Basic Earnings Per Share                                                                                $      .06

</TABLE>


[A]    Represents lease payments from Hersha Hospitality Management, L.P. [the
       "Lessee"] to Hersha Hospitality Limited Partnership [the "Partnership"]
       calculated on a pro forma basis using the rent provisions in the
       Percentage Leases and the historical revenue of the Initial Hotels.
[B]    Represents depreciation on the Initial Hotel properties and renovations
       thereto and amortization of intangibles excluding franchise fees.
       Depreciation is computed based upon estimated useful lives of 15 to 40
       years for buildings and improvements, 5 to 7 years for furniture and
       equipment and 5 to 30 years for intangibles. These estimated useful lives
       are based on management's' knowledge of the properties and the hotel
       industry in general.
[C]    Represents real estate and personal property taxes and property insurance
       to be paid by the Partnership.

[D]    Represents interest on approximately $12,103 of debt remaining after the
       closing of the formation transactions assumed outstanding for the full
       quarter at 8.38%.
[E]    Estimated at $110 per quarter based on the administrative services
       agreement, legal fees, audit fees, directors fees, salaries and related
       expenses.
[F]    Represents land lease payments to be paid to Mr. Hasu P. Shah.
[G]    Represents amortization of franchise license transfer fees.
[H]    Calculated at 56.41% of lease income minus depreciation and amortization,
       real estate and personal property taxes, property insurance, interest
       expense, land leases and general and administrative expenses.

                                        F-2

<PAGE>


HERSHA HOSPITALITY TRUST

CONDENSED STATEMENT OF ESTIMATED REVENUES AND EXPENSES FOR THE YEAR ENDED
DECEMBER 31, 1997. [UNAUDITED, IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA]

This unaudited Condensed Statement of Estimated Revenues and Expenses of Hersha
Hospitality Trust is presented as if the acquisition of the Initial Hotels and
the consummation of the Offering contemplated by this prospectus had occurred on
January 1, 1997. Such estimated information is based in part upon the pro forma
Condensed Combined Statements of Operations of the Selling Entities - Initial
Hotels and the application of the proceeds of the offering as set forth under
the caption "Use of Proceeds"and assumes the issuance of 3,450,833 Units to the
Hersha Affiliates which give rise to a minority interest percentage of 56.41%.
It should be read in conjunction with the pro forma Condensed Combined
Statements of Operations and the Combined Financial Statements and Notes thereto
of the Selling Entities - Initial Hotels included at pages F-17 through F-28 of
this Prospectus. In management's opinion, all adjustments necessary to reflect
the effects of this transaction have been made.

The historical results of operations which provide the basis for the pro forma
information includes the operations of three hotel properties only from the date
they commenced operations in June, October and December 1997. The pro forma
information excludes any operations for a hotel opened in May 1998.

This unaudited Condensed Statement of Estimated Revenues and Expenses is not
necessarily indicative of what actual results of operations of the Company 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.

<TABLE>
<CAPTION>

                                                                                                         Year ended
                                                                  Historical    Adjustments        December 31,1997
                                                                  ---------     -----------        -----------------
<S> <C>
Operating Data:
   Percentage Lease Revenue                                     $        --   $    5,025  [A]        $      5,025
   Depreciation and Amortization                                         --        1,143  [B]               1,163
                                                                                      20  [G]
   Real Estate and Personal Property Taxes and
     Property Insurance                                                  --          476  [C]                 476
   Interest Expense                                                      --          961  [D]                 961
   General and Administrative                                            --          340  [E]                 340
   Land Lease                                                            --           15  [F]                  15
   Minority Interest                                                     --        1,167  [H]               1,167
                                                                -----------   ----------             ------------

   Net Income Applicable to Common Shareholders                 $        --  $       903             $        903
   --------------------------------------------                 ===========  ===========             ============

Weighted Average Number of Common Shares Outstanding                                                    2,666,667
                                                                                                      ===========
Basic Earnings Per Share                                                                             $        .34
                                                                                                     ============

</TABLE>


[A]    Represents lease payments from Hersha Hospitality Management, L.P. [the
       "Lessee"] to Hersha Hospitality Limited Partnership [the "Partnership"]
       calculated on a pro forma basis using the rent provisions in the
       Percentage Leases and the historical revenue of the Initial Hotels.
[B]    Represents depreciation on the Initial Hotel properties and renovations
       thereto and amortization of intangibles excluding franchise fees.
       Depreciation is computed based upon estimated useful lives of 15 to 40
       years for buildings and improvements, 5 to 7 years for furniture and
       equipment and 5 to 30 years for intangibles. These estimated useful lives
       are based on management's' knowledge of the properties and the hotel
       industry in general.
[C]    Represents real estate and personal property taxes and property insurance
       to be paid by the Partnership.
[D]    Represents interest on approximately $11,451 of debt remaining after the
       closing of the formation transactions assumed outstanding for the full
       year at 8.39%.
[E]    Estimated at $440 per year based on the administrative services
       agreement, legal fees, audit fees, directors fees, salaries and related
       expenses.
[F]    Represents land lease payments to be paid to Mr. Hasu P. Shah.
[G]    Represents amortization of franchise license transfer fees.
[H]    Calculated at 56.41% of lease income minus depreciation and amortization,
       real estate and personal property taxes, property insurance, interest
       expense, land leases and general and administrative expenses.

                                        F-3

<PAGE>


HERSHA HOSPITALITY TRUST

PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF MARCH 31, 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 December 31, 1997. Such pro
forma information is based upon the Combined Balance Sheets of the Selling
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 3,450,833 Units to the Hersha Affiliates which give rise to a
minority interest percentage of 56.41%. It should be read in conjunction with
the Combined Financial Statements of the Selling Entities - Initial Hotels and
the Notes thereto included at pages F-17 through F-28 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 December 31, 1997, nor does it purport to
represent the future financial position of the Company.


                                        F-4
<PAGE>


HERSHA HOSPITALITY TRUST

PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF MARCH 31, 1998.
[UNAUDITED, IN THOUSANDS]

<TABLE>
<CAPTION>




                                        Historical
                                          Selling
                                         Entities         Proceeds of       Pro Forma           Use of         Pro Forma
                                      Initial Hotels       Offering          Company           Proceeds         Company
                                      --------------      -----------       ---------          --------        ----------
                                                              [A]              [B]                                [C]

<S> <C>
Assets:
   Net Investment in Hotel
     Properties                       $       26,108   $        --      $       26,108  $       (256)    [E]  $    25,909
                                                                                                  57     [F]
   Cash                                          442        14,400              14,842       (13,842)    [D]        1,000
   Other Assets                                1,105            --               1,105        (1,105)    [E]           --
   Intangibles                                 1,397            --               1,397           275     [D]        1,382
                                                                                                (290)    [E]

   Total Assets                       $       29,052   $    14,400      $       43,452  $    (15,161)         $    28,291
                                      ==============   ===========      ==============  ============          ===========

Liabilities:
   Mortgages                          $       17,667   $        --      $       17,667  $     (5,564)    [D]  $    12,103
   Due to Related Parties                      7,561            --               7,561        (7,561)    [D]           --
   Accounts Payable, Accrued
     Expenses and Other
     Liabilities                                 567            --                 567          (567)    [E]           --
                                      --------------   -----------      --------------  ------------          -----------

   Total Liabilities                          25,795            --              25,795       (13,692)              12,103
                                      --------------   -----------      --------------  ------------          -----------

Minority Interest in
   Partnership                                    --            --                  --         9,132     [G]        9,132
                                      --------------   -----------      --------------  ------------          -----------

Shareholders' Equity:
   Common Shares                                  --            27                  27            --                   27

   Additional Paid-in Capital                     --        14,373              14,373        (7,344)    [H]        7,029

   Net Combined Equity                         3,257            --               3,257            57     [F]           --
                                                                                              (3,257)  [G,H]
                                                                                                 (57)    [H]
                                      --------------   -----------      --------------  ------------          -----------
   Total Shareholders' Equity                  3,257        14,400              17,657       (10,601)               7,056
                                      --------------   -----------      --------------  ------------          -----------

   Total Liabilities and
     Shareholders' Equity             $       29,052   $    14,400      $       43,452  $    (15,161)         $    28,291
                                      ==============   ===========      ==============  ============          ===========

</TABLE>

                                        F-5


<PAGE>


HERSHA HOSPITALITY TRUST

PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF MARCH 31, 1998.
[UNAUDITED, IN THOUSANDS]


<TABLE>
<CAPTION>

<S> <C>

[A]  Represents proceeds of the Offering ($16,000) less expenses of the Offering ($1,600).

[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                                                                         $           442
         Repayment of Amounts Payable to Affiliates and Partners                                                    7,561
         Repayment of Mortgage Indebtedness                                                                         5,564
         Payment of Franchise License Transfer Fees                                                                   275
                                                                                                          ---------------

         Net Decrease in Cash                                                                             $        13,842
                                                                                                          ===============

[E] Assets and liabilities; not being purchased consist of:
       Cash   $                                                                                                      (442)
       Land   (256)                                                                                                  (256)
       Other Assets                                                                                                (1,105)
       Initial Franchise License Fees                                                                                (290)
       Accounts Payable, Accrued Expenses and Other Liabilities                                                       567
                                                                                                          ---------------

       Net Assets and Liabilities Not Purchased                                                           $        (1,526)
                                                                                                          ===============

[F]    Represents cost of subdivided land to be transferred to the Company                                $            57
                                                                                                          ===============

[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                                                                           $        14,400
       Net Combined Equity                                                                                          3,257
       Additional Land                                                                                                 57
       Net Assets Not Acquired                                                                                     (1,526)
                                                                                                           --------------

                                                                                                                   16,188
       Minority Interest Percentage                                                                                 .5641
                                                                                                          ---------------
       Minority Interest                                                                                  $         9,132
                                                                                                          ===============

[H] Net decrease reflects the following proposed transactions:

         Elimination of Net Combined Equity                                                               $         3,257
         Additional Land                                                                                               57
         Assets and Liabilities of Initial Hotels Not Purchased                                                    (1,526)
         Recognition of Minority Interest in Partnership                                                           (9,132)
                                                                                                          ---------------

                                                                                                          $         7,344
                                                                                                          ===============

</TABLE>

                                        F-6

<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


                                        F-7
<PAGE>


HERSHA HOSPITALITY TRUST

BALANCE SHEET AS OF MAY 27, 1998.

<TABLE>
<CAPTION>

<S> <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

   Additional paid-in capital                                                                                          99

   Subscription Receivable                                                                                           (100)

   Total Liabilities and Shareholders' Equity                                                             $            --
                                                                                                          ===============

</TABLE>


The Accompanying Notes Are an Integral Part of This Financial Statement.

                                        F-8

<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 2,666,667 [See Note 3] common shares in an
initial public offering [the "Offering"] and Hersha Hospitality Limited
Partnership [the "Partnership"] will issue approximately 3,500,000 Units of
partnership interest ["Units"] to Mr. Hasu P. Shah and certain affiliates owning
100% of the ownership interest in the ten existing hotel properties [the "Hersha
Affiliates"], 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 Partnership in exchange for an
approximate 43% general partnership interest in the Partnership. The Partnership
will use the proceeds from the Company to acquire ten existing hotel properties
[collectively 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 3,500,000 Common Shares of the
Company valued at approximately $21 million based on an offering price of $6.00
per Common Share [the "Offering Price"] , and (ii) the assumption of
approximately $24 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 43%
of the Partnership, (b) the Hersha Affiliates will own approximately 57% 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, common
shares of beneficial interest and 10,000,000, $.01 par value, preferred shares
of beneficial interest.

In conjunction with the offering, the Partnership will enter into agreements for
the acquisition of 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.


                                        F-9

<PAGE>


HERSHA HOSPITALITY TRUST
NOTES TO BALANCE SHEET AS OF MAY 27, 1998, Sheet #2



[3] Commitments and Contingencies [Continued]

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 Common Shares or for cash at
the election of the Company. 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 3,500,000 and has been determined based on
the value of their interests in the Selling 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.


                                        F-10

<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-11
<PAGE>


HERSHA HOSPITALITY MANAGEMENT, L.P.

BALANCE SHEET AS OF MAY 27, 1998.


<TABLE>
<CAPTION>

<S> <C>

Assets                                                                                                    $            --
                                                                                                          ===============

Liabilities and Partners' Capital:
Liabilities                                                                                                            --

Commitments and Contingencies                                                                                          --

Partners' Capital                                                                                                      --

   Total Liabilities and Partners' Capital                                                                $            --
                                                                                                          ===============

</TABLE>



The Accompanying Notes Are an Integral Part of This Financial Statement.

                                        F-12

<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-13


<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS

PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED
MARCH 31, 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 Selling Entities - Initial Hotels and the application of the proceeds
of the Offering as set forth under the caption "Use of Proceeds." It should be
read in conjunction with the Combined Financial Statements and Notes thereto of
the Combined Selling Entities - Initial Hotels included at pages F-17 through
F-28 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 Company 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.

                        Three months ended March 31, 1998

<TABLE>
<CAPTION>
                                                              Historical
                                                                Selling
                                                              Entities -
                                                            Initial Hotels          Adjustments           Pro Forma
                                                            --------------          -----------           ---------
<S> <C>

Total Revenue                                                $     3,143           $        --          $      3,143
Expenses:
   Initial Hotel Operating
   Costs and Expenses                                              1,726                  (125) [A]            1,601
   Advertising and Marketing                                         100                                         100
   Depreciation and Amortization                                     389                  (382) [B]                7
   Interest Expense                                                  397                  (397) [C]               --
   General and Administrative                                        410                   (23) [D]              309
                                                                                           (78) [E]
   Percentage Lease Payments                                          --                 1,202  [F]            1,202
                                                             -----------           -----------          ------------

   Lessee Operating Income                                   $       121           $      (197)         $        (76)
   -----------------------                                   ===========           ===========          ============

</TABLE>

[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 Selling
    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 an estimate of certain expenses to be
    paid by the Partnership.
[E] To eliminate related party management fees.
[F] Represents lease payments calculated on a pro forma basis using the rent
    provisions in the Percentage Lease Agreements.


                                        F-14
<PAGE>


COMBINED SELLING 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 Selling Entities - Initial Hotels and the application of the proceeds
of the Offering as set forth under the caption "Use of Proceeds." It should be
read in conjunction with the Combined Financial Statements and Notes thereto of
the Combined Selling Entities - Initial Hotels included at pages F-17 through
F-28 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 Company 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.

<TABLE>
<CAPTION>

                          Year ended December 31, 1997
                                                              Historical
                                                                Selling
                                                              Entities -
                                                            Initial Hotels          Adjustments           Pro Forma
                                                            --------------          ------------          ----------
<S> <C>

Total Revenue                                                $    13,445         $                    $     13,445
Expenses:
   Initial Hotel Operating
   Costs and Expenses                                              7,088                (476) [A]            6,612
   Advertising and Marketing                                         370                  --                   370
   Depreciation and Amortization                                   1,189              (1,143) [B]               46
   Interest Expense                                                1,354              (1,354) [C]               --
   General and Administrative                                      1,701                 (90) [D]            1,339
                                                                                        (272) [E]
   Other                                                              14                  --                    14
   Percentage Lease Payments                                          --               5,025  [F]            5,025
                                                             -----------         -----------          ------------

   Lessee Operating Income                                   $     1,729         $     1,690          $         39
   -----------------------                                   ===========         ===========          ============

</TABLE>


[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 Selling
    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 an estimate of certain expenses to be
    paid by the Partnership.
[E] To eliminate related party management fees.
[F] Represents lease payments calculated on a pro forma basis using the rent
    provisions in the Percentage Lease Agreements.


                                        F-15

<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 Selling 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 Selling 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-16

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS

COMBINED BALANCE SHEETS
[IN THOUSANDS]

<TABLE>
<CAPTION>




                                                                      March 31,                 December 31,
                                                                      ---------                 ------------
                                                                       1 9 9 8            1 9 9 7             1 9 9 6
                                                                       -------            -------             -------
                                                                     [Unaudited]
                                                                     -----------
<S> <C>
Assets:
Investment in Hotel Properties:
   Land                                                           $      2,099          $    2,099          $    1,843
   Buildings and Improvements                                           19,396              19,276               9,950
   Furniture, Equipment and Other                                        6,117               6,056               3,682
                                                                  ------------          ----------          ----------

   Totals                                                               27,612              27,431              15,475
   Less: Accumulated Depreciation                                        3,735               3,356               2,533
                                                                  ------------          ----------          ----------

   Totals                                                               23,877              24,075              12,942
   Construction in Progress                                              2,248               1,412                 857
                                                                  ------------          ----------          ----------

   Net Investment in Hotel Properties                                   26,125              25,487              13,799

   Cash and Cash Equivalents                                               442                 694                 237
   Accounts Receivable                                                     562                 394                 191
   Prepaid Expenses and Other Assets                                       226                 182                 154
   Due from Related Parties                                                317                 268                 107
   Intangible Assets                                                     1,397               1,427               1,418
                                                                  ------------          ----------          ----------

   Total Assets                                                   $     29,069          $   28,452          $   15,906
                                                                  ============          ==========          ==========

Liabilities and Owners' Equity:
   Mortgages Payable                                              $     17,667          $   14,713          $    8,571
   Accounts Payable and Accrued Expenses                                   306               1,092                 649
   Accrued Expenses - Related Parties                                       57                 153                  11
   Due to Related Parties                                                7,561               9,169               4,236
   Other Liabilities                                                       204                 172                 250
                                                                  ------------          ----------          ----------

   Total Liabilities                                                    25,795              25,299               13,717
Commitments                                                                 --                 --                   --
Owners' Equity:
Net Combined Equity                                                      3,274               3,153                2,189
                                                                  ------------          -----------         ------------

   Total Liabilities and Owners' Equity                           $     29,069          $    28,452         $     15,906
                                                                  ============          ===========         ============

</TABLE>


The Accompanying Notes Are an Integral Part of These Combined Financial
Statements.

                                        F-17

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF OPERATIONS
[IN THOUSANDS]

<TABLE>
<CAPTION>




                                                 Three months ended                       Years  ended
                                                      March 31,                            December 31,
                                                 1998           1997            1997            1996             1995
                                               -------         -------         -------         -------          -------
                                             [Unaudited]     [Unaudited]
<S> <C>

Revenues from Hotel Operations:
   Room Revenue                           $        2,572    $       1,659  $      10,880    $       7,273  $        5,262
   Restaurant Revenue                                432              412          1,744            2,106           1,515
   Other Revenue                                     139              215            821              610             442
                                          --------------    -------------  -------------    -------------  --------------

   Total Revenue                                   3,143            2,286         13,445            9,989           7,219
                                          --------------    -------------  -------------    -------------  --------------

Expenses:
   Hotel Operating Expenses                        1,726            1,464          7,088            6,293           4,750
   Advertising and Marketing                         100               89            370              418             185
   Depreciation and Amortization                     389              233          1,189              924             711
   Interest Expense                                  270              163            821              605             434
   Interest Expense - Related Parties                127               35            533              316             200
   General and Administrative                        332              277          1,381            1,085             779
   General and Administrative -
     Related Parties                                  78               --            320              364             102
   Loss on Asset Disposals                            --               --             --               12             284
   Liquidation Damages                                --               --             14               --             150
                                          --------------    -------------  -------------    -------------  --------------

   Total Expenses                                  3,022            2,261         11,716           10,017           7,595
                                          --------------    -------------  -------------    -------------  --------------

   Net Income [Loss]                      $          121    $          25  $       1,729    $         (28) $         (376)
                                          ==============    =============  =============    =============  ==============
</TABLE>




The Accompanying Notes Are an Integral Part of These Combined Financial
Statements.

                                      F-18

<PAGE>


COMBINED SELLING 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                                      284
   Cash Distributions                                      (1,049)
                                                   --------------

   Balance - December 31, 1997                              3,153

   Net Income                                                 121
   Capital Contributions                                       --
   Cash Distributions                                          --
                                                   --------------

   Balance - March 31, 1998 [Unaudited]            $        3,274
                                                   ==============








The Accompanying Notes Are an Integral Part of These Combined Financial
Statements.


                                      F-19

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]

<TABLE>
<CAPTION>

                                                   Three months ended                               Years  ended
                                                        March 31,                                    December 31,
                                                 1998              1997         1997             1996            1995
                                                 -------          -------      -------         -------          -------
                                               [Unaudited]      [Unaudited]
<S> <C>

Operating Activities:
   Net income [Loss]                        $       121      $      25     $    1,729      $      (28) $         (376)
   Adjustments to Reconcile Net
     Income to Net Cash Provided by
     Operating Activities:
     Depreciation and Amortization
       Expense                                      407            245          1,246             966             751
     Loss on Disposal of Assets                      --             --             --              12             284
     Writeoff of Financing Fees                      --             --             44              --              --

   Changes in Assets and Liabilities:
     Accounts Receivable                           (168)          (100)          (203)            105            (226)
     Prepaid Expenses and Other
       Assets                                       (44)             6            (28)            (28)             39
     Accounts Payable and Accrued
       Expenses                                    (882)           434            584             241             293
     Other Liabilities                               32           (129)           (78)             79             129
                                            -----------      ---------     ----------      ----------  --------------

   Net Cash - Operating Activities                 (534)           481          3,294           1,347             894
                                            -----------      ---------     ----------      ----------  --------------

Investing Activities:
   Improvements and Additions to
     Hotel Properties                            (1,015)        (5,261)       (12,821)         (5,601)         (5,086)
   Payment for Intangibles                           --            (67)          (166)           (117)           (925)
   Advances to Related Parties                     (152)           (20)          (268)            (99)           (576)
   Repayment of Advances to
     Related Parties                                103             97            107             584              62
   Proceeds from Sale of Assets                      --             --             --             129              --
                                            -----------      ---------     ----------      ---------  --------------

   Net Cash - Investing Activities               (1,064)        (5,251)       (13,148)         (5,104)         (6,525)
                                            -----------      ---------     ----------       ---------  --------------

Financing Activities:
   Proceeds from Mortgages and
     Notes Payable                                3,154          1,550          9,526           3,631           4,615
   Principal Payments on Mortgages
     and Notes Payable                             (195)          (100)        (3,383)           (612)         (1,143)
   Advances from Related Parties                  1,576          5,179          6,555           2,756             809
   Repayments of Advances from
     Related Parties                             (3,189)        (1,452)        (1,622)         (1,915)         (1,065)
   Capital Contributions                             --             97            284             470           2,287
   Distributions Paid                                --           (445)        (1,049)           (470)           (466)
                                            -----------      ---------     ----------       ---------  --------------

   Net Cash - Financing Activities                1,346          4,829         10,311           3,860           5,037
                                            -----------      ---------     ----------       ---------  --------------

   Net [Decrease] Increase in
     Cash and Cash Equivalents -
     Forward                                $      (252)     $      59     $      457      $      103  $         (594)


</TABLE>

The Accompanying Notes Are an Integral Part of These Combined Financial
Statements.

                                      F-20

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]

<TABLE>
<CAPTION>


                                                   Three months ended                Years  ended
                                                        March 31,                     December 31,
                                                 1998       1997       1997        1996        1995
                                                 -------    -------   -------    -------      -------
                                        [Unaudited]   [Unaudited]

<S> <C>

   Net [Decrease] Increase in
     Cash and Cash Equivalents -
     Forwarded                            $     (252)   $      59  $     457    $     103  $     (594)

Cash and Cash Equivalents at
   Beginning of Periods                          694          237        237          134         728
                                          ----------    ---------  ---------    ---------  ----------

   Cash and Cash Equivalents at
     End of Periods                       $      442    $     296  $     694    $     237  $      134
                                          ==========    =========  =========    =========  ==========

Supplemental Disclosures of Cash Flow Information:
   Cash paid during the period for:
     Interest [Net of Amounts
     Capitalized]                         $      339    $     191  $   1,133    $     903  $      591

</TABLE>


The Accompanying Notes Are an Integral Part of These Combined Financial
Statements.

                                      F-21

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS
[Information relating to March 31, 1998 and 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 43% 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 $10 per hotel or $100 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 "Selling Entities"]
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 Selling Entities are owned by Mr. Hasu P. Shah and certain affiliates of Mr.
Hasu P. Shah [the "Hersha Affiliates"]. Due to common ownership and management
of the Selling 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 2,500,000 common shares to the public and 166,667
common shares 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 43% general partnership interest in the Partnership. The Partnership
will use the proceeds from the Company to acquire the Initial Hotels from the
Selling Entities and to repay certain outstanding indebtedness. Rather than
receiving cash for their interests in the Selling Entities upon the sale of the
Initial Hotels, the Hersha Affiliates have elected to receive limited
partnership interests in the Partnership aggregating an approximate 57%
ownership interest in the Partnership.


                                      F-22

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #2
[Information relating to March 31, 1998 and 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 43% of the Partnership, (b) the Hersha Affiliates will own an
aggregate of approximately 57% 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.

                                      F-23

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #3
[Information relating to March 31, 1998 and 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 Selling 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 Selling 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 Selling Entities into consideration when filing their respective tax
returns. The cumulative difference between the book basis and tax basis of the
Selling Entities' assets and liabilities is approximately $3.7 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-24

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #4
[Information relating to March 31, 1998 and 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:

<TABLE>
<CAPTION>

                                                                                 Accumulated
December 31, 1997:                                              Cost            Amortization            Net
                                                                ----            ------------            ---
<S> <C>
   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
   ------                                                    ============       ============      ============

</TABLE>

Amortization expense was $113, $105 and $87 for the years ended December 31,
1997, 1996 and 1995, respectively.

[4] Mortgages Payable

<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                         1 9 9 7           1 9 9 6
                                                                                         -------           --------
<S> <C>
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

</TABLE>

                                      F-25

<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #5
[Information relating to March 31, 1998 and 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]

[4] Mortgages Payable [Continued]

<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                         1 9 9 7           1 9 9 6
                                                                                         -------           ---------
<S> <C>

   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
   ------                                                                               ===========       ===========

</TABLE>


Substantially all the Selling Entities' mortgage indebtedness is collateralized
by property and equipment and is personally guaranteed by the partners and
stockholders of the Selling 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-26
<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #6
[Information relating to March 31, 1998 and 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] Income Taxes

Included in the Selling 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 Selling Entities neither incurred nor paid any income taxes during the
periods presented.

[6] Related Party Transactions

At December 31, 1997 and 1996, the Selling 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 Selling 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 Selling 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.


                                      F-27
<PAGE>


COMBINED SELLING ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #7
[Information relating to March 31, 1998 and 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]

[6] Related Party Transactions [Continued]

A related entity rents office space in a hotel owned by the Selling Entities on
a month to month basis. The Selling 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 Selling  Entities sold for $129,
the book value of the assets,  certain leasehold improvements to Mr. Hasu P.
Shah.

On September 26, 1997, the Selling 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 Selling 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.

[7] 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, 1995, respectively. The Initial Hotels will
continue to be operated under the franchise agreements.

Construction in Progress - At December 31, 1997, the Selling Entities had future
obligations under various hotel construction project in the amount of $255.
Through December 31, 1997, the Selling 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 Selling 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, Selling Entities and related parties.

[8] 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 Selling 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.

[9] Unaudited Interim Statements

The financial statements as of March 31, 1998 and for the three months ended
March 31, 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-28


<PAGE>


HERSHA HOSPITALITY TRUST

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>

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>







<TABLE>
<CAPTION>


                                                                         Life
                           Accumulated           Net                  Upon Which
                          Depreciation       Book Value              Latest Income
                          ------------       ----------              -------------
                          Buildings and    Buildings and    Date of   Statement is
                          -------------    -------------    -------   ------------
   Description            Improvements     Improvements   Acquisition   Computed
   -----------            ------------     ------------   -----------   --------
<S> <C>

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
                             =========     ==========

</TABLE>



                                      F-29




<PAGE>


HERSHA HOSPITALITY TRUST
NOTES TO SCHEDULE XI
[IN THOUSANDS]





<TABLE>
<CAPTION>

<S> <C>
[A]    Reconciliation of Real Estate:
                                                                         1997         1996         1995
                                                                        -------     -------       -------

       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 $19,284.

[D] Depreciation is computed based upon the following useful lives:

       Buildings and Improvements                                 15 to 40 years



<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..................................................................28
GROWTH
STRATEGY.....................................................................28
USE OF PROCEEDS..............................................................29
DISTRIBUTION POLICY..........................................................30
PRO FORMA CAPITALIZATION.....................................................32
DILUTION.....................................................................33
SELECTED FINANCIAL INFORMATION...............................................34
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
   AND RESULTS OF OPERATIONS.................................................38
BUSINESS AND PROPERTIES......................................................40
POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES...................52
FORMATION TRANSACTIONS.......................................................54
MANAGEMENT...................................................................56
CERTAIN RELATIONSHIPS AND TRANSACTIONS.......................................59
THE LESSEE...................................................................59
PRINCIPAL SHAREHOLDERS.......................................................61
DESCRIPTION OF SHARES OF BENEFICIAL INTEREST.................................61
CERTAIN PROVISIONS OF MARYLAND LAW AND OF THE COMPANY'S DECLARATION
   OF TRUST AND BYLAWS.......................................................65
SHARES AVAILABLE FOR FUTURE SALE.............................................69
PARTNERSHIP AGREEMENT........................................................70
FEDERAL INCOME TAX CONSIDERATIONS............................................72
UNDERWRITING.................................................................87
EXPERTS......................................................................89
REPORTS TO SHAREHOLDERS......................................................89
LEGAL MATTERS................................................................89
ADDITIONAL INFORMATION.......................................................89
GLOSSARY.....................................................................90
INDEX TO FINANCIAL STATEMENTS................................................F-1


Until __________ __, 199_ (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.

<PAGE>

                                2,666,667 Shares



                               HERSHA HOSPITALITY
                                     TRUST



                                 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.

<TABLE>
<CAPTION>

<S> <C>
Securities and Exchange Commission, registration fee............................      $  4,720
NASD filing fee.................................................................           *
American Stock Exchange listing fee.............................................           *
Printing and mailing............................................................        30,000
Accountant's fees and expenses..................................................        80,000
Blue Sky fees and expenses......................................................           *
Counsel fees and expenses.......................................................       250,000
Miscellaneous...................................................................        40,000
                                                                                       -------
    Total.......................................................................      $    *
                                                                                      ========

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

*  To be supplied by amendment.

Item 32.  Sales to Special Parties

         None.

Item 33.  Recent Sales of Unregistered Securities

         On May 27, 1998, the Company was capitalized with  subscription by Hasu
P. Shah for 100 Common  Shares  for a  purchase  price of $1 per share for an
aggregate  purchase  price of  $100.  The 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 Common Shares will be redeemed
concurrently with the closing of the Offering.

Item 34.  Indemnification of Trustees and Officers

         The  Declaration  of Trust of the Company  contains a  provision  that,
subject to certain  exceptions  described  below,  eliminates the liability of a
Trustee or officer to the Company or its  shareholders  for monetary damages for
any breach of duty as a Trustee or officer.  This  provision  does not eliminate
such  liability  to the  extent  that it is proved  that the  Trustee or officer
engaged in willful  misconduct or a knowing  violation of criminal law or of any
federal or state securities law.

         The  Company's  Declaration  of Trust  also  requires  the  Company  to
indemnify  any  Trustee  or  officer  who is or  was a  party  to a  proceeding,
including a proceeding by or in the right of the Company,  by reason of the fact
that he is or was such a Trustee or officer or is or was  serving at the request
of the  Company as a  director,  officer,  employee  or agent of another  entity
provided that the Board of Trustees  determines that the conduct in question was
in the best  interest of the Company and such person was acting on behalf of the
Company.  A Trustee or officer of the  Company  is  entitled  to be  indemnified
against all liabilities  and expenses  incurred by the Trustee or officer in the
proceeding,  except such  liabilities  and  expenses as are incurred (i) if such
person  is an  Independent  Trustee  or  officer,  because  of his or her  gross
negligence,  willful misconduct or knowing violation of the criminal law or (ii)
in the case of the Trustee other than the Independent  Trustees,  because of his
or her  negligence  or  misconduct.  Unless a  determination  has been made that
indemnification  is not  permissible,  a director or officer also is entitled to
have the Company make  advances and  reimbursement  for expenses  prior to final
disposition of the  proceeding  upon receipt of a written  undertaking  from the
director  or  officer  to repay the  amounts  advanced  or  reimbursed  if it is
ultimately  determined that he or she is not entitled to  indemnification.  Such
advance  shall be  permissible  when the  proceeding  has  been  initiated  by a
shareholder  of the  Company  only if such  advance  is  approved  by a court of
competent  jurisdiction.  The  Board of  Trustees  of the  Company  also has the
authority to extend to any person who is an employee or agent of the Company, or
who is or was  serving at the  request of the  Company as a  director,  officer,
employee or agent of another  entity,  the same  indemnification  rights held by
directors  and  officers,  subject  to all of the  accompanying  conditions  and
obligations.

                                      II-1



<PAGE>




         The  Underwriting  Agreement  contains certain  provisions  pursuant to
which certain officers,  directors and controlling persons may be entitled to be
indemnified by the underwriter named therein.

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
         1.3               Form of Escrow Agreement
         1.4               Executed Escrow 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 Shah, David Desfor, Madhusudan
                           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
                           Shah, David 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 Shah, David Desfor,
                           Madhusudan 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 Shah, Madhusudan
                           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 Shah, David 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
                           Hopsitality 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 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, dated June __, 1998, between
                           844 Associates and Hersha Hospitality Limited
                           Partnership.
         10.18             Form of Ground Lease, dated June __, 1998, between
                           Hersha Hospitality Limited Partnership and Shree
                           Associates
         10.19             Form of Percentage Lease
         10.20             Option Agreement, dated June 3, 1998, between certain
                           individual and Hersha Hospitality Limited Partnership
         10.21             Administrative Services Agreement, dated June 3,
                           1998, between Hersha Hospitality Trust and Hersha
                           Hospitality Management, L.P.
         10.22             Warrant Agreement, dated June ___, 1998, between
                           Anderson & Strudwick, Inc. and Hersha Hospitality
                           Trust.

         10.23             Warrant Agreement, dated June 3, 1998, between 2744
                           Associates, L.P. and Hersha Hospitality Limited
                           Partnership.


                                      II-2

<PAGE>



</TABLE>
<TABLE>
<CAPTION>

<S> <C>
         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 certain individuals to be named as Trustee

</TABLE>


*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  33 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.



                                      II-3

<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 4th day of June, 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


         Each person  whose  signature  appears  below  hereby  constitutes  and
appoints  Hasu P. Shah and Kiran P.  Patel and each or either of them,  his true
and lawful  attorney-in-fact with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  or any  Registration  Statement  for the same offering that is to be
effective upon filing  pursuant to Rule 462(b) under the Securities Act of 1933,
and to cause the same to be filed, with all exhibits thereto and other documents
in connection  therewith,  with the Securities and Exchange  Commission,  hereby
granting to said  attorneys-in-fact and agents, and each of them, full power and
authority to do and perform each and every act and thing whatsoever requisite or
desirable  to be done in and about the  premises,  as fully to all  intents  and
purposes as the undersigned  might or could do in person,  hereby  ratifying and
confirming all acts and things that said attorneys-in-fact and agents, or either
of them, or their substitutes or substitute, may lawfully do or cause to be done
by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement has been signed by the following  persons on the 4th day
of June, 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
    Kiran P. Patel                                                 and Treasurer
                                                                   (Principal Financial and Accounting Officer)
</TABLE>

                                      II-4


<PAGE>

                                 EXHIBIT INDEX


<TABLE>
<CAPTION>

         Exhibit
         Number            Exhibit
         --------------------------
<S> <C>

         1.1               Form of Underwriting Agreement
         1.2               Form of Selected Dealer Agreement
         1.3               Form of Escrow Agreement
         1.4               Executed Escrow 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 Shah, David Desfor, Madhusudan
                           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
                           Shah, David 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 Shah, David Desfor,
                           Madhusudan 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 Shah, Madhusudan
                           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 Shah, David 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
                           Hopsitality 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 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, dated June __, 1998, between
                           844 Associates and Hersha Hospitality Limited
                           Partnership.
         10.18             Form of Ground Lease, dated June __, 1998, between
                           Hersha Hospitality Limited Partnership and Shree
                           Associates
         10.19             Form of Percentage Lease
         10.20             Option Agreement, dated June 3, 1998, between certain
                           individual and Hersha Hospitality Limited Partnership
         10.21             Administrative Services Agreement, dated June 3,
                           1998, between Hersha Hospitality Trust and Hersha
                           Hospitality Management, L.P.
         10.22             Warrant Agreement, dated June ___, 1998, between
                           Anderson & Strudwick, Inc. and Hersha Hospitality
                           Trust.

         10.23             Warrant Agreement, dated June 3, 1998, between 2744
                           Associates, L.P. and Hersha Hospitality Limited
                           Partnership.
         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 certain individuals to be named as Trustee

</TABLE>


*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, 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 Selling Entities - Initial Hotels in this
Registration Statement and related Prospectus of Hersha Hospitality Trust.



                                                 MOORE STEPHENS, P. C.
                                                 Certified Public Accountants.

Cranford, New Jersey
June 4, 1998





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