Braemar Announces Closing Of The Ritz-Carlton Lake Tahoe Acquisition Utilizing An Enhanced Return Funding Program With Ashford Inc.

News provided by

Braemar Hotels & Resorts, Inc.

Jan 17, 2019, 16:15 ET

DALLAS, Jan. 17, 2019 /PRNewswire/ --

Highlights:

Braemar Hotels & Resorts announced that it has closed on the previously announced acquisition of the Ritz-Carlton Lake Tahoe
Ashford Inc. agreed to commit $10.3 million to Braemar in connection with the $103 million acquisition of the Ritz-Carlton Lake Tahoe, and, based upon modeling assumptions:

Adjusted trailing 12-month cap rate on NOI would increase to 8.0% from 7.2%
Effectively would reduce Braemar equity contribution by 18%
Expected to improve 5-year unleveraged IRR by approximately 100-200 basis points

Braemar Hotels & Resorts (NYSE: BHR) ("Braemar" or the "Company") announced today that it has closed on the acquisition of the 170-room Ritz-Carlton Lake Tahoe located in Truckee, California. The total consideration of $120 million consisted of $103.3 million for the hotel, $8.4 million for the 3.4-acre undeveloped land parcel, and $8.3 million for capital reserves.

The key features of the acquisition of the Ritz-Carlton Lake Tahoe are:

170-room hotel with over 37,000 square feet of flexible indoor/outdoor meeting space
Opened in 2009 with $18 million in renovations in recent years
Trailing 12-month occupancy, ADR and RevPAR of 65%, $572 and $371, respectively
Ideal ski-in/ski-out location on Northstar Mountain
Deal includes additional 3.4 acres of vacant land for future luxury townhome development

In conjunction with the transaction, the Company entered into an Enhanced Return Funding Program (the "Program" or "ERFP") agreement with Ashford Inc. (NYSE American: AINC), reducing the implied purchase price by $10.3 million. The Company also closed on a $54 million non-recourse mortgage loan secured by the Ritz-Carlton Lake Tahoe. The loan is interest-only, bears interest at LIBOR + 2.10%, and has a five year term. The hotel will continue to be managed by Ritz-Carlton.

Overview of the ERFP

The Ritz-Carlton Lake Tahoe is expected to be Braemar's first hotel acquisition to benefit from the Enhanced Return Funding Program. In connection with this acquisition and subject to the terms of the ERFP, Ashford Inc. has committed to provide Braemar with approximately $10.3 million of cash via the future purchase of hotel furniture, fixtures, and equipment ("FF&E") at Braemar properties. Inclusive of the funds expected to be provided by Ashford Inc. under the Program in relation to the Ritz-Carlton Lake Tahoe acquisition, and assuming the Ashford Inc. funding were to occur at closing, the adjusted net purchase price per key equates to approximately $547,000, and represents, as of December 31, 2018, an estimated trailing 12-month capitalization rate of 8.0% on net operating income of $7.4 million and a trailing 12-month EBITDA multiple of 10.2x according to the Company's estimates based upon unaudited financial data provided by the sellers¹. The Company believes the ERFP would improve the estimated unleveraged internal rate of return of the transaction by approximately 100-200 basis points.

Future Utilization of the ERFP

Subject to the terms of the two-year programmatic agreement, Ashford Inc. has committed to fund amounts equal to 10% of the purchase price of future Braemar hotel acquisitions, up to an amount of $50 million in aggregate funding. The Program has the potential to be upsized to $100 million based upon mutual agreement.

To the extent that Braemar pursues future acquisitions, the Company believes the ERFP will result in a competitive advantage when bidding for up to $500 million of acquisitions. The ERFP would result in enhanced returns for Braemar's shareholders by effectively reducing the total purchase price and total amount of equity required for investment purposes. Braemar believes that access to the ERFP sets Braemar apart from its lodging REIT peers and demonstrates another benefit of the alignment that the Company has with its advisor. The Program is subject to customary lender consents.

"This purchase of the Ritz-Carlton Lake Tahoe is particularly attractive, and we believe the returns for our shareholders should be significantly improved via the Enhanced Return Funding Program with Ashford Inc.," said Richard Stockton, Braemar's President and Chief Executive Officer. "We expect this programmatic funding arrangement should increase stockholder value over time from the investments we make on future acquisitions, and believe the ERFP will provide a clear competitive advantage for us. We will continue to be disciplined in our growth strategy being mindful of our cost of capital and target leverage."

Additional details of the Enhanced Return Funding Program will be provided in a Company 8-K filing and in a Company presentation that will be posted on its website, including related amendments to the Company's advisory agreement with Ashford Inc.

The Company will conduct a webcast on Friday, January 18, 2019 at 10:00 a.m. ET to discuss the Program in more detail along with the Ritz-Carlton Lake Tahoe acquisition. The webcast will be available online at the Company's website, www.bhrreit.com, by clicking the Investors tab, or by visiting http://public.viavid.com/index.php?id=132816. The Company encourages analysts and investors to listen to the call or webcast and review the presentation slides which discuss the ERFP and the Ritz-Carlton Lake Tahoe investment.

Braemar Hotels & Resorts is a real estate investment trust (REIT) focused on investing in luxury hotels and resorts.

Ashford has created an Ashford App for the hospitality REIT investor community. The Ashford App is available for free download at Apple's App Store and the Google Play Store by searching "Ashford."


1.	Without ERFP funding, the capitalization rate would be 7.2% and the Hotel EBITDA multiple would be 11.3x.

Braemar Hotels & Resorts
Ritz-Carlton Lake Tahoe
Reconciliation of Hotel Net Income to Hotel EBITDA and Hotel Net Operating Income
(Unaudited, in millions)




		12 Months
		Ended December 31, 2018
Hotel Net Income		$ 4.6

Adjustment:
	Depreciation and amortization	$ 2.6
	Interest expense	$ 2.0

Hotel EBITDA		$ 9.2

Adjustment:
	Capital reserve	$ (1.7)


Hotel Net Operating Income		$ 7.4


(1) All information in this table is based upon unaudited operating financial data for the prior twelve month
period ended December 31, 2018. This data has not been audited or reviewed by the Company's independent
registered public accounting firm. The financial information presented could change.

Certain statements and assumptions in this press release contain or are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties. When we use the words "will likely result," "may," "anticipate," "estimate," "should," "expect," "believe," "intend," or similar expressions, we intend to identify forward-looking statements. Such statements are subject to numerous assumptions and uncertainties, many of which are outside Braemar's control.

These forward-looking statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those anticipated, including, without limitation: general volatility of the capital markets and the market price of our common stock; changes in our business or investment strategy; availability, terms and deployment of capital; availability of qualified personnel; changes in our industry and the market in which we operate, interest rates or the general economy; and the degree and nature of our competition. These and other risk factors are more fully discussed in Braemar's filings with the Securities and Exchange Commission.

The forward-looking statements included in this press release are only made as of the date of this press release. Investors should not place undue reliance on these forward-looking statements. We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new information, future events or circumstances, changes in expectations or otherwise.

SOURCE Braemar Hotels & Resorts, Inc.