Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our audited consolidated financial statements and Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2020 and our unaudited interim consolidated financial statements included in this Quarterly Report on Form 10-Q.

References to "we," "our," "us," and the "Company" refer to Condor Hospitality Trust, Inc., including, as the context requires, its direct and indirect subsidiaries.

Forward-Looking Statements

Certain information both included and incorporated by reference in this Form 10-Q may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as such may involve known and unknown risks, uncertainties, and other factors which may cause our actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by such forward-looking statements. These forward-looking statements are based on assumptions that management has made in light of experience in the business in which we operate, as well as management's perceptions of historical trends, current conditions, expected future developments, and other factors believed to be appropriate under the circumstances. These statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond our control), and assumptions. Management believes that these forward-looking statements are based on reasonable assumptions.

Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies, and expectations are generally identifiable by use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," or "project" or the negative thereof or other variations thereon or comparable terminology. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to, changes in economic conditions generally and the real estate market specifically, legislative/regulatory changes (including changes to laws governing the taxation of real estate investment trusts), availability of capital, risks associated with debt financing, interest rates, competition, supply and demand for hotel rooms in our current and proposed market areas, policies and guidelines applicable to real estate investment trusts, risks related to uncertainty and disruption in global economic markets as a result of COVID-19 (commonly referred to as the coronavirus), and other risks and uncertainties described herein, and in our filings with the Securities and Exchange Commission ("SEC") from time to time. These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein. We caution readers not to place undue reliance on any forward-looking statements included in this report which speak only as of the date of this report.

Background

Condor Hospitality Trust, Inc. ("Condor" or the "Company"), a Maryland corporation, is a self-administered real estate investment trust ("REIT") for federal income tax purposes that specializes in the investment and ownership of high quality select service, limited service, extended stay, and compact full service hotels. As of September 30, 2021, the Company owned 15 hotels, representing 1,908 rooms, in eight states.

We conduct our business through a traditional umbrella partnership REIT, or UPREIT, in which our hotel properties are owned by our operating partnership, Condor Hospitality Limited Partnership and its subsidiaries (the "operating partnership"), for which we serve as general partner. As of September 30, 2021, we owned approximately 99.9% of the common operating units ("common units") in the operating partnership. In the future, the operating partnership may issue limited partnership interests to third parties from time to time in connection with our acquisition of hotel properties or the raising of capital.



                                       33

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

In order for the income from our hotel property investments to constitute "rents from real properties" for purposes of the gross income tests required by the Internal Revenue Service ("IRS") for REIT qualification, the income we earn cannot be derived from the operation of any of our hotels. Therefore, the operating partnership and its subsidiaries lease our hotel properties to the Company's wholly owned taxable REIT subsidiary, TRS Leasing, Inc., and its wholly owned subsidiaries (the "TRS"). The TRS in turn engages third-party eligible independent contractors to manage the hotels. The operating partnership, the TRS, and their respective subsidiaries are consolidated into the Company's financial statements.

Historically, as a result of the geographic areas in which we operate, the operations of our hotels have been seasonal in nature. Generally, occupancy rates, revenue, and operating income have been greater in the second and third quarters of the calendar year than in the first and fourth quarters, with the exception of our hotels located in Florida, which experience peak demand in the first and fourth quarters annually.

Hotel Purchase and Sale Agreement

On June 21, 2021, the Company announced that its board of directors is evaluating strategic alternatives to enhance shareholder value. On September 23, 2021, the Company announced that the Company and B9 Cowboy Mezz A LLC, a Delaware limited liability company and affiliate of Blackstone Real Estate Partners (the "Buyer"), entered into a Hotel Purchase and Sale Agreement (the "Purchase Agreement"). The Purchase Agreement provides that, upon the terms and subject to the conditions set forth therein, the Buyer will acquire Company's portfolio of 15 hotels (the "Portfolio") (for a cash purchase price of $305.0 million (the "Portfolio Sale"). The Portfolio Sale and the other transactions contemplated by the Purchase Agreement were unanimously approved by the Company's board of directors. The Buyer deposited $15.0 million of the purchase price in escrow (the "Deposit") within one business day of signing the Purchase Agreement.

The consummation of the Portfolio Sale is subject to certain customary closing conditions, including, among others, approval of the Portfolio Sale (the "Portfolio Sale Proposal") by the affirmative vote of the holders of at least 50% of the outstanding shares of Company common stock entitled to vote on the matter (the "Company Shareholder Approval"). The Purchase Agreement requires the Company to convene a shareholders' meeting (the "Shareholder Meeting") for purposes of obtaining the Company Shareholder Approval. The Company has scheduled the Shareholder Meeting for November 12, 2021.

The Purchase Agreement may be terminated under certain circumstances by the Company, including prior to obtaining the Company Shareholder Approval and after following certain procedures and adhering to certain restrictions, if the Company concurrently enters into a definitive agreement providing for the implementation of a Superior Proposal and pays a termination fee to the Buyer as described below. Upon a termination of the Purchase Agreement, under certain circumstances, the Company will be required to pay a termination fee to the Buyer of $5.0 million. In certain other circumstances, the Company may terminate the Purchase Agreement and receive the Deposit from escrow.

Plan of Liquidation

On September 20, 2021 the Company Board unanimously approved a plan of complete liquidation and dissolution (the "Plan of Liquidation") pursuant to which the Company would be liquidated and dissolved, subject to approval of the Plan of Liquidation (the "Liquidation Proposal"), including the liquidation and dissolution of the Company pursuant thereto, by the Company's shareholders at the Shareholder Meeting. Shareholder approval of the Plan of Liquidation gives to the Company Board the power to direct the sale of (or, in certain cases, otherwise dispose of) all of the Company assets on such terms and in such manner as determined by the Company Board in its discretion. The Company will not be required to obtain any further shareholder approval with respect to specific terms of any particular sales or other dispositions of assets approved by the Company Board.

The Company anticipates making a distribution of a portion of the net proceeds of the Portfolio Sale and certain of its other cash on hand after the consummation and, depending on the timing of, the Portfolio Sale and expects the final liquidating distribution, if any, to be made on or before a date that is within 24 months after shareholder approval of the Plan of Liquidation.



                                       34

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

The Company estimates that if the Plan of Liquidation is approved by shareholders and if it is able to successfully implement the Portfolio Sale and the Plan of Liquidation, then after the sale of all or substantially all of the Company's assets and the payment of all of the Company's outstanding liabilities, the Company will have total distributions to shareholders of approximately $7.35 to $7.85 per share of Company Common Shares. These estimates are based upon market, economic, financial and other circumstances and conditions existing as of the date of this report, and any changes in such circumstances and conditions during the period under which the Company implements the Plan of Liquidation could have a material effect on the ultimate amount of proceeds received by shareholders.

COVID-19 Pandemic

The novel coronavirus (COVID-19) has reduced travel significantly and adversely affected the hospitality industry in general. The actual and threatened spread of COVID-19 globally or in the regions in which we operate, or future widespread outbreak of infectious or contagious disease, can continue to reduce national and international travel in general. The extent to which the hospitality industry, and thus our business, will be affected by COVID-19 will largely depend on future developments which we cannot accurately predict, and the impact on customer travel, including the duration of the outbreak, the continued spread and treatment of COVID-19, the impact of new virus variants, the pace of vaccination, and new information and developments that may emerge concerning the severity of COVID-19 and the actions to contain COVID-19 or treat its impact, among others. To the extent that travel activity in the U.S. is and will be materially and adversely affected by COVID-19, business and financial results of the hospitality industry, and thus our business and financial results, could be impacted.

Since late March 2020, similar to the conditions affecting the hospitality industry as a whole, we have experienced occupancy declines at many of our properties which have and will continue to require us to adjust our business operations and will have had and will continue to have an impact on our operating income and may potentially impact future compliance with our debt covenants.

As a result of the above factors, the Company is and has taken actions at the corporate and hotel level, including, but not limited to:

?Obtaining significant modifications of its debt agreements, including extension of the credit facility to January 2, 2023 with an increase in credit availability and modifications and waivers of debt covenants, from the majority of the Company's lenders.

?Asset management working with hotel management companies to reduce all hotels operating expenses including, but not limited to, closing off multiple floors, staffing reductions and furloughs, utility consumption reductions, purchasing reductions and eliminations, contract services reductions and eliminations, food services closures, exercise facilities closures, and certain reduction and elimination of certain marketing expenditures.

?Seeking potential alternative revenue sources through health care providers, government agencies, universities and airlines.

?Obtaining Paycheck Protection Program ("PPP") loans authorized under the recently congressionally approved Coronavirus Aid, Relief, and Economic Security ("CARES") Act totaling $2.3 million. The entire amount of the loans was used for payroll, utilities, and interest, and therefore the loans were forgiven by the Small Business Administration ("SBA") during the second quarter of 2021.

?Pursuing corporate cost reductions, including staffing reductions, resulting in an approximately 30% decrease in general and administrative expenses compared to historical operations.

?Capital improvement projects have been suspended except for emergency circumstances and will remain on hold for immediate future, with the potential for the suspension to continue through 2021.

?The Company determined that it was advisable and the best business practice to cause a temporary closure of two of its hotels, the Solomons Hilton Garden Inn on April 20, 2020 and the Leawood Aloft on April 9, 2020. These hotels were both reopened on July 1, 2020 and no other hotel closures have been deemed necessary.

We believe the ongoing effects of the COVID-19 pandemic on our operations have had, and will continue to have, a material negative impact on the hospitality industry, and thus on our financial results and liquidity, and such negative impact may continue beyond the containment of the pandemic. While we cannot assure you that the



                                       35

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

assumptions used to estimate our future liquidity will be correct, the Company believes it can generate the liquidity required to operate through the crisis through a combination of the continued operation of our portfolio with significant cost reduction measures in place, existing availability under our credit facility, and, if necessary, additional debt and equity financings. However, there can be no assurance that the Company will be able to obtain such financing on acceptable terms or at all.

The Company's loans with Great Western Bank (financing the Leawood, Kansas Aloft) were purchased by OSK X, LLC, an equity fund affiliate of O'Brien Staley Partners, on December 24, 2020. The Company did not satisfy the financial covenants for these loans as of September 30, 2021, June 30, 2021, March 31, 2021, or December 31, 2020, as was the case for the first three quarters of 2020. The Company has been advised by OSK X, LLC that it is in default for failure to comply with the financial covenants as of December 31, 2020 (unlike Great Western Bank that waived the covenants for the first three quarters of 2020). Under the loan documents with OSK X, LLC, (a) the 90-day cure period (ended on May 27, 2021) within which the Company could cure the defaults has expired, (b) default interest at the rate of 8.33% began to accrue on May 27, 2021 and (c) OSK X, LLC is entitled to accelerate the loans and foreclose on the Leawood, Kansas Aloft. However, the Company believes that there are serious questions under applicable law about whether OSK X, LLC has the ability to declare a default, assess interest at the default rate, accelerate the loans or foreclose on the Leawood, Kansas Aloft due to the impossibility of performance of financial covenants during the COVID-19 pandemic. The Company intends to seek any available damages in the event of litigation that may result from the actions of OSK X, LLC

Our credit facility contains cross-default provisions which would allow the lenders under our credit facility to declare a default and accelerate our indebtedness to them if we default on our other loans and such default would permit that lender to accelerate our indebtedness under any such loan. The above-described defaults under our loan agreement with OSK X, LLC resulted in a cross-default under our credit facility as of May 27, 2021. Pursuant to the terms of the tenth amendment to the credit facility signed on August 12, 2021, the lenders will not declare a default, accelerate our indebtedness or otherwise take enforcement action on or before November 1, 2021 (which was extended to November 30, 2021 on October 15, 2021) as a result of the cross-default that occurred as of May 27, 2021 due to the above-described defaults under our loan agreement with OSK X, LLC, subject to the continuing satisfaction of certain conditions, including no breach or default of certain agreements, active pursuit of good faith defenses, the absence of certain legal proceedings or bankruptcy events and the maintenance of $6.0 million of liquidity.

Based on a the current status of the OSK X, LLC loans and the guidance in U.S. GAAP that requires that, in making a determination for the one year period following the date of the financial statements, the Company cannot consider future fundraising activities or the likelihood of obtaining covenant waivers or amendments, all of which are outside of the Company's sole control, the Company has determined that there is substantial doubt about the Company's ability to continue as a going concern for the one year period after the date the financial statements are issued. The consolidated financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.

In the event the Portfolio Sale occurs, the Company intends to use the proceeds to pay its liabilities, including the amounts owed under its debt agreements.

Portfolio Activity

The Company's investment strategy is to assemble a portfolio of premium-branded, select-service hotels in the top 100 Metropolitan Statistical Areas ("MSAs") with a particular focus on MSAs ranked between 20 to 60. Since restarting its portfolio transformation in 2015, the Company has acquired 14 high-quality select-service hotels representing 1,808 rooms in its target markets for a total purchase price of $276.6 million. Additionally, during this time, the Company has sold 55 legacy assets for a total gross sales price of $169.9 million. Additionally, on February 14, 2020, the Company purchased our joint venture partner's 20% interest in the joint venture owning the Atlanta Aloft property (the "Atlanta JV") for $7.3 million. The purchase price was funded with cash drawn from the credit facility.



                                       36

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

Hotel Property Portfolio and Activity

Hotel Property Portfolio

The following table sets forth certain information with respect to the hotels owned by us as of September 30, 2021:



                                                                         Purchase Price
Hotel Name              City             State  Rooms  Acquisition Date  ?(in thousands)
Hilton Garden Inn       Dowell/Solomons  MD       100     05/25/2012             $11,500
SpringHill Suites       San Antonio      TX       116     10/01/2015             $17,500
Courtyard by Marriott   Jacksonville     FL       120     10/02/2015             $14,000
Hotel Indigo            College Park     GA       142     10/02/2015             $11,000
Aloft (1)               Atlanta          GA       254     08/22/2016             $43,550
Aloft                   Leawood          KS       156     12/14/2016             $22,500
Home2 Suites            Lexington        KY       103     03/24/2017             $16,500
Home2 Suites            Round Rock       TX        91     03/24/2017             $16,750
Home2 Suites            Tallahassee      FL       132     03/24/2017             $21,500
Home2 Suites            Southaven        MS       105     04/14/2017             $19,000
Hampton Inn & Suites    Lake Mary        FL       130     06/19/2017             $19,250
Fairfield Inn & Suites  El Paso          TX       124     08/31/2017             $16,400
Residence Inn           Austin           TX       120     08/31/2017             $22,400
TownePlace Suites       Austin           TX       122     01/18/2018             $19,750
Home2 Suites            Summerville      SC        93     02/21/2018             $16,325

                        Totals                  1,908                           $287,925

(1)Represents the purchase statistics from the purchase of this hotel by the originally 80% owned unconsolidated Atlanta JV. The Company purchased the remaining 20% interest in the Atlanta JV from our joint venture partner on February 14, 2020 for $7.3 million.

All of our properties are encumbered by either our credit facility or by mortgage debt at September 30, 2021.

Acquisitions

There were no acquisitions during the three or nine months ended September 30, 2021.

Dispositions

There were no dispositions during the three or nine months ended September 30, 2021.

Operating Performance Metrics

The following tables present our same-store occupancy, average daily rate ("ADR"), and RevPAR for all our hotels owned on September 30, 2021. The statistics for the Company's two hotels that were temporarily closed due to the effects of COVID-19, the Solomons Hilton Garden Inn, which was closed on April 2, 2020 and reopened on July 1, 2020, and the Leawood Aloft, which was closed on April 9, 2020 and reopened on July 1, 2020, include only the periods that the properties were operational. With the exception of these COVID-19 related closures, same-store occupancy, ADR, and RevPAR reflect the performance of hotels during the entire period, regardless of our ownership during the period presented, including 100% of the operating results of the property owned by the Atlanta JV in which the Company had an 80% interest prior to the purchase of the remaining 20% interest on February 14, 2020. Results for the hotels for periods prior to our ownership were provided to us by prior owners and have not been adjusted by us or audited or reviewed by our independent auditors.



                                         Three months ended September 30,
                                        2021                           2020
                           Occupancy     ADR      RevPAR   Occupancy    ADR      RevPAR
Total Same-Store Portfolio    70.47%  $ 117.79   $ 83.00      53.15%  $ 89.56   $ 47.60


                                       37

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


                                          Nine months ended September 30,
                                        2021                            2020
                           Occupancy     ADR      RevPAR   Occupancy     ADR      RevPAR

Total Same-Store Portfolio 67.49% $ 105.55 $ 71.24 51.07% $ 104.13 $ 53.17

Total same-store RevPAR increased by 74.4% in the third quarter of 2021, driven by both an increase in occupancy of 32.6% and an increase in ADR of 31.5% caused by the decreased impact of the COVID-19 pandemic during the third quarter of 2021. The largest increase in RevPAR during this period were at the San Antonio SpringHill Suites, the Austin TownePlace Suites, the El Paso Fairfield Inn, the Solomons Hilton Garden Inn, and the Leawood Aloft.

Total same-store RevPAR increased by 34.0% during the first three quarters of 2021, driven by an increase in occupancy of 32.1% and an increase in ADR of 1.4%. The Company's largest increases in RevPAR during this period were at the Austin TownePlace Suites, the San Antonio SpringHill Suites, the El Paso Fairfield Inn, and the Round Rock Home2 Suites.

Results of Operations

Comparison of the three months ended September 30, 2021 to the three months ended September 30, 2020 (in thousands)



                                              Three months ended September 30,
                                              2021           2020         Change
Revenue                                  $      15,302    $   8,841    $     6,461

Hotel and property operations expense (10,110) (7,334) (2,776) Depreciation and amortization expense

           (2,654)      (2,780)           126
General and administrative expense              (1,161)        (894)          (267)
Strategic alternatives, net                     (1,009)        (636)          (373)
Net loss on disposition of assets                   (8)          (3)            (5)
Net gain (loss) on derivatives and
convertible debt                                (3,473)         131         (3,604)
Other income (expense), net                         38           (4)            42
Interest expense                                (2,963)      (2,103)          (860)
Income tax expense                                 (27)         (27)              -
Net loss                                 $      (6,065)   $  (4,809)   $    (1,256)


Revenue

Revenue increased by a total of $6,461, or 73.1%, as a result of the increase in RevPAR resulting from the decreased impact of the COVID-19 pandemic as discussed above.

Operating Expenses and Interest Expense

Hotel and property operations expense increased by $2,776 as a result of the increased occupancy discussed above.

Depreciation and amortization expense remained relatively consistent between the third quarters of 2020 and 2021, decreasing by $126. General and administrative expenses increased by $267 as a result of increases in compensation costs, corporate insurance costs, and legal fees.

Interest expense increased in total by $860 largely as a result of the issuance of the $10,000 face value 2020 Convertible Notes in November of 2020.

Strategic Alternatives, net

Expenses related to the exploration of strategic alternatives increased during the third quarter of 2021 due to the Company's exploration of strategic alternatives as previously discussed.



                                       38

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

Net Gain / Loss on Derivatives and Convertible Debt

The change in the gain/loss on derivatives and convertible debt was driven by differences in the value of the Company's 2020 Convertible Notes, which were issued during the fourth quarter of 2020. These liability-classified notes saw an increase in their fair value of $3,600 during the third quarter of 2021.

Income Tax Expense

Income tax expense in both periods was driven primarily by income (loss) earned by the TRS as well as miscellaneous state taxes owed by the Company. Management believes the combined federal and state income tax rate for the TRS will be approximately 24%. Beginning with the second quarter of 2020, after an assessment of the realizability of deferred tax assets based on projected reversals of deferred income tax liabilities, projected future taxable income, and tax planning strategies, the Company recognized a full valuation allowance against net deferred tax assets, leading to minimal tax expense or benefit being recognized through the third quarter of 2021.

Comparison of the nine months ended September 30, 2021 to the nine months ended September 30, 2020 (in thousands)



                                                  Nine months ended September 30,
                                                 2021              2020       Change
Revenue                                      $     39,054       $  26,879   $  12,175
Hotel and property operations expense             (27,021)        (22,238)     (4,783)
Depreciation and amortization expense              (7,945)         (8,267)        322
General and administrative expense                 (3,572)         (3,101)       (471)
Strategic alternatives, net                        (1,432)           (860)       (572)
Net loss on disposition of assets                     (21)            (13)         (8)
Equity in earnings of joint venture                      -             80         (80)
Net loss on derivatives and convertible debt      (11,719)           (609)    (11,110)
Other income (expense), net                         2,437             (90)      2,527
Interest expense                                   (7,656)         (6,153)     (1,503)
Income tax (expense) benefit                          (81)            340        (421)
Net loss                                     $    (17,956)      $ (14,032)  $  (3,924)


Revenue

Revenue increased by a total of $12,175, or 45.3%, as a result of the increase in RevPAR resulting from the decreased impact of the COVID-19 pandemic as discussed above as well as increased revenue resulting from the acquisition of the remaining interest in the Atlanta JV during the first quarter of 2020.

Operating Expenses and Interest Expense

Hotel and property operations expense increased by $4,783 as a result of the increased occupancy discussed above as well as the acquisition of the remaining interest in the Atlanta JV during the first quarter of 2020.

Depreciation and amortization expense and general and administrative expense remained relatively consistent between the first three quarters of 2020 and 2021, decreasing by $322 and increasing by $471 between the periods, respectively.

Interest expense increased in total by $1,503 largely as a result of the issuance of the $10,000 face value 2020 Convertible Notes in November of 2020.

Strategic Alternatives, net

Expenses related to the exploration of strategic alternatives increased during the first three quarters of 2021 due to the Company's exploration of strategic alternatives as previously discussed.



                                       39

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

Net Gain / Loss on Derivatives and Convertible Debt

The change in the gain/loss on derivatives and convertible debt was driven by differences in the value of the Company's 2020 Convertible Notes, which were issued during the fourth quarter of 2020. These liability-classified notes saw an increase in their fair value of $12,120 during the first three quarters of 2021.

Other Income / Expense, net

The increase in other income was a result of a gain on the forgiveness of PPP loans totaling $2,299 during the second quarter of 2021.

Income Tax Benefit (Expense)

Income tax expense in both periods was driven primarily by income (loss) earned by the TRS as well as miscellaneous state taxes owed by the Company. Management believes the combined federal and state income tax rate for the TRS will be approximately 24%. Beginning with the second quarter of 2020, after an assessment of the realizability of deferred tax assets based on projected reversals of deferred income tax liabilities, projected future taxable income, and tax planning strategies, the Company recognized a full valuation allowance against net deferred tax assets, leading to minimal tax expense or benefit being recognized through the third quarter of 2021.

Non-GAAP Financial Measures

Non-GAAP financial measures are measures of our historical financial performance that are different from measures calculated and presented in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). We report Funds from Operations ("FFO"), Adjusted FFO ("AFFO"), Earnings Before Interest, Taxes, Depreciation, and Amortization ("EBITDA"), EBITDA for real estate ("EBITDAre"), Adjusted EBITDAre, and Hotel EBITDA as non-GAAP measures that we believe are useful to investors as key measures of our operating results and which management uses to facilitate a periodic evaluation of our operating results relative to those of our peers. Our non-GAAP measures should not be considered as an alternative to U.S. GAAP net earnings as an indication of financial performance or to U.S. GAAP cash flows from operating activities as a measure of liquidity. Additionally, these measures are not indicative of funds available to fund cash needs or our ability to make cash distributions as they have not been adjusted to consider cash requirements for capital expenditures, property acquisitions, debt service obligations, or other commitments.

Funds from Operations ("FFO") & Adjusted FFO ("AFFO")

We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts ("NAREIT"), which defines FFO as net earnings or loss computed in accordance with GAAP, excluding gains or losses from sales of real estate assets, impairment, and the depreciation and amortization of real estate assets. FFO is calculated both for the Company in total and as FFO attributable to common shares and common units, which is FFO reduced by preferred stock dividends. AFFO is FFO attributable to common shares and common units adjusted to exclude items we do not believe are representative of the results from our core operations, including non-cash gains or losses on derivatives and convertible debt, stock-based compensation expense, amortization of certain fees, losses on debt extinguishment, and in-kind dividends above stated rates, and cash charges for acquisition and terminated transaction and strategic alternatives costs, net of related receipts. All REITs do not calculate FFO and AFFO in the same manner; therefore, our calculation may not be the same as the calculation of FFO and AFFO for similar REITs.

We consider FFO to be a useful additional measure of performance for an equity REIT because it facilitates an understanding of the operating performance of our properties without giving effect to real estate depreciation and amortization, which assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, we believe that FFO provides a meaningful indication of our performance. We believe that AFFO provides useful supplemental information to investors regarding our ongoing operating performance that, when considered with net earnings and FFO, is beneficial to an investor's understanding of our operating performance.



                                       40

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

The following table reconciles net earnings (loss) to FFO and AFFO for the three and nine months ended September 30, 2021 and 2020 (in thousands). All amounts presented include only our portion of the results of our unconsolidated Atlanta JV prior to our acquisition of the remaining 20% interest from our joint venture partner on February 14, 2020.



                                           Three months ended         Nine months ended
                                             September 30,              September 30,
Reconciliation of Net loss to FFO and
AFFO                                       2021          2020         2021          2020
Net loss                                $   (6,065)   $  (4,809)   $  (17,956)   $ (14,032)

Depreciation and amortization expense 2,654 2,780 7,945 8,267 Depreciation and amortization expense from JV

                                           -            -             -         145
Net loss on disposition of assets                8            3            21           13
FFO                                         (3,403)      (2,026)       (9,990)      (5,607)

Dividends undeclared on preferred stock (53) (169) (383) (458) FFO attributable to common shares and common units

                                (3,456)      (2,195)      (10,373)      (6,065)
Net (gain) loss on derivatives and
convertible debt                             3,473         (131)       11,719          609
Strategic alternatives, net                  1,009          636         1,432          860
Stock-based compensation expense               104           70           315          236
Amortization of deferred financing fees        286          284           739          829
Amortization of deferred financing fees
from JV                                           -            -             -          93
AFFO attributable to common shares and
common units                            $    1,416    $  (1,336)   $    3,832    $  (3,438)

Earnings Before Interest, Taxes, Depreciation, and Amortization ("EBITDA"), EBITDAre, Adjusted EBITDAre, and Hotel EBITDA

We calculate EBITDA, EBITDAre, and Adjusted EBITDAre by adding back to net earnings or loss certain non-operating expenses and certain non-cash charges which are based on historical cost accounting that we believe may be of limited significance in evaluating current performance. We believe these adjustments can help eliminate the accounting effects of depreciation and amortization and financing decisions and facilitate comparisons of core operating profitability between periods. In calculating EBITDA, we add back to net earnings or loss interest expense, loss on debt extinguishment, income tax expense, and depreciation and amortization expense. NAREIT adopted EBITDAre in order to promote an industry-wide measure of REIT operating performance. We adjust EBITDA by adding back net gain/loss on disposition of assets and impairment charges to calculate EBITDAre. To calculate Adjusted EBITDAre, we adjust EBITDAre to add back acquisition and terminated transactions expense and strategic alternatives expense, net of related receipts, which are cash charges. We also add back stock-based compensation expense and gain/loss on derivatives and convertible debt, which are non-cash charges. EBITDA, EBITDAre, and Adjusted EBITDAre, as presented, may not be comparable to similarly titled measures of other companies.

We believe EBITDA, EBITDAre, and Adjusted EBITDAre to be useful additional measures of our operating performance, excluding the impact of our capital structure (primarily interest expense), our asset base (primarily depreciation and amortization expense), and other items we do not believe are representative of the results from our core operations.

The Company further excludes general and administrative expenses, other non-operating income or expense, and certain hotel and property operations expenses that are not allocated to individual properties in assessing hotel performance (primarily certain general liability and other insurance costs and office and banking fees) from Adjusted EBITDAre to calculate Hotel EBITDA. Hotel EBITDA, as presented, may not be comparable to similarly titled measures of other companies.

Hotel EBITDA is intended to isolate property level operational performance over which the Company's hotel operators have direct control. We believe Hotel EBITDA is helpful to investors as it better communicates the comparability of our hotels' operating results for all of the Company's hotel properties and is used by management to measure the performance of the Company's hotels and the effectiveness of the operators of the hotels.



                                       41

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

The following table reconciles net earnings (loss) to EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA for the three and nine months ended September 30, 2021 and 2020 (in thousands). All amounts presented include only our portion of the results of our unconsolidated Atlanta JV prior to our acquisition of the remaining 20% interest from our joint venture partner on February 14, 2020.



                                                  Three months ended        Nine months ended
                                                    September 30,             September 30,
Reconciliation of Net loss to EBITDA, EBITDAre,
Adjusted EBITDAre, and Hotel EBITDA                2021        2020         2021          2020
Net loss                                        $  (6,065)   $ (4,809)   $  (17,956)   $ (14,032)
Interest expense                                    2,963       2,103         7,656        6,153
Interest expense from JV                                 -           -             -         225
Income tax expense (benefit)                           27          27            81         (340)
Depreciation and amortization expense               2,654       2,780         7,945        8,267
Depreciation and amortization expense from JV            -           -             -         145
EBITDA                                               (421)        101        (2,274)         418
Net loss on disposition of assets                       8           3            21           13
EBITDAre                                             (413)        104        (2,253)         431
Net loss (gain) on derivatives and convertible
debt                                                3,473        (131)       11,719          609
Stock-based compensation expense                      104          70           315          236
Strategic alternatives, net                         1,009         636         1,432          860
Adjusted EBITDAre                                   4,173         679        11,213        2,136
General and administrative expense, excluding
stock compensation expense                          1,057         824         3,257        2,865
Other (income) expense, net                           (38)          4        (2,437)          90
Unallocated hotel and property operations
expense                                                92          55           212           278
Hotel EBITDA                                    $   5,284    $  1,562    $   12,245    $   5,369

Revenue                                         $  15,302    $  8,841    $   39,054    $  26,879
JV revenue                                               -           -             -       1,218
Condor and JV revenue                           $  15,302    $  8,841    $   39,054    $  28,097
Hotel EBITDA as a percentage of revenue              34.5%       17.7%         31.4%        19.1%


Liquidity, Capital Resources, and Equity Transactions

Rights Offering

On December 7, 2020, the Company filed a registration statement with the SEC with respect to the Rights Offering. The registration statement has not become effective and the Company has not commenced the Rights Offering.

The Company and SREP entered into a backstop commitment agreement on December 7, 2020. Pursuant to the backstop commitment agreement, SREP agreed to backstop the Rights Offering, if commenced on certain conditions, on a standby basis to facilitate the transaction, by the Company selling to SREP pursuant to an exemption from the registration requirements of Section 5 of the Securities Act provided under Section 4(a)(2) thereof and/or Regulation D thereunder and SREP purchasing an aggregate number of shares of common stock equal to (x) $10.0 million, minus (y) the aggregate proceeds of the Rights Offering divided by $2.50, at a price per share equal to $2.50, subject to the terms and conditions of the backstop commitment agreement. The obligations of SREP under the backstop commitment agreement are subject to certain conditions, which, among other conditions, include: (1) that the Rights Offering must occur on or prior to May 31, 2021, and (2) that the Company exempts SREP from the ownership limitation set forth in the Company's articles of incorporation. The Rights Offering did not occur on or prior to May 31, 2021 and as of September 30, 2021 SREP (1) has not advised the Company if it will waive this condition to its obligation and (2) has not exercised its right to terminate the backstop commitment agreement.

Significant Equity Transactions

The Company received put right notices from all holders of Series E Preferred Stock of the Company effective June 29, 2021 pursuant to which the holders of the Series E Preferred Stock gave notice of their election to exercise their right to require the Company to redeem all 925,000 shares of the Company's outstanding Series E Preferred Stock held by them at a value per share equal to 130% of the $10 liquidation preference of the Series E Preferred Stock,



                                       42

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

plus accrued and unpaid dividends, on July 29, 2021. On July 29, 2021, the Company redeemed the Series E Preferred Stock with common stock by issuing 2,686,571 shares of common stock to the holders of the Series E Preferred Shares pursuant to the terms of the shares, based on the weighted market sale price average of the common stock for the 30 trading days through June 29, 2021 of $4.9021 per share. The Common Stock was issued in reliance on the exemption from registration set forth in Section 4(a)(2) of the Securities Act of 1933, as amended.

Liquidity Requirements

As previously discussed, due to the COVID-19 pandemic, the hospitality industry has experienced significant drops in demand. We believe the ongoing effects of the COVID-19 pandemic on our operations have had, and will continue to have, a material negative impact on the hospitality industry, and thus on our financial results and liquidity, and such negative impact may continue beyond the containment of the pandemic. While we cannot assure you that the assumptions used to estimate our future liquidity will be correct, the Company believes it can generate the liquidity required to operate through the crisis through a combination of the continued operation of our portfolio with significant cost reduction measures in place, existing availability under our credit facility, and, if necessary, additional debt and equity financings. However, there can be no assurance that the Company will be able to obtain such financing on acceptable terms or at all.

At September 30, 2021, the Company had $5.3 million of cash and cash equivalents, $6.9 million of restricted cash on hand, and $8.3 million of unused availability under its credit facility, of which $1.1 million is available for use only to pay interest on the credit facility and $0.5 million may be withdrawn without lender approval. Our short-term liquidity requirements consist primarily of operating expenses and other expenditures directly associated with our hotel properties, recurring maintenance and capital expenditures necessary to maintain our hotels in accordance with brand standards, interest expense and scheduled principal payments on outstanding indebtedness, restricted cash funding obligations, and the payment of dividends in accordance with the REIT requirements of the Code. We also presently expect to invest approximately $0.5 million to $1.5 million in capital expenditures related to hotel properties we currently own through December 31, 2022. As of September 30, 2021, contractual principal payments on our debt outstanding, including normal amortization, totaled $25.5 million through December 31, 2022, which includes most significantly the maturity of the Company's debt with Wells Fargo that has a balance of $25.0 million at September 30, 2021.

Pursuant to the terms of the ninth amendment to the credit facility, an event of default occurred when the convertible notes issued in 2020 (see Note) were not converted to common stock or paid in full by July 1, 2021. The tenth amendment to the credit facility signed on August 12, 2021 waived this event of default and amended the provision to provide that it is an event of default if the convertible notes are not either converted to common stock or paid in full by October 31, 2021 (which was extended to November 30, 2021 on October 15, 2021). The Company intends to not cause such an event of default by satisfying the convertible notes with the Rights Offering, which has a full backstop commitment (see discussion of Rights Offering above), or otherwise satisfying the convertible notes with a sale of equity or negotiating an extension of the November 30, 2021 date with KeyBank.

To maintain our REIT tax status, we generally must distribute at least 90% of our taxable income to our shareholders annually. In addition, we are subject to a 4% non-deductible excise tax if the actual amount distributed to shareholders in a calendar year is less than a minimum amount specified under the federal income tax laws. We have a general dividend policy of paying out approximately 100% of annual REIT taxable income. The actual amount of any future dividends will be determined by the Board of Directors based on our actual results of operations, economic conditions, capital expenditure requirements, and other factors that the Board of Directors deems relevant.

Additionally, as discussed in depth in Financial Covenants below, on December 24, 2020, the Company's loans with Great Western Bank (financing the Leawood, Kansas Aloft), with a September 30, 2021 balance of $13.9 million, were purchased by OSK X, LLC, an equity fund affiliate of O'Brien Staley Partners. The Company did not satisfy the financial covenants for these loans as of September 30, 2021, June 30, 2021, March 31, 2021 and December 31, 2020, as was the case for the first three quarters of 2020. The Company has been advised by OSK X, LLC that it is in default for failure to comply with the financial covenants as of December 31, 2020 (unlike Great Western Bank that waived the covenants for the first three quarters of 2020). The Company is pursuing negotiations with OSK X, LLC to obtain waivers, and if waivers are unable to be obtained, the Company plans to refinance the



                                       43

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

debt with existing or new lenders which the Company believes it can successfully complete. However, waivers and the ability to refinance are at the discretion of the lenders, and there can be no assurance that the Company will be able to obtain such waivers or refinancing on acceptable terms or at all.

Under the loan documents with OSK X, LLC, (a) the 90-day cure period (ended on May 27, 2021) within which the Company could cure the defaults has expired, (b) default interest at the rate of 8.33% began to accrue on May 27, 2021 and (c) OSK X, LLC is entitled to accelerate the loans and foreclose on the Leawood, Kansas Aloft. However, the Company believes that there are serious questions under applicable law about whether OSK X, LLC has the ability to declare a default, assess interest at the default rate, accelerate the loans or foreclose on the Leawood, Kansas Aloft due to the impossibility of performance of financial covenants during the COVID-19 pandemic. The Company intends to seek any available damages in the event of litigation that may result from the actions of OSK X, LLC.

If we fail to pay our indebtedness when due, fail to comply with covenants or otherwise default on our loans, unless waived, we could incur higher interest rates during the period of such loan defaults, be required to immediately pay our indebtedness, and ultimately lose our hotels through lender foreclosure if we are unable to obtain alternative sources of financing with acceptable terms. Our credit facility contains cross-default provisions which would allow the lenders under our credit facility to declare a default and accelerate our indebtedness to them if we default on our other loans and such default would permit that lender to accelerate our indebtedness under any such loan. The above-described defaults under our loan agreement with OSK X, LLC resulted in a cross-default under our credit facility as of May 27, 2021. Pursuant to the terms of the tenth amendment to the credit facility signed on August 12, 2021, the lenders will not declare a default, accelerate our indebtedness or otherwise take enforcement action on or before November 1, 2021 (which was extended to November 30, 2021 on October 15, 2021) as a result of the cross-default that occurred as of May 27, 2021 due to the above-described defaults under our loan agreement with OSK X, LLC, subject to the continuing satisfaction of certain conditions, including no breach or default of certain agreements, active pursuit of good faith defenses, the absence of certain legal proceedings or bankruptcy events and the maintenance of $6.0 million of liquidity. As indicated above, the Company is pursuing negotiations with OSK X, LLC to obtain waivers, and if waivers are unable to be obtained, the Company plans to refinance the debt with existing or new lenders which the Company believes it can successfully complete. However, waivers and the ability to refinance are at the discretion of the lenders, and there can be no assurance that the Company will be able to obtain such waivers or refinancing on acceptable terms or at all.

Based on a the current status of the OSK X, LLC loans and the guidance in U.S. GAAP that requires that, in making a determination for the one year period following the date of the financial statements, the Company cannot consider future fundraising activities or the likelihood of obtaining covenant waivers or amendments, all of which are outside of the Company's sole control, the Company has determined that there is substantial doubt about the Company's ability to continue as a going concern for the one year period after the date the financial statements are issued. The consolidated financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.

In the event the Portfolio Sale occurs, the Company intends to use the proceeds to pay its liabilities, including the amounts owed under its debt agreements.

Sources and Uses of Cash

Cash provided by (used in) Operating Activities. Cash related to operations was $3.1 million and ($2.3) million for the nine months ended September 30, 2021 and 2020, respectively. The increase in operating cash flows was the result of an increase in net income, after adjustment for non-cash items, of $5.1 million due to the decreased impact of the COVID-19 epidemic during the first three quarters of 2021 versus the first three quarters of 2020. Changes in operating assets and liabilities between the periods were individually insignificant.

Cash used in Investing Activities. Cash used by investing activities was $0.7 million and $7.1 million for the nine months ended September 30, 2021 and 2020, respectively. The decrease in these outflows in 2021 was driven by the $7.2 million in cash, net, spent in the first quarter of 2020 to acquire the remaining interest in the Atlanta JV, partially offset by dividends received from the Atlanta JV before its purchase of $0.5 million during the period.



                                       44

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

Cash provided by Financing Activities. Cash provided by financing activities was $2.3 million and $10.4 million for the nine months ended September 30, 2021 and 2020, respectively. This decrease was primarily the result of cash drawn under the credit facility to acquire the remaining interest in the Atlanta JV during the first quarter of 2020.

Outstanding Indebtedness

Significant Debt Transactions

During the second quarter of 2021, the Company's three PPP loans, with balances totaling $2.3 million, were forgiven by the SBA.

On August 12, 2021, the Company entered into the tenth amendment to its credit facility with KeyBank which, among other things:

?Provides that the Company may borrow up to $500,000 under the credit facility without lender approval, which is exclusive of the ability of the Company to borrow additional amounts with lender approval.

?Increased the interest rate for the credit facility to LIBOR plus 4.00% or a base rate plus 3.00% as of August 31, 2021. The LIBOR rate is subject to a floor of 0.50%.

?Waives the event of default that occurred as a result of the convertible notes issued in 2020 (see Note 7) not being converted to common stock or paid in full by July 1, 2021.

?Amends the foregoing event of default provision to provide that it is an event of default if the convertible notes are not either converted to common stock or paid in full by October 31, 2021 (which was extended to November 30, 2021 on October 15, 2021). The Company intends to not cause such an event of default by satisfying the convertible notes with the Rights Offering, which has a full backstop commitment (see Note 7), or otherwise satisfying the convertible notes with a sale of equity or negotiating an extension of the November 30, 2021 date with KeyBank.

?Provides that the lenders will not declare a default, accelerate our indebtedness or otherwise take enforcement action on or before November 1, 2021 (which was later extended to November 30, 2021 on October 15, 2021) as a result of the cross-default that occurred as of May 27, 2021 due to the defaults under our loan agreement with OSK X, LLC, subject to the continuing satisfaction of certain conditions, including no breach or default of certain agreements, active pursuit of good faith defenses, the absence of certain legal proceedings or bankruptcy events and the maintenance of $6.0 million of liquidity.

Outstanding Debt

At September 30, 2021, excluding the Company's two issuances of outstanding convertible debt (see Note 7), we had long-term debt of $169.0 million, with a weighted average term to maturity of 1.4 years and a weighted average interest rate of 4.52%. Of this total, at September 30, 2021, $22.2 million was fixed rate debt with a weighted average term to maturity of 1.8 years and a weighted average interest rate of 6.91% and $146.8 million was variable rate debt with a weighted average term to maturity of 1.2 years and a weighted average interest rate of 4.15%. At December 31, 2020, excluding the Company's two issuances of outstanding convertible debt (see Note 7), we had long-term debt of $168.3 million with a weighted average term to maturity of 2.1 years and a weighted average interest rate of 3.79%. Of this total, at December 31, 2020, $24.8 million was fixed rate debt with a weighted average term to maturity of 2.3 years and a weighted average interest rate of 4.09% and $143.5 million was variable rate debt with a weighted average term to maturity of 2.0 years and a weighted average interest rate of 3.74%.

Aggregate annual principal payments on debt for the remainder of 2021 and thereafter are as follows (in thousands):



                     Total

Remainder of 2021 $ 207


             2022     25,331
             2023    135,587
             2024      7,840
            Total  $ 168,965


                                       45

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

Financial Covenants

We are required to satisfy various financial covenants within our debt agreements, including the following financial covenants within our credit facility with KeyBank:

?Borrowing Base Debt Service Coverage Ratio: The ratio of adjusted net operating income from borrowing base properties to debt service for the credit facility (assuming a 30 year amortization) must be equal to or greater than (a) 1.00 to 1 as of the end of the fiscal quarters ending September 30, 2021 and December 31, 2021, (b) 1.25 to 1 as of the end of the fiscal quarters ending March 31, 2022 and June 30, 2022 and (c) 1.50 to 1 as of the end of the fiscal quarter ending September 30, 2022 and each fiscal quarter thereafter. For purposes of calculating compliance with the covenant, annualized results are used until June 30, 2022 when the calculation is based on the most recently ended four fiscal quarters.

?Fixed Charge Coverage Ratio: The ratio of adjusted consolidated EBITDA to consolidated fixed charges must be equal to or greater than (a) 1.00 to 1 as of the end of the fiscal quarters ending September 30, 2021 and December 31, 2021, (b) 1.25 to 1 as of the end of the fiscal quarters ending March 31, 2022 and June 30, 2022 and (c) 1.50 to 1 as of the end of the fiscal quarter ending September 30, 2022 and each fiscal quarter thereafter. For purposes of calculating compliance with the covenant, annualized results are used until June 30, 2022 when the calculation is based on the most recently ended four fiscal quarters.

?Borrowing Base Leverage Ratio: The ratio of indebtedness outstanding under the credit facility to borrowing base asset value (based on updated as-stabilized appraisals) cannot exceed 65%. The covenant is first tested on March 31, 2022.

?Minimum Liquidity: Liquidity must be greater than or equal to $3,000. In addition, the ninth amendment to the credit facility provided that if liquidity is below $6,000, (a) the agent may engage a financial advisor to advise it with respect to the Company and the credit facility, (b) a $2,000 interest reserve must be maintained, (c) certain reporting must be completed on a weekly basis and (d) advances under the credit facility can only be made and applied pursuant to a cash flow waterfall.

Pursuant to the terms of the ninth amendment to the credit facility, an event of default occurred when the convertible notes issued in 2020 (see Note 7) were not converted to common stock or paid in full by July 1, 2021. The tenth amendment to the credit facility, signed on August 12, 2021, waived this event of default and amended the provision to provide that it is an event of default if the convertible notes are not either converted to common stock or paid in full by October 31, 2021 (which was extended to November 30, 2021 on October 15, 2021). In the event the Portfolio Sale has not closed and the debt agreement not paid in full by November 30, 2021, the Company intends to not cause such an event of default by satisfying the convertible notes with the Rights Offering, which has a full backstop commitment (see discussion of Rights Offering above), or otherwise satisfying the convertible notes with a sale of equity or negotiating an extension of the November 30, 2021 date with KeyBank.

We are also required to satisfy a debt yield financial covenant within our loan agreement relating to the three properties financed by Wells Fargo Bank. The loan agreement provides that if the Company fails to satisfy a debt yield (adjusted net cash flow / outstanding principal amount of the loan) of 10% at the end of any fiscal quarter, then a cash trap occurs. During a cash trap, the revenue generated from the hotels is directed to an account controlled by the lender and used to pay certain hotel expenses and debt service costs and fund certain reserves. Any excess funds are held by the lender as additional collateral. Failure to satisfy the debt yield and the occurrence of a cash trap do not constitute a default under the loan agreement.

In connection with the first amendment to the loan agreement entered into in May 2020, measurement of the debt yield was suspended until the measurement date occurring on March 31, 2021. The Company did not satisfy the debt yield as of March 31, 2021, June 30, 2021, or September 30, 2021; however, Wells Fargo has advised us by letter that it will not require implementation of the cash trap. This advice is terminable by Wells Fargo at any time. Any cash trap will expire when the debt yield is equal to or greater than 10.5%.



                                       46

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

We are also required to satisfy various financial covenants within our loan agreement with OSK X, LLC relating to the Leawood, Kansas Aloft, including the following:

?Property-Specific Pre-Distribution Debt Service Coverage Ratio. The ratio of adjusted net operating income for the Leawood, Kansas Aloft (before distributions) to debt service for the loans must be equal to or greater than 1.35 to 1 as of the end of the fiscal quarter ending September 30, 2021 and each fiscal quarter thereafter.

?Property-Specific Post-Distribution Debt Service Coverage Ratio. The ratio of adjusted net operating income for the Leawood, Kansas Aloft (after distributions) to debt service for the loans must be equal to or greater than 1.35 to 1 as of the end of the fiscal quarter ending September 30, 2021 and each fiscal quarter thereafter.

?Consolidated Debt Service Coverage Ratio. The ratio of consolidated adjusted net operating income for the Company to consolidated debt service must be equal to or greater than 1.05 to 1.

Certain of the terms used in the foregoing descriptions of the financial covenants within our credit facility and loan agreement have the meanings given to them in the credit facility and loan agreement, and certain of the financial covenants are subject to pro forma adjustments for acquisitions and sales of hotel properties and for specific capital events.

As a result of the actual and anticipated unprecedented negative impact of the COVID-19 virus on the hotel industry generally, the Company has received waivers of compliance with financial covenants from various lenders (including Great Western Bank with respect to the Leawood, Kansas Aloft) for the first three quarters of 2020. The Company and certain of its other lenders have also modified various financial covenants by suspending measurements, providing for lower covenants and/or using annualized results (including Great Western Bank with respect to the Leawood, Kansas Aloft).

On December 24, 2020, the Company's loans with Great Western Bank (financing the Leawood, Kansas Aloft), with a September 30, 2021 balance of $13.9 million, were purchased by OSK X, LLC, an equity fund affiliate of O'Brien Staley Partners. The Company did not satisfy the financial covenants for these loans as of September 30, 2021, June 30, 2021, March 31, 2021 and December 31, 2020, as was the case for the first three quarters of 2020. The Company has been advised by OSK X, LLC that it is in default for failure to comply with the financial covenants as of December 31, 2020 (unlike Great Western Bank that waived the covenants for the first three quarters of 2020). The Company is pursuing negotiations with OSK X, LLC to obtain waivers, and if waivers are unable to be obtained, the Company plans to refinance the debt with existing or new lenders which the Company believes it can successfully complete. However, waivers and the ability to refinance are at the discretion of the lenders, and there can be no assurance that the Company will be able to obtain such waivers or refinancing on acceptable terms or at all.

Under the loan documents with OSK X, LLC, (a) the 90-day cure period (ended on May 27, 2021) within which the Company could cure the defaults has expired, (b) default interest at the rate of 8.33% began to accrue on May 27, 2021 and (c) OSK X, LLC is entitled to accelerate the loans and foreclose on the Leawood, Kansas Aloft. However, the Company believes that there are serious questions under applicable law about whether OSK X, LLC has the ability to declare a default, assess interest at the default rate, accelerate the loans or foreclose on the Leawood, Kansas Aloft due to the impossibility of performance of financial covenants during the COVID-19 pandemic.

The Company intends to seek any available damages in the event of litigation that may result from the actions of OSK X, LLC.

If we fail to pay our indebtedness when due, fail to comply with covenants or otherwise default on our loans, unless waived, we could incur higher interest rates during the period of such loan defaults, be required to immediately pay our indebtedness, and ultimately lose our hotels through lender foreclosure if we are unable to obtain alternative sources of financing with acceptable terms. Our credit facility contains cross-default provisions which would allow the lenders under our credit facility to declare a default and accelerate our indebtedness to them if we default on our other loans and such default would permit that lender to accelerate our indebtedness under any such loan. The above-described defaults under our loan agreement with OSK X, LLC resulted in a cross-default under our credit facility as of May 27, 2021. Pursuant to the terms of the tenth amendment to the credit facility, signed on August 12, 2021, the lenders will not declare a default, accelerate our indebtedness or otherwise take enforcement action on



                                       47

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

or before November 1, 2021 (which was extended to November 30, 2021 on October 15, 2021) as a result of the cross-default that occurred as of May 27, 2021 due to the above-described defaults under our loan agreement with OSK X, LLC, subject to the continuing satisfaction of certain conditions, including no breach or default of certain agreements, active pursuit of good faith defenses, the absence of certain legal proceedings or bankruptcy events and the maintenance of $6.0 million of liquidity. As indicated above, the Company is pursuing negotiations with OSK X, LLC to obtain waivers, and if waivers are unable to be obtained, the Company plans to refinance the debt with existing or new lenders which the Company believes it can successfully complete. However, waivers and the ability to refinance are at the discretion of the lenders, and there can be no assurance that the Company will be able to obtain such waivers or refinancing on acceptable terms or at all.

As of September 30, 2021, other than with respect to our financial covenants with OSK X, LLC (as discussed above), we are not in default of any our loans.

In the event the Portfolio Sale occurs, the Company intends to use the proceeds to pay its liabilities, including the amounts owed under its debt agreements.

Contractual Obligations

Below is a summary of our contractual obligations as of September 30, 2021 and the effect such obligations are expected to have on our future liquidity and cash flows (in thousands):



                                                         Payments due by period
Contractual                            Remainder of
obligations                 Total          2021       2022-2023     2024-2025     2026 and After
Long-term debt
including interest (1)   $  180,694    $     2,213    $ 170,402    $    8,079    $              -
Equipment leases                 59              5           24             8                 22
Total contractual
obligations              $  180,753    $     2,218    $ 170,426    $    8,087    $            22

(1)Interest rate payments on our variable rate debt have been estimated using interest rates in effect at September 30, 2021.

We have various standing or renewable contracts with vendors. These contracts are all cancelable with immaterial or no cancellation penalties. Contract terms are generally one year or less. We also have management agreements in place for the management and operation of our hotel properties.

Off Balance Sheet Financing Transactions

We have not entered into any off balance sheet financing transactions.

Critical Accounting Policies

Our consolidated financial statements have been prepared in conformity with U.S. GAAP, which requires management to make estimates and assumptions that effect the reported amount of assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. While we do not believe the reported amounts would be materially different, application of these policies involves the exercise of judgment and the use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. We evaluate our estimates and judgments on an ongoing basis. We base our estimates on experience and on various other assumptions that are believed to be reasonable under the circumstances.

Critical accounting policies are those that are both important to the presentation of our financial condition and results of operations and require management's most difficult, complex, or subjective judgments. All of our



                                       48

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

significant accounting policies, including certain critical accounting policies, are disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020.

© Edgar Online, source Glimpses