As filed with the Securities and Exchange Commission on July 30, 1998
                                                   Registration No.  333-56087


                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                                AMENDMENT NO. 1
                                      to
                                   FORM S-11
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933
    

                           Hersha Hospitality Trust
       (Exact name of registrant as specified in governing instruments)

                           148 Sheraton Drive, Box A
                      New Cumberland, Pennsylvania 17070
                                (717) 770-2405
                   (Address of principal executive offices)

                               Jay H. Shah, Esq.
                            The Lafayette Building
                        437 Chestnut Street, Suite 615
                       Philadelphia, Pennsylvania 19106
                                (215) 238-1045
                    (Name and address of agent for service)
                                ---------------
                                  Copies to:

   
         Cameron N. Cosby, Esq.               James J. Wheaton, Esq.
            Hunton & Williams                 Willcox & Savage, P.C.
      Riverfront Plaza, East Tower            1800 NationsBank Center
          951 East Byrd Street                 One Commercial Place
      Richmond, Virginia 23219-4074           Norfolk, Virginia 23510
             (804) 788-8604                       (757) 628-5619
    

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

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]
      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. [ ]
      If the Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]
      If delivery of the  prospectus  is expected to be made  pursuant to Rule
434, please check the following box.  [ ]

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

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


Common Shares,
$0.01 par value per share     2,666,667    $6.00     $16,000,002        $4,720
===============================================================================
(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.






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, formed in May 1998 (the "Company"), has been
established to own initially ten hotels (the "Initial Hotels") and to continue
the hotel acquisition and development strategies of Hasu P. Shah, the Chairman
of the Board of Trustees and Chief Executive Officer of the Company. Mr. Shah
and certain of his affiliates (together, the "Hersha Affiliates") purchased or
developed all of the Initial Hotels, which will be contributed to the principal
operating subsidiary of the Company, Hersha Hospitality Limited Partnership (the
"Partnership"), by a group of affiliated partnerships, a corporation and
individuals (the "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 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(Registered Trademark) hotels, two Hampton Inn(Registered Trademark)
hotels, two Holiday Inn(Registered Trademark) hotels, two Comfort Inn(Registered
Trademark) hotels and one Clarion Suites(Registered Trademark) 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 $11.7 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 "HT." 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 material risks 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 conflicts regarding the sale or refinancing of the Initial Hotels,
   may have resulted, or may in the future result, in the interests of the
   shareholders not being reflected fully in all decisions made or actions taken
   by officers and Trustees of the Company.

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



   
o  The Company's lack of control over the daily operations of the Initial Hotels
   could, in the event that the Lessee fails to effectively operate the Initial
   Hotels, make the Company's business strategy more difficult to achieve, which
   could adversely affect the amount of cash available for distribution to the
   shareholders of the Company.
o  The dependence of the Company on the Lessee's ability to make payments under
   the Percentage Leases in order to generate revenues may, in the event that
   there is a reduction in revenues at the Initial Hotels, adversely affect the
   amount of cash available for distribution to the shareholders of the Company.
o  The Company and the Partnership were recently  formed,  and the Company has
   no experience operating as a REIT or a public company.
o  The number of the Initial Hotels is limited and therefore adverse changes in
   the operations of any Initial Hotel could adversely affect the amount of cash
   available for distribution to the shareholders of the Company.
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  Purchasers of the Common Shares sold in the Offering will experience
   immediate and substantial dilution of $4.01, or 66.8% of the Offering Price,
   in the net tangible book value per Common Share. In addition, in the event
   that any of the purchase prices of the Initial Hotels are increased pursuant
   to the repricing described herein, owners of the Common Shares at such time
   will experience further dilution.
o  Risk of taxation of the Company as a regular corporation if it fails to
   qualify as a REIT, which would adversely affect the amount of cash available
   for distribution to the shareholders of the Company.
                                ---------------
    






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

===============================================================================
                                                                 Proceeds
                                 Price to         Selling        to
                                   Public       Commission(1)    Company(2)
- -------------------------------------------------------------------------------
Per Common Share...........        $6.00            $.48           $5.52
Total......................      $16,000,002     $1,200,000      $14,800,002
===============================================================================

(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 $587,000.
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.








                      [COLOR PHOTOS AND ART WORK TO COME]





   
                               TABLE OF CONTENTS




                                                                                Page
                                                                                ----
                                                                              
PROSPECTUS SUMMARY ..........................................................    1
  The Company ...............................................................    1
  Summary Risk Factors ......................................................    1
  The Partnership ...........................................................    3
  The Lessee ................................................................    3
  The Initial Hotels ........................................................    4
  Growth Strategy ...........................................................    6
  Acquisition Strategy ......................................................    6
  Internal Growth Strategy ..................................................    6
  Formation Transactions ....................................................    7
  Benefits to the Hersha Affiliates .........................................   10
  Conflict of Interest Policies .............................................   11
  Distribution Policy .......................................................   11
  Tax Status ................................................................   11
  The Offering ..............................................................   12
  Summary Financial Data ....................................................   13

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

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

GROWTH STRATEGY .............................................................   28
  Acquisition Strategy ......................................................   28
    Investment Criteria .....................................................   28
    Financing ...............................................................   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
    Comparison of Three Months Ended March 31, 1998 to the
       Three  Months Ended March 31, 1997 ...................................   38
    Comparison of year ended December 31, 1997 to year ended
       December 31, 1996 ....................................................   38
    Comparison of year ended December 31, 1996 to year ended
       December 31, 1995 ....................................................   38
  Liquidity and Capital Resources ...........................................   38
  Inflation .................................................................   39
  Seasonality ...............................................................   39
  Year 2000 Compliance ......................................................   40

BUSINESS AND PROPERTIES .....................................................   40
  The Initial Hotels ........................................................   40
  The Percentage Leases .....................................................   43
  Franchise Licenses ........................................................   48
  Operating Practices .......................................................   49
  Employees .................................................................   49
  Environmental Matters .....................................................   50
  Competition ...............................................................   50
  Insurance .................................................................   50
  Depreciation ..............................................................   51
  Legal Proceedings .........................................................   51
  Hersha Affiliates' Hotel Assets Not Acquired By The Company ...............   51
  Ground Leases .............................................................   51

POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES ..................   52
  Investment Policies .......................................................   52
  Financing .................................................................   52
  Conflict of Interest Policies..............................................   53
    Declaration of Trust and Bylaw Provisions ...............................   53
    The Option Agreement ....................................................   53
    The Partnership .........................................................   53
    Provisions of Maryland Law ..............................................   53
  Policies with Respect to Other Activities .................................   54
  Working Capital Reserves ..................................................   54

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

MANAGEMENT ..................................................................   57
  Trustees and Executive Officers ...........................................   57
  Audit Committee ...........................................................   58
  Compensation Committee ....................................................   58




                               TABLE OF CONTENTS


                                                                                Page
                                                                                ----
  Compensation ..............................................................   58
  Exculpation and Indemnification ...........................................   58
  The Option Plan ...........................................................   59
  The Trustees' Plan ........................................................   60

CERTAIN RELATIONSHIPS AND TRANSACTIONS ......................................   61
  Repayment of Indebtedness and Guarantees by Mr. Shah and the Hersha
    Affiliates ..............................................................   61
  Hotel Ownership and Management.............................................   61
  Option Agreement ..........................................................   61

THE LESSEE ..................................................................   61
  Management of the Lessee ..................................................   62

PRINCIPAL SHAREHOLDERS ......................................................   62

DESCRIPTION OF SHARES OF BENEFICIAL INTEREST ................................   63
  General ...................................................................   63
  Common Shares .............................................................   64
  Preferred Shares ..........................................................   64
  Classification or Reclassification of Common Shares or Preferred Shares....   65
  Restrictions on Transfer ..................................................   65
  Other Matters .............................................................   66

CERTAIN PROVISIONS OF MARYLAND LAW
AND OF THE COMPANY'S DECLARATION
OF TRUST AND BYLAWS .........................................................   66
  Classification of the Board of Trustees ...................................   67
  Removal of Trustees .......................................................   67
  Business Combinations .....................................................   67
  Control Share Acquisitions ................................................   67
  Amendment .................................................................   68
  Limitation of Liability and Indemnification ...............................   68
  Operations ................................................................   69
  Dissolution of the Company ................................................   69
  Advance Notice of Trustees Nominations and New Business ...................   69
  Possible  Anti-takeover Effect of Certain Provisions of Maryland Law and of
    the Declaration of Trust and Bylaws .....................................   69
  Maryland Asset Requirements ...............................................   70

SHARES AVAILABLE FOR FUTURE SALE.............................................   70

PARTNERSHIP AGREEMENT .......................................................   71
  Management ................................................................   71
  Transferability of Interests ..............................................   71
  Capital Contribution ......................................................   71
  Redemption Rights .........................................................   72
  Operations ................................................................   72
  Distributions .............................................................   73
  Allocations ...............................................................   73
  Term ......................................................................   73
  Tax Matters ...............................................................   73

FEDERAL INCOME TAX CONSEQUENCES..............................................   73
  Taxation of the Company ...................................................   74
  Requirements for Qualification.............................................   75
    Income Tests ............................................................   76
    Asset Tests .............................................................   80
    Distribution Requirements ...............................................   80
    Recordkeeping Requirement ...............................................   81
    Partnership Anti-Abuse Rule..............................................   81
    Failure to Qualify ......................................................   81
  Taxation of Taxable U.S. Shareholders .....................................   82
  Taxation of Shareholders on the Disposition of the Common Shares ..........   82
  Capital Gains and Losses ..................................................   82
  Information Reporting Requirements and Backup Withholding .................   83
  Taxation of Tax-Exempt Shareholders .......................................   83
  Taxation of Non-U.S. Shareholders .........................................   84
  Other Tax Consequences ....................................................   85
  Tax Aspects of the Partnership.............................................   85
    Classification as a Partnership..........................................   85
    Income Taxation of the Partnership and its Partners .....................   86
  Sale of the Company's or the Partnership's Property .......................   87

UNDERWRITING ................................................................   88

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

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

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

ADDITIONAL INFORMATION ......................................................   90

GLOSSARY ....................................................................   91

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







                              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" beginning on page 91 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(Registered
Trademark) hotels, two Hampton Inn(Registered Trademark) hotels, two Holiday
Inn(Registered Trademark) hotels, two Comfort Inn(Registered Trademark) hotels
and one Clarion Suites(Registered Trademark) hotel. The Initial Hotels are
located in Pennsylvania and contain an aggregate of 989 rooms. The Holiday Inn
Express(Registered Trademark) hotels in Hershey, Pennsylvania and New Columbia,
Pennsylvania, the Hampton Inn(Registered Trademark) hotel in Carlisle,
Pennsylvania and the Comfort Inn(Registered Trademark) hotel in Harrisburg,
Pennsylvania (the "Newly-Developed Hotels") are newly constructed and therefore
have limited operating history. The Holiday Inn Express(Registered Trademark)
hotel in Harrisburg, Pennsylvania, the Holiday Inn(Registered Trademark) hotel
in Milesburg, Pennsylvania and the Comfort Inn(Registered Trademark) hotel in
Denver, Pennsylvania (the "Newly-Renovated Hotels") have been newly renovated
and, as a result, the Company believes that such hotels' future performance will
improve significantly over such hotels' prior operating histories. The remaining
hotels, the Hampton Inn(Registered Trademark) hotel in Selinsgrove,
Pennsylvania, the Holiday Inn(Registered Trademark) hotel in Harrisburg,
Pennsylvania and the Clarion Suites(Registered Trademark) hotel in Philadelphia,
Pennsylvania are referred to herein as the "Stabilized Hotels."

                             Summary 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 that may have resulted, or may in the future result, in
            the interests of the shareholders not being reflected fully in all
            decisions made or actions taken by officers and Trustees of the
            Company, including:

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

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

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

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

      o     The  purchase  prices  for  the  Newly-Developed  Hotels  and  the
            Newly-Renovated  Hotels are based upon  projections  by management
            as to the expected  operating  results of such hotels,  subjecting
            the   Company  to  risks  that  those   hotels  may  not   achieve
            anticipated  operating  results  and  the  rent  received  by  the
            Company  from such hotels  after the First Adjustment Date or Second
            Adjustment Date, as applicable, could be less than  anticipated,
            which could   adversely   affect  the  amount  of  cash   available
            for distribution to the shareholders of the Company.
    



                                       1


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

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

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

      o     The number of the Initial Hotels is limited and therefore adverse
            changes in the operations of any Initial Hotel could adversely
            affect the amount of cash available for distribution to the
            shareholders of the Company.

      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     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 of $4.01,  or
            66.8% of the Offering  Price,  in the net  tangible  book value of
            their shares.  In addition,  in the event that any of the purchase
            prices  of  the  Newly-Renovated  Hotels  or  the  Newly-Developed
            Hotels are  increased on the First  Adjustment  Date or the Second
            Adjustment  Date,  as  applicable,  owners of the Common Shares at
            such time will experience further dilution.

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

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

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

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

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

      o     The absence of a prior market for the 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.
    


                                       2



   
      o     The restriction on ownership of Common Shares 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.

                                The Partnership

      The Company will contribute substantially all of the net proceeds from the
Offering to Hersha Hospitality Limited Partnership (the "Partnership") in
exchange for approximately a 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 two of the Initial Hotels will
be retained by certain Hersha Affiliates and will be leased to the Partnership
pursuant to separate ground leases, each with a 99-year term, and collectively
providing for rent of $21,000 per year. See "Certain Relationships and
Transactions."

      The Partnership will acquire the Initial Hotels in exchange for (i) 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 $11.7 million of
which (the "Assumed Indebtedness") will remain outstanding and approximately
$13.5 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.

                                  The Lessee


      In order for the Company to qualify as a REIT, neither the Company nor the
Partnership may operate hotels. Therefore, the Initial Hotels will be leased to
Hersha Hospitality Management, L.P., a Pennsylvania limited partnership
wholly-owned by certain of the Hersha Affiliates (the "Lessee"), pursuant to
leases (the "Percentage Leases") that are designed to allow the Company to
participate in growth in revenues of the Initial Hotels by providing that
percentages of such revenues be paid by the Lessee as rent. Each Percentage
Lease has been structured to provide anticipated rents at least equal to 12% of
the purchase price paid for the hotel, net of (i) property and casualty
insurance premiums, (ii) real estate and personal property taxes, and (iii) a
reserve for furniture, fixtures and equipment equal to 4% (6% for the Holiday
Inn, Harrisburg, PA and the Holiday Inn, Milesburg, PA) of gross revenues 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 
    


                                       3



   
Percentage Leases will have initial terms of five years and may be extended for
two additional five-year terms at the option of the Lessee. See "Business and
Properties-The Percentage Leases."

                              The Initial Hotels
    

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


   


                                                            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)
- --------------                  -----     -------     ----------     -----------  -------------- ---------  ----    ---------
                                                                                               
Newly-Developed
Holiday Inn Express
 Hershey, PA(6) ......            85   $   210,612   $     4,877   $    80,985    $    96,156     38.8%   $ 75.62   $29.35
 New Columbia, PA(7) .            81   $    13,369   $       253       (48,535)         6,653      9.0%   $ 59.68   $ 5.39
                                                                                                                     
Hampton Inn:                                                                                                         
 Carlisle, PA(8) .....            95       659,861         8,421       293,368        303,029     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        504,406     56.4%   $ 56.33   $31.78
                                                                                                                     
Holiday Inn:                                                                                                         
 Milesburg, PA .......           118     1,254,070       220,684       579,756        524,750     52.0%   $ 56.07   $29.13
                                                                                                                     
Comfort Inn:                                                                                                         
 Denver, PA (11) .....            45       658,285             0       271,167        262,234     54.7%   $ 73.26   $40.08
                                                                                                                     
Stabilized                                                                                                           
Holiday Inn:                                                                                                         
 Harrisburg, PA ......           196     3,103,820     1,787,958     1,738,713      1,614,402     63.3%   $ 68.22   $43.17
                                                                                                                     
Hampton Inn:                                                                                                         
 Selinsgrove, PA (12)             75     1,271,943        46,148       705,488        657,471     71.9%   $ 65.29   $46.96
                                                                                                                     
Clarion Suites:                                                                                                      
 Philadelphia, PA ....            96     2,350,702       319,950     1,026,785        976,102     73.7%   $ 91.02   $67.09
                                                                                                                     
Total/weighted average           989   $10,879,903   $ 2,565,159   $ 5,198,366    $ 4,945,203     60.2%   $ 68.27   $41.09

    
- -------------------------
(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 total estimated lease payments for all of the
      Initial Hotels would have been approximately $7 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.



                                       4



(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 Partnership by
      certain Hersha Affiliates for rent of $15,000 per year for 99 years.
(11)  The land underlying this hotel will be leased to the Partnership by
      certain Hersha Affiliates for rent of $6,000 per year for 99 years.
(12)  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."



                                       5




                                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(Registered Trademark), Best Western(Registered Trademark), Days
Inn(Registered Trademark), Fairfield Inn(Registered Trademark), Hampton
Inn(Registered Trademark), Holiday Inn(Registered Trademark) and Holiday Inn
Express(Registered Trademark) hotels, and limited service extended-stay hotels
such as Hampton Inn and Suites(Registered Trademark), Homewood Suites(Registered
Trademark), Main Stay Suites(Registered Trademark) and Residence Inn by
Marriott(Registered Trademark) hotels. Under the Bylaws, any transaction
involving the Company, including the purchase, sale, lease or mortgage of any
real estate asset, in which a Trustee or officer of the Company, or any
Affiliate (as defined herein) thereof, has an interest (other than solely as a
result of his status as a Trustee, officer or shareholder of the Company) must
be approved by a majority of members of the Company's Board of Trustees (the
"Trustees"), including a majority of the members of the Board of Trustees who
are not officers, directors or employees of the Company, any lessee of the
Company's or the Partnership's properties or any underwriter or placement agent
of the shares of beneficial interest of the Company that has been engaged by the
Company within the past three years, or any Affiliate thereof (the "Independent
Trustees").

      The Company intends to focus predominately on investments in hotels in the
eastern United States. Such investments may include hotels newly developed by
the Hersha Affiliates. Pursuant to an agreement with Hasu P. Shah, Jay H. Shah,
Neil H. Shah, Bharat C. Mehta, Kanti D. Patel, Rajendra O. Gandhi, Kiran P.
Patel, David L. Desfor, Madhusudan I. Patni and Manahar Gandhi, each a Hersha
Affiliate, 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 "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"). A failure
to obtain the Line of Credit could adversely affect the Company's ability to
finance its growth strategy. See "Risk Factors -Dependence Upon External
Financing." The Company's initial policy is to limit consolidated indebtedness
to less than 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 $11.7 million, which represents approximately 25% 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 


                                       6



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 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
            $13.5  million of which will be repaid  with the  proceeds  of the
            Offering.  The purchase prices of the  Newly-Developed  Hotels and
            the   Newly-Renovated   Hotels  will  be  adjusted  on  the  First
            Adjustment Date or the Second  Adjustment Date, as applicable,  as
            described in "-The Company."

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

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

      o     The  Partnership  and certain of the Hersha  Affiliates 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  Partnership,  the Hersha
            Affiliates  will give the  Partnership the option to purchase such
            hotels   for   two   years.   See   
    



                                       7



      "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 the Lessee 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.

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


                                       8







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 of the Company after
                    completion of the Offering appears here]



                                       9




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

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

                       Benefits to the Hersha Affiliates

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

      o     The Hersha Affiliates will receive approximately 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  $13.5 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 2744  Associates,  L.P.,  which is a
            Hersha  Affiliate,  the Hersha Warrants to purchase  250,000 Units
            for a period of five  years at a price per share  equal to 165% of
            the Offering Price.
    


                                       10



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

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

   
                         Conflict of Interest Policies

      The Company has adopted certain policies designed to minimize the effects
of potential conflicts of interest. In addition, the Partnership will enter into
the Option Agreement with certain of the Hersha Affiliates pursuant to which the
Hersha Affiliates will agree that if they develop or own any hotels in the
future that are located within 15 miles of any Initial Hotel or hotel
subsequently acquired by the Partnership, the Hersha Affiliates will give the
Partnership the option to purchase such hotels for two years. See "Risk
Factors-Conflicts of Interest-Competing Hotels Owned or to be Acquired by the
Hersha Affiliates" and "Policies and Objectives with Respect to Certain
Activities-Conflicts of Interest Policies-The Option Agreement." The
Declaration of Trust, with limited exceptions, requires at least three of the
Company's Trustees be Independent Trustees. Such Independent Trustee requirement
may not be amended, altered, changed or repealed without the affirmative vote of
at least a majority of the members of the Board of Trustees (and the affirmative
vote of the holders of not less than two-thirds of the outstanding Common
Shares, and other shares of beneficial interest of the Company entitled to vote,
if any exist). The Trustees also 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.
    

                              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, Hunton &
Williams, based on certain assumptions and representations described in "Federal
Income Tax Consequences," that the Company has been organized in conformity with
the requirements for qualification as a REIT beginning with the taxable year
ending December 31, 1998, and that its proposed method of operation as
represented to its counsel and as described herein will enable it to satisfy the
requirements of such qualification. Investors should be aware, however, that
opinions of counsel 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 


                                       11




"Risk Factors-Tax Risks," "-Ownership Limitation," "Federal Income Tax
Consequences-Taxation of the Company" and "Description of Capital Stock -
Declaration of Trust and Bylaw Provisions-Restrictions on Transfer."
    

                                 The Offering




 

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.........................................  "HT"
- ---------------



   
(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, 650,000 Common Shares
      reserved for issuance pursuant to the Option Plan (as herein defined) and
      ______________ Common Shares reserved for issuance pursuant to the
      Trustees' Plan (as herein defined). See "Formation Transactions,"
      "Management-Option Plan" and "Underwriting."
    


                                       12





                            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 and financial data for the
Company and the Lessee are presented as if the consummation of the Formation
Transactions had occurred on January 1, 1997 and carried forward through the
interim period presented. The balance sheet data is presented as if the
consummation of the Formation Transactions had occurred on March 31, 1998.
    

                                       13






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


   



                                              Three Months Ended        Year Ended
                                                March 31, 1998       December 31, 1997
                                              ------------------     -----------------
                                                                  
Estimated Revenue and Expenses:
Percentage Lease revenue (2) ................   $    1,179              $    4,945

Depreciation and amortization ...............          394                   1,190
Interest expense (3) ........................          246                     873
Real estate and personal property
  taxes and property and casualty insurance .           96                     375
General and administrative ..................           84                     335
Ground lease ................................            5                      21
                                                ----------              ----------
Total expenses ..............................   $      825              $    2,794
                                                ==========              ==========

Estimated income before minority
  interest ..................................          354                   2,151
Minority interest (4) .......................          200                   1,213
                                                ----------              ----------
Net income applicable to holders
  of Common Shares ..........................   $      154              $      938
                                                ==========              ==========

Earnings per Common Share ...................   $      .06              $      .35
                                                ==========              ==========
     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) ..............   $      326              $    1,456
Funds from operations (5) ...................   $      748              $    3,341
Net cash provided by operating activities (6)   $      748              $    3,341
Net cash used in investing activities (7) ...   $      155              $      665
Net cash used in financing activities (8) ...   $      792              $    3,073


                                                           March 31, 1998
                                                 ---------------------------------
                                                 Historical              Pro Forma
                                                 ----------              ---------

Balance Sheet Data:
Net investment in hotel properties.                     --              $   25,966
Minority interest in Partnership...                     --              $    8,917
Shareholders' equity...............                     --              $    6,891
Total assets.......................                     --              $   27,561
Total debt.........................                     --              $   11,753
- ------------------


(notes on page 16)
    


                                       14




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






                                              Three Months Ended          Year Ended
Estimated Revenue and Expenses:                 March 31, 1998        December 31, 1997
                                              ------------------      -----------------
 

Room revenue.......................                $2,572                 $10,880 
Other revenue (9)..................                   571                   2,565 
                                                   ------                 ------- 
                                                                                  
Total revenue......................                $3,143                 $13,445 
                                                   ------                 ------- 
                                                                                  
Hotel operating expenses (10)......                2,032                    8,449 
                                                                                  
Percentage Lease payments (2)......                $1,179                 $ 4,945 
                                                   ------                 ------- 
                                                                                  
Net (loss) income..................                $ (68)                 $    51 
                                                   ======                 ======= 

    


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

   


                            Three Months Ended
                                 March 31            Year Ended December 31
                            ------------------    ----------------------------
                              1998     1997         1997     1996      1995
                              ----     ----         ----     ----      ----



Statement of Operations
Data:

Room revenue                $ 2,572   $ 1,659   $10,880   $ 7,273    $ 5,262
Other revenue (9)               571       627     2,565     2,716      1,957
                            -------   -------   -------   -------    ------- 

Total revenue               $ 3,143   $ 2,286   $13,445   $ 9,989    $ 7,219
Hotel operating expenses(10)  2,236     1,830     9,173     8,172      6,250
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)
                            =======   =======   =======   =======    ======= 

    

- -------------------------
(notes on following page)



                                       15




(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. The Company
      considers funds from operations to be an appropriate measure of the
      performance of an equity REIT in that such calculation is a measure used
      by the Company to measure its performance against its peer group and is a
      basis for making the determination as to the allocation of its resources
      and reflects the Company's ability to meet general operating expenses.
      Although funds from operations has been computed in accordance with the
      NAREIT definition, funds from operations as presented may not be
      comparable to other similarly-titled measures used by other REITs. Funds
      from operations does not reflect working capital changes, cash
      expenditures for capital improvements or debt service with respect to the
      Initial Hotels and, therefore, does not represent cash available for
      distribution to the shareholders of the Company. For a complete
      presentation of cash available to the shareholders of the Company, see
      "Distribution Policy." 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)   Pro forma funds provided by operating activities excludes cash provided by
      (used in) operating activities due to changes in working capital.
(7)   Represents improvements and additions to the Initial Hotels from funds to
      be made available to the Lessee as provided in Note (6) above.
(8)   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.
(9)   Represents restaurant revenue, telephone revenue and other revenue.
(10)  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.
    



                                       16


      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 in
connection with any transaction involving the Company, including the disposition
of an Initial Hotel or refinancing of or prepayment of principal on the Assumed
Indebtedness, in which a Trustee or officer of the Company, or any Affiliate
thereof, has an interest (other than solely as a result of his status as a
Trustee, officer or shareholder of the Company) must be made by a majority of
the Trustees, including a majority of the Independent Trustees.
    

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

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

      Competing Hotels Owned or to be Acquired by the Hersha Affiliates

   
      The Hersha Affiliates may develop or acquire new hotels, subject to
certain limitations. While it is anticipated that Mr. Shah will devote
substantially all of his time to the business of the Company, such development
or acquisition by the Hersha Affiliates may materially affect the amount of time
Mr. Shah has to devote to the affairs of the Company. The Lessee 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."
    


                                       17



Acquisition of Hotels with Limited Operating History

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

Inability to Operate the Properties

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

Dependence on the Lessee

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

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(Registered Trademark) hotels, two as Hampton
Inn(Registered Trademark) hotels, two as Holiday Inn(Registered Trademark)
hotels, two as a Comfort Inn(Registered Trademark) hotels and one as a Clarion
Suites(Registered Trademark) 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.

   
Substantial Dilution

      Purchasers of Common Shares sold in the Offering will experience immediate
and substantial dilution of $4.01, or 66.8% of the Offering Price, in the net
tangible book value per Common Share. See "Dilution." In addition, in the event
that any of the purchase prices of the Newly-Renovated Hotels or the
Newly-Developed 



                                       18



Hotels are increased on the First Adjustment Date or the Second Adjustment Date,
as applicable, owners of the Common Shares at such time will experience further
dilution.
    

Tax Risks

      Failure to Qualify as a REIT

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

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

      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 Consequences-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 




                                       19



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.

Emphasis on Franchise Hotels

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

Concentration of Investments in Pennsylvania

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

Hotel Industry Risks

      Operating Risks

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

      Competition for Guests

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

      Investment Concentration in Single Industry

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

      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."

      Risks of Operating Hotels under Franchise Licenses



                                       20



      The continuation of the Franchise Licenses is subject to specified
operating standards and other terms and conditions. Holiday Inn
Express(Registered Trademark), Holiday Inn(Registered Trademark), Hampton
Inn(Registered Trademark), and Choice Hotels International, Inc.(Registered
Trademark) ("Choice Hotels"), the franchisor of Comfort Inns(Registered
Trademark) and Clarion Suites(Registered Trademark), 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.

      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



                                       21



      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.

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


                                       22


      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
   

      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 change in control 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
Consequences-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 Board of 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."
Future equity offerings may cause the purchasers of the Common Shares sold in
the Offering to experience further dilution. The Company has no current plans
for future equity offerings. Although the Board of Trustees has no such
intention at the present time, it could establish a series of Preferred Shares
that could, depending on the terms of such series, delay, defer or prevent a
transaction or a change in control of the Company that might involve a premium
price for the Common Shares or otherwise be in the best interest of the
shareholders. The Declaration of Trust and Bylaws of the Company also contain
other provisions that may have the effect of delaying, deferring or preventing a
transaction or a change in control of the Company that might involve a premium
price for the 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 


                                       23



   
"Certain Provisions of Maryland Law and the Company's Declaration of Trust and
Bylaws-Business Combinations."

Potential Adverse Effects of Leverage and Lack of Limits on Indebtedness


      Upon completion of the Offering and the completion of the Formation
Transactions, the Company will assume the Assumed Indebtedness (in the aggregate
principal amount of approximately $11.7 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 25% 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."


Dependence Upon External Financing

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

Assumption of Contingent Liabilities of 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 that the Selling Partnerships have no liabilities, debts or
obligations except for liabilities arising under operating agreements, equipment
leases, loan agreements or proration credits on the Closing Date. There is,
however, a risk that unforeseen liabilities could exist and could adversely
affect amounts available for distribution to shareholders.
    

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 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



                                       24



      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
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(Registered
Trademark) hotels, 



                                       25



two Hampton Inn(Registered Trademark) hotels, two Holiday Inn(Registered
Trademark) hotels, two Comfort Inn(Registered Trademark) hotels and one Clarion
Suites(Registered Trademark) 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 two of
the Initial Hotels will be retained by certain Hersha Affiliates and will be
leased to the Partnership pursuant to separate ground leases, each with a
99-year term, and collectively providing for rent of $21,000 per year. See
"Certain Relationships and Transactions."

      The Partnership will acquire the Initial Hotels in exchange for (i) 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 $13.5 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.
See "Business and Properties-The Percentage Leases."
    



                                       26





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


                                                     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)
                           -----     -----------     -----------     -----------      ------------    -----     -------    ---------
                                                                                                        
Newly-Developed
Holiday Inn Express
 Hershey, PA(6) .........     85         210,612     $     4,877     $    80,985      $    96,156    38.8%      $75.62     $  29.35
 New Columbia, PA(7) ....     81          13,369     $       253         (48,535)           6,653     9.0%      $59.68     $   5.39
                                                                                                               
Hampton Inn:                                                                                                   
 Carlisle, PA(8) ........     95         659,861           8,421         293,368          303,029    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          504,406    56.4%      $56.33     $  31.78
                                                                                                               
Holiday Inn:                                                                                                   
 Milesburg, PA ..........    118       1,254,070         220,684         579,756          524,750    52.0%      $56.07     $  29.13
                                                                                                               
Comfort Inn:                                                                                                   
 Denver, PA (11) ........     45         658,285               0         271,167          262,234    54.7%      $73.26     $  40.08
                                                                                                               
Stabilized                                                                                                     
Holiday Inn:                                                                                                   
 Harrisburg, PA .........    196       3,103,820       1,787,958     $ 1,738,713        1,614,402    63.3%      $68.22     $  43.17
                                                                                                               
Hampton Inn:                                                                                                   
 Selinsgrove, PA (12) ...     75       1,271,943          46,148         705,488          657,471    71.9%      $65.29     $  46.96
                                                                                                               
Clarion Suites:                                                                                                
 Philadelphia, PA .......     96       2,350,702         319,950       1,026,785          976,102    73.7%      $91.02     $  67.09
                           -----     -----------     -----------     -----------      -----------    -----     -------     --------
                                                                                                               
Total/weighted average ..    989     $10,879,903     $ 2,565,159     $ 5,198,366      $ 4,945,203    60.2%      $68.27     $  41.09
                           =====     ===========     ===========     ===========      ===========    =====     =======     ========

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

   
(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 total estimated lease payments for all of
       the Initial Hotels would have been approximately $7 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 Partnership by
       certain Hersha Affiliates for rent of $15,000 per year for 99 years.
(11)   The land underlying this hotel will be leased to the Partnership by
       certain Hersha Affiliates for rent of $6,000 per year for 99 years.
(12)   A portion of the land adjacent to this hotel will be leased to a Hersha
       Affiliate for $1 per year for 99 years.
    
                                       27

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

                                GROWTH STRATEGY

      The Company will seek to enhance shareholder value by increasing amounts
available for distribution to shareholders by 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(Registered Trademark), Best Western(Registered Trademark), Days
Inn(Registered Trademark), Fairfield Inn(Registered Trademark), Hampton
Inn(Registered Trademark), Holiday Inn(Registered Trademark) and Holiday Inn
Express(Registered Trademark) hotels, and limited service extended-stay hotels
such as Hampton Inn and Suites(Registered Trademark), Homewood Suites(Registered
Trademark), Main Stay Suites(Registered Trademark) and Residence Inn by
Marriott(Registered Trademark) hotels. Under the Bylaws, any transaction
involving the Company, including the purchase, sale, lease or mortgage of any
real estate asset, in which a Trustee or officer of the Company, or any
Affiliate thereof, has an interest (other than solely as a result of his status
as a Trustee, officer or shareholder of the Company) must be approved by a
majority of the Trustees, including a majority of the Independent Trustees.

      Investment Criteria

      The Company intends to focus predominantly on investments in hotels in the
eastern United States. Such investments may include hotels newly developed by
certain of the Hersha Affiliates. Pursuant to the Option Agreement, the
Partnership will have 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. A failure to obtain the Line of Credit
could adversely affect the Company's ability to finance its growth strategy. See
"Risk Factors-Dependence Upon External Financing." The Company's Debt Policy is
to limit consolidated indebtedness to less than 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 $11.7 million,
which represents approximately 25% 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 
                                       28

Indebtedness, the success of the Company's acquisition strategy will depend
primarily on its ability to access additional capital through issuances of
equity securities. See "Risk Factors-Risks of Leverage" and "Management's
Discussion and Analysis of Financial Condition and Results of
Operations-Liquidity and Capital Resources."
    

Internal Growth Strategy

      The Percentage Leases are designed to allow the Company to participate in
growth in revenues at the Initial Hotels. See "Business and Properties-The
Percentage Leases." The Percentage Leases generally provide for the Lessee to
pay 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 $14.2 million (based on the Offering Price), after deducting
selling commissions and estimated offering expenses of $1.8 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 $13.5 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 $0.7 million for costs associated with the
acquisition of the Initial Hotels. 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):
   
                                                         Estimated
                                                          Annual
Mortgages payable secured by                            Maturity     Interest
the following Initial Hotels:               Amount        Date        Rate
                                           -------      ---------    -------
Holiday Inn, Milesburg, PA ............    $   899        1999        8.00%
Clarion Suites, Philadelphia, PA ......    $ 1,593      2002/2010     9.50%
Holiday Inn, Harrisburg, PA ...........    $ 3,049        2013        8.45%
Holiday Inn Express,
Harrisburg, PA ........................    $   373        2012        8.35%

Amounts Due to Hersha Affiliates (1) ..    $ 7,561          (2)       9.00%
                                           -------
Total .................................    $13,475
                                           =======
    

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

(2)    Payable on demand.
                                       29

                              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 twelve months ended March 31, 1998, such distributions would represent
approximately 75% of the Company's cash available for distribution, and none of
such distributions is anticipated to 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 for the twelve
months ended March 31, 1998, is reasonable. The Company considers funds from
operations to be an appropriate measure of the performance of an equity REIT in
that such calculation is a measure used by the Company to measure its
performance against its peer group and is a basis for making the determination
as to the allocation of its resources and reflects the Company's ability to meet
general operating expenses. 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
twelve months ended March 31, 1998. 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" and "-Dependence Upon External Financing."
Thereafter, the Company expects to use excess cash flow from the second and
third quarters to fund any such shortfalls in the first and fourth quarters.
There are no assurances that cash available for distribution to the common
shareholders will be sufficient for the Company to make 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 Consequences."

                                       30

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


                                                                                         Twelve Months Ended March 31, 1998
                                                                                ---------------------------------------------------
                                                                                                  Adjustment for
                                                                                                    Partial Year          Pro Forma
                                                                                   Pro              and Unopened              As
                                                                                  Forma               Hotels(1)            Adjusted
                                                                                -----------         -----------         -----------
                                                                                                                       
Pro forma net income ....................................................       $       954                 543         $     1,497
Depreciation and amortization,
net of minority interest portion ........................................               573                 201                 774
Pro forma funds provided by
operating activities (2) ................................................             1,527                 744               2,271
Pro forma funds used in investing activities:
     Additions to capital expenditure
     reserves (3) .......................................................              (304)                (67)               (371)
Pro forma funds used in financing activities (4):
     Principal payments on debt .........................................              (190)               ____                (190)
                                                                                -----------         -----------         -----------
Estimated cash available for distribution ...............................       $     1,033                 677         $     1,710
                                                                                ===========         ===========         ===========
Common Shares outstanding ...............................................         2,666,667                               2,666,667
Estimated cash available for distribution per share .....................       $       .39                             $       .64
Estimated initial annual distribution ...................................       $     1,280                             $     1,280
Estimated initial annual distribution per share .........................       $       .48                             $       .48
Estimated dividend yield based upon Offering Price ......................                8%                                      8%
Estimated payout ratio of cash available for distribution (5) ...........              124%                                     75%

- ---------------------
(1)    The pro forma net income for the twelve months ended March 31, 1998 only
       includes revenues and expenses with respect to the Newly-Developed Hotels
       for the portion of the pro forma period that the Newly-Developed Hotels
       were completed and available for occupancy. The adjustment for partial
       year and unopened hotels reflects the net increase in estimated cash
       available for distribution as a result of the Company receiving the
       Initial Fixed Rent for a full year with respect to the Newly-Developed
       Hotels, after taking into account applicable expenses and additions to
       capital expenditure reserves.
(2)    Pro forma funds provided by operating activities excludes cash provided
       by (used in) operating activities due to changes in working capital. The
       Company does not believe that the excluded items are material to the
       estimated cash available for distribution.
(3)    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 twelve months ended March 31, 1998. The Company anticipates that
       cash flow from operations, borrowing capacity and reserves will be
       sufficient to fund such obligation.
(4)    Excludes distributions.
(5)    Represents the anticipated initial aggregate annual distribution divided
       by estimated cash available for distribution.
    
                                       31

                           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."
   
                                                                   Pro Forma
                                                                March 31, 1998
                                                                (In thousands)
                                                               ---------------
Short-term debt..............................................           --

Long-term debt...............................................      $11,753
Minority interest............................................      $ 8,917

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..................................        6,864
                                                                   -------
     Total shareholders' equity..............................      $ 6,891
                                                                   -------
        Total capitalization.................................      $27,561
                                                                   =======
- ---------------------

(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, 650,000 Common Shares reserved for issuance pursuant
       to the Option Plan and ____ Common Shares reserved for issuance pursuant
       to the Trustees' Plan. See "Formation Transactions," "Management-The
       Option Plan" and "Underwriting."
    
                                       32

   
                                   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 $3,274,000 less intangible assets of $1,397,000, resulting in
$1,877,000 or $.54 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 $6,891,000 less
intangibles of $1,595,000 (included in the pro forma financial statements
included herein) resulting in pro forma book value of $5,296,000 or $1.99 per
share based on 2,666,667 shares outstanding immediately following the Offering.

Assumed initial public offering price per share(1) ......................  $6.00

 Pro forma tangible net book value per share prior to the Offering  $ .54
 Increase attributable to purchase of Common Share ...............   1.45

Pro forma net tangible book value per share after the Offering ..........   1.99
                                                                           -----

Dilution per share ......................................................  $4.01
                                                                           =====
    
- ----------
(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.
   


                                                                                          Purchase Price/
                                                        Shares Issued by the Company   Book Value of Total
                                                           and Units Issued by the  Tangible Contributions to    Purchase Price/
                                                                   Partnership            the Company            Tangible Book
                                                           -----------------------   ----------------------- Value of Contribution
                                                             Number       Percent     Amount       Percent       Per Share/Unit
                                                           ---------    ---------   ---------     ---------   --------------------
                                                                                        (in thousands)
                                                                                                        
Common Shares Issued by the Company in the Offering .....  2,666,667        43.59%  $  16,000          89.5%     $    6.00
                                                                                                                
Units Issued by the Partnership in the Formation 
  Transactions ..........................................  3,450,833        56.41%  $   1,877          10.5%     $     .54
                                                           ---------    ---------   ---------     ---------      ---------
    Total Common Shares and Units .......................  6,117,500       100.00%  $  17,877        100.00% 
                                                           =========    =========   =========     =========

    
                                       33

                        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 carried forward through each interim period presented, 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

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

                                               Three Months Ended  Year Ended
                                                    March 31,     December 31,
                                                       1998           1997
                                                   ----------     ----------
Estimated Revenue and Expenses:
Percentage Lease revenue (2) ..................    $    1,179     $    4,945

Depreciation and amortization .................           394          1,190
Interest expense (3) ..........................           246            873
Real estate and personal property
  taxes and property and casualty
  insurance ...................................            96            375
General and administrative ....................            84            335
Ground lease ..................................             5             21
                                                   ----------     ----------
Total expenses ................................    $      825     $    2,794
                                                   ==========     ==========

Estimated income before minority
  interest ....................................           354          2,151
Minority interest (4) .........................           200          1,213
                                                   ----------     ----------
Net income applicable to holders
  of Common Shares ............................    $      154     $      938
                                                   ==========     ==========
Earnings per Common Share .....................    $      .06     $      .35
                                                   ==========     ==========
    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) ................    $      326     $    1,456
Funds from operations (5) .....................    $      748     $    3,341
Net cash provided by operating activities (6) .    $      748     $    3,341
Net cash used in investing activities (7) .....    $      155     $      665
Net cash used in financing activities (8) .....    $      792     $    3,073

                                                        March 31, 1998
                                                   -------------------------
                                                   Historical      Pro Forma
                                                   ----------     ----------
Balance Sheet Data:
Net investment in hotel properties ............          --       $   25,966
Minority interest in Partnership ..............          --       $    8,917
Shareholders' equity ..........................          --       $    6,891
Total assets ..................................          --       $   27,561
Total debt ....................................          --       $   11,753
- ------------------
(notes on page 37)
                                       35

    


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

                                              Three Months Ended  Year Ended
Estimated Revenue and Expenses:                 March 31, 1998 December 31, 1997
                                                -------------- -----------------
Room revenue.......................                 $2,572          $10,880
Other revenue (9)..................                    571            2,565
                                                    ------          -------
Total revenue......................                 $3,143          $13,445
                                                    ------          -------
Hotel operating expenses (10)......                  2,032            8,449

Percentage Lease payments (2)......                 $1,179          $ 4,945
                                                    ------          -------
Net (loss) income..................                 $ (68)          $    51
                                                    ======          =======

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

                            Three Months Ended
                                 March 31            Year Ended December 31
                               -------------         -----------------------
                               1998     1997         1997     1996      1995
                               ----     ----         ----     ----      ----
Statement of Operations
Data:
Room revenue ................  $2,572  $1,659      $10,880    $7,273   $5,262
Other revenue (9) ...........     571     627        2,565     2,716    1,957
                                  ---     ---        -----     -----    -----
Total revenue ...............  $3,143  $2,286      $13,445    $9,989   $7,219
Hotel operating expenses(10).   2,236   1,830        9,173     8,172    6,250
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)
                               ======  ======       ======   =======  =======
- -------------------------
(notes on following page)
                                       36

(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. The Company considers funds from operations to be an
      appropriate measure of the performance of an equity REIT in that such
      calculation is a measure used by the Company to measure its performance
      against its peer group and is a basis for making the determination as to
      the allocation of its resources and reflects the Company's ability to
      meet general operating expenses. Although funds from operations has been
      computed in accordance with the NAREIT definition, funds from operations
      as presented may not be comparable to other similarly-titled measures
      used by other REITs. Funds from operations does not reflect working
      capital changes, cash expenditures for capital improvements or debt
      service with respect to the Initial Hotels and, therefore, does not
      represent cash available for distribution to the shareholders of the
      Company. For a complete presentation of cash available for distribution
      to the shareholders of the Company, see "Distribution Policy." 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)   Pro forma funds provided by operating activities excludes cash provided by
      (used in) operating activities due to changes in working capital.
(7)   Represents improvements and additions to the Initial Hotels from funds to
      be made available to the Lessee as provided in Note (6) above.
(8)   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.
(9)   Represents restaurant revenue, telephone revenue and other revenue.
(10)  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

         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 expects to meet its short-term liquidity requirement generally
through net cash provided by operations, existing cash balances and, if
necessary, short-term borrowings under the Line of Credit. The Company believes
that its net cash provided by operations will be adequate to fund both operating
requirements and payment of dividends by the Company in accordance with REIT
requirements. The Company expects to meet its long-term liquidity requirements,
such as scheduled debt maturities and property acquisitions, through long-term
secured and unsecured borrowings, the issuance of additional equity securities
of the Company or, in connection with acquisitions of hotel properties, issuance
of Units.

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

      The Trustees will adopt the Debt Policy that limits consolidated
indebtedness of the Company to less than 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 in which a Trustee or officer of the
Company, or any Affiliate thereof, has an interest (other than solely as a
result of his status as a Trustee, officer or shareholder of the Company). It is
expected that future investments in hotels will be dependent on and financed by,
in whole or in part, the proceeds from additional issuances of 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.

Year 2000 Compliance

      Many computer systems were designed using only two digits to designate
years. These systems may not be able to distinguish the year 2000 from the year
1900 (commonly known as the "Year 2000 Problem"). Like other organizations, the
Company could be adversely affected if the computer systems used by it or its
service providers do not properly address this problem prior to January 1, 2000.
Currently, the Company does not anticipate that the transition to the year 2000
will have any material impact on its performance. 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
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 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 and converted to a Quality
Suites hotel in the 1980s. The hotel was purchased by a Hersha Affiliate as a
Ramada Suites in 1995 and substantially rehabilitated. The Hersha Affiliate
later converted the hotel to a Clarion Suites. The hotel has 96 executive suites
with fully-equipped kitchens and an eight-story interior corridor with Victorian
style architecture. The hotel has a lounge featuring light fare and a comedy
cabaret. Amenities include two large meeting rooms, boardrooms, a fitness room
and a complimentary continental breakfast.
    

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



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

                                              Year Ended December 31,
                                      ---------------------------------------
                                      1997     1996     1995     1994    1993
                                      ----     ----     ----     ----    ----
Holiday Inn Express - Harrisburg, PA
   Occupancy                          56.4%    40.7%    43.2%   44.9%    46.2%
   ADR                               $56.33   $52.77   $48.05  $48.34   $45.72
   REVPAR                            $31.78   $21.50   $20.74  $21.70   $21.13

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

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

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

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

Holiday Inn - 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

- ---------------
(1) This hotel opened in October 1997 and, thus, the data shown represent
    approximately three months of operations.
(2) This hotel opened in December 1997 and, thus, the data shown represent
    approximately one month of operations.
(3) This hotel opened in June 1997 and, thus, the data shown represent
    approximately seven months of operations.
(4) This hotel opened in September 1996 and, thus, the data shown for 1996
    represent approximately four months of operations.
(5) This hotel was converted to a Holiday Inn in September 1995 and, thus, the
    data shown for 1995 represent approximately four months of operations.
(6) This hotel opened in May 1998 and, thus, there are no data shown.

The Percentage Leases

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

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

      Amounts Payable Under the Percentage Leases. The Percentage Leases
generally provide for the Lessee to pay 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
quarterly 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).


   
                                                                                           
                                                                                            
                       Initial   Annual                    Annual                           Pro Forma Lease
                       Fixed     Base                   Percentage                       Payment for Year Ended
  Initial Hotel        Rent      Rent                  Rent Formula                         December 31, 1997
- -------------------  --------   --------   -------------------------------------          ---------------------
                                                                                     
Newly-Developed
Holiday Inn Express
 Hershey, PA......   $794,686   $364,000   42.1% of room revenue up to $1,479,523,            $ 96,156             
                                           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.    498,198    227,500   46.7% of room revenue up to $850,986, plus 65.0%      6,653                              
                                           of room revenue in excess of $850,986 but
                                           less than $1,001,160, plus 29.0% of room
                                           revenue in excess of $1,001,160, plus 8.0% of
                                           all non-room revenue.
                                                                                                                   
Hampton Inn:
 Carlisle, PA.....    699,062    325,000   42.3% of room revenue up to $1,293,906,             303,029   
                                           plus 65.0% of room revenue in excess of
                                           $1,293,906 but less than $1,522,242, plus
                                           29.0% of room revenue in excess of
                                           $1,522,242, plus 8.0% of all non-room
                                           revenue.

Comfort Inn:                        
 Harrisburg, PA...    514,171    234,000   40.7% of room revenue up to $980,050, plus                0 
                                           65.0% of room revenue in excess of $980,050
                                           but less than $1,153,000, plus 29.0% of room
                                           revenue in excess of $1,153,000, plus 8.0% of
                                           all non-room revenue.
Newly-Renovated                     
Holiday Inn Express:                                                                                                                
 Harrisburg, PA...    504,406    195,000   31.0% of room revenue up to $1,153,655,             504,406 
                                           plus 65.0% of room revenue in excess of
                                           $1,153,655 but less than 1,357,241, plus
                                           29.0% of room revenue in excess of
                                           $1,357,241, plus 8.0% of all non-room
                                           revenue.

Holiday Inn:                                                                                                                        
 Milesburg, PA....    524,750    214,500   36.1% of room revenue up to $1,065,960,             524,750
                                           plus 65.0% of room revenue in excess of
                                           $1,065,960 but less than $1,254,070, plus
                                           31.0% of room revenue in excess of
                                           $1,254,070, plus 8.0% of all non-room
                                           revenue. 
Comfort Inn:                            
 Denver, PA.......   262,234    112,288    35.4% of room revenue up to                         262,234
                                           $559,542, plus 65.0% of room revenue in              
                                           excess of $559,542 but less than $658,285,
                                           plus 29.0% of room revenue in excess of
                                           $658,285, plus 8.0% of all non-room                                                    
                                           revenue.                                            
Stabilized                                                          
Holiday Inn:                                                                                                                        
 Harrisburg, PA...       n/a    675,921    44.3% of room revenue up to $2,638,247,           1,614,403                              
                                           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.                             
                             
Hampton Inn:                                                                                                                        
 Selinsgrove, PA..       n/a    308,469    49.0% of room revenue up to $1,081,152,             657,471                              
                                           plus 65.0% of room revenue in excess of                                 
                                           $1,081,152 but less than $1,271,943, plus                               
                                           29.0% of room revenue in excess of                                      
                                           $1,271,943, plus 8.0% of                                                
                                           all non-room revenue.                                                           

Clarion Suites:                                                                                                                     
 Philadelphia, PA.       n/a    418,593    36.1% of room revenue up to $1,998,097,             976,102                              
                                           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                                                     $4,945,203
                             ==========                                                    ===========




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

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

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

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

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

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

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

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


            (i) the failure by the Lessee to pay Initial Fixed Rent, Base Rent,
      Percentage Rent or Additional Charges when due and the continuation of
      such failure for a period of 10 days 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 Company 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;

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

   
            (v) if the estate or interest of the Lessee in the Percentage Lease
      or any part thereof is voluntarily or involuntarily transferred, assigned,
      conveyed, levied upon or attached in any proceeding (for this purpose, a
      change in control 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 occurs under any other
      Percentage Lease between the Company and the Lessee.

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

      Termination of Percentage Leases on Disposition of the Initial Hotels. In
the event the Company enters into an agreement to sell or otherwise transfer an
Initial Hotel to a third party, the Company will have the right to terminate the
Percentage Lease with respect to such Initial Hotel if within six months after
the closing of such sale 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 Company has
breached the Lease, the Company will have 30 days to cure the breach or proceed
to cure the breach, which period may be extended in the event of certain
specified, unavoidable delays.

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

Franchise Licenses

      Holiday Inn Express and Holiday Inn are registered trademarks of Holiday
Hospitality Corporation, Hampton Inn is a registered trademark of Promus Hotels,
and Comfort Inn and Clarion Suites are registered Trademarks of Choice Hotels.
The Company expects that the registered owners of the trademarks will approve
the change of the Franchise Licenses to the Lessee upon acquisition of the
Initial Hotels by the Partnership and will confirm that with respect to the
Initial Hotels the owner thereof is a licensee in good standing.

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

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






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





   




                                                                              Franchise
             Hotel                   Effective Date    Expiration Date          Fee(1)
 
Holiday Inn Express,
Harrisburg, PA                       May 2, 1996           May 2, 2006           8.00%
Holiday Inn Express, Hershey, PA     September 30, 1997    September 30, 1997    8.00% 
                                           
Holiday Inn Express, 
New 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%
    




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

      HOLIDAY INN EXPRESS(Registered Trademark) AND HOLIDAY INN(Registered
Trademark) 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(Registered Trademark) 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(Registered Trademark) AND CLARION SUITES(Registered Trademark)
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

      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 resources than the Company, including access to
capital or better relationships with franchisors, lenders and sellers. The
Company's competitors may generally be able to accept more risk than the Company
can manage prudently and may be able to borrow the funds needed to acquire
hotels. Competition may generally reduce the number of suitable investment
opportunities offered to the Company and increase the bargaining power of
property owners seeking to sell. See "Risk Factors-Conflicts of
Interest-Competing Hotels Owned or to be Acquired by the Hersha Affiliates."

   
Insurance

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

Depreciation

      To the extent that the Partnership acquires the Initial Hotels or the
partnership interests in the 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 Leases

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






          POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES

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

Investment Policies

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

      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. A failure to obtain the Line of Credit
could adversely affect the Company's ability to finance its growth strategy. See
"Risk Factors-Dependence Upon External Financing." The 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 $11.7 million. Because of the Debt Policy and
the amount of the Assumed Indebtedness, the success of the Company's acquisition
strategy will depend primarily on its ability to access additional capital
through issuances of equity securities. See "Risk Factors-Risks of Leverage" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations-Liquidity and Capital Resources."

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

Conflict of Interest Policies

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

      Declaration of Trust and Bylaw Provisions

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

      The Option Agreement

   
      Pursuant to the Option  Agreement  among Hasu P. Shah, Jay H. Shah, Neil
H. Shah, Bharat C. Mehta, Kanti D. Patel,  Rajendra O. Gandhi, Kiran P. Patel,
David L.  Desfor,  Madhusudan  I.  Patni  and  Manahar  Gandhi,  each a Hersha
Affiliate,  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 any transaction, including the disposition of an Initial Hotel
or refinancing or prepayment of principal on the Assumed Indebtedness, in which
a Trustee or officer of the Company, or any Affiliate thereof, has any interest
(other than solely as a result of his status as a Trustee, officer or
shareholder of the Company) must be approved by a majority of the Trustees,
including a majority of the Independent Trustees. 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 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. A failure to obtain the Line of
Credit could adversely affect the Company's ability to finance its growth
strategy. See "Risk Factors-Dependence Upon External Financing."
    


                            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
            $13.5  million of which will be repaid  with the  proceeds  of the
            Offering.  The purchase prices of the  Newly-Developed  Hotels and
            the   Newly-Renovated   Hotels  will  be  adjusted  on  the  First
            Adjustment Date or the Second  Adjustment Date, as applicable,  as
            described in "The Company."

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

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

      o     The  Partnership  and certain of the Hersha  Affiliates 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 subsequently  acquired hotel,  the Hersha  Affiliates will give
            the  Partnership  the  option  to  purchase  such  hotels  for two
            years. See "Risk  Factors-Conflicts of  Interest-Competing  Hotels
            Owned or to be Acquired by the Hersha  Affiliates"  and  "Policies
            and  Objectives  with  Respect to Certain  Activities-Conflict  of
            Interest Policies-The Option Agreement."

      o     The Company and the Lessee will enter into the Administrative
            Services Agreement, pursuant to which the 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 2744  Associates,  L.P.,  which is a
            Hersha  Affiliate,  the Hersha Warrants to purchase  250,000 Units
            for a period of five  years at a price  per Unit  equal to 165% of
            the Offering Price.
    

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  $13.5 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 to 2744  Associates,  L.P., which is a
            Hersha  Affiliate,  the Hersha Warrants to purchase  250,000 Units
            for a period of five  years at a price per share  equal to 165% of
            the Offering Price.

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

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







                                  MANAGEMENT

Trustees and Executive Officers

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

      Name                       Age            Position

      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 I)*   __            Independent Trustee

      _______________(Class II)*  __            Independent Trustee

      _______________(Class I)*   __            Independent Trustee
    


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

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

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

      Bharat C. Mehta has been a principal of Hersha  Enterprises,  Ltd. since
1985.  Mr.  Mehta  currently   serves  as  President  of  Hersha  Health  Care
Management  Division  of  Hersha  Enterprises,  Ltd.  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.


                                       57


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 will establish procedures to monitor compliance with the REIT
provisions of the Code and the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and such other laws and regulations applicable to the Company.
    

Compensation Committee

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

Compensation

   
      Each Trustee will initially be paid $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. Each
Independent Trustee who is a member of the Board on the effective date of the
Offering will receive on that date an option to purchase _______ Common Shares
at the Offering Price. The options will be granted under the Hersha Hospitality
Trust Non-Employee Trustees' Option Plan (the "Trustees' Plan"), which may be
amended by the Board to provide for other awards, including awards to future
Independent Trustees. The options will become exercisable in three annual
installments beginning on the first anniversary of the date of grant, subject to
restrictions described below under "The Trustees' Plan."
    

Exculpation and Indemnification

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

                                       58


   
      The Declaration of Trust of the Company authorizes it, to the maximum
extent permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former shareholder, Trustee or officer or (b) any individual
who, while a Trustee of the Company and at the request of the Company, serves or
has served another real estate investment trust, corporation, partnership, joint
venture, trust, employee benefit plan or any other enterprise as a trustee,
director, officer or partner of such real estate investment trust, corporation,
partnership, joint venture, trust, employee benefit plan or other enterprise
from and against any claim or liability to which such person may become subject
or which such person may incur by reason of his status as a present or former
shareholder. The Bylaws of the Company obligate it, to the maximum extent
permitted by Maryland law, to indemnify and to pay or reimburse reasonable
expenses in advance of final disposition of a proceeding to (a) any present or
former shareholder, Trustee or officer 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 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 and
who is made a party to the proceeding by reason of his service in that capacity.
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 a
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 real estate investment trust to
indemnify and advance expenses to its trustees, officers, employees and agents
to the same extent as permitted by the MGCL for directors and officers of
Maryland corporations. The MGCL permits a corporation to indemnity its present
and former directors and officers, among others, against judgments, penalties,
fines, settlements and reasonable expenses actually incurred by them in
connection with any proceeding to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a) the
act or omission of the director or officer was material to the matter giving
rise to the proceeding and (i) was committed in bad faith or (ii) was the result
of active and deliberate dishonesty, (b) the director or officer actually
received an improper personal benefit in money, property or services or (c) in
the case of any criminal proceeding, the director or officer had reasonable
cause to believe that the act or omission was unlawful. However, a Maryland
corporation may not indemnify for an adverse judgment in a suit by or in the
right of the corporation or for a judgment of liability on the basis that
personal benefit was improperly received, unless in either case a court orders
indemnification and then only for expenses. In accordance with the MGCL, the
Bylaws of the Company require it, as a condition to advancing expenses, to
obtain (a) a written affirmation by the Trustee or officer of his good faith
belief that he has met the standard of conduct necessary for indemnification by
the Company as authorized by the Bylaws and (b) a written statement by him or on
his behalf to repay the amount paid or reimbursed by the Company if it shall
ultimately be determined that the standard of conduct was not met.
    

The Option Plan

   
      The Board of Trustees has adopted, and the current sole shareholder of the
Company has approved, the Option Plan for the purpose of attracting and
retaining executive officers and employees. The Option Plan will be administered
by the Board of Trustees prior to the Offering and by the Compensation Committee
of the Board of Trustees, or its delegate, following the Offering. The
Compensation Committee may not delegate its authority with respect to option
awards to individuals subject to Section 16 of the Exchange Act. As used in this
summary, the term "Administrator" means the Board of Trustees, the Compensation
Committee or its delegate, as appropriate.

      Officers and other employees of the Company 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  ("nonqualified  options").  Code Section 422
imposes  various  requirements  in order  for an option  to  qualify  as an ISO,
including  allowing a maximum  five-year  term of the option and an option price
not less  than the fair  market  value of the  underlying  shares on the date of
grant.  In addition,  under Code Section  422, no  Participant  may receive ISOs
(under  all  incentive  share  option  plans of the  Company  and its  parent or
subsidiary  corporations)  that are first  exercisable  in any calendar year for
Common


                                       59


Shares having an aggregate fair market value  (determined as of the date the ISO
is granted) that exceeds $100,000 (the "$100,000 Limit").  To the extent options
first become  exercisable  by a Participant in any calendar year for a number of
Common  Shares  in  excess  of the  $100,000  Limit,  they  will be  treated  as
nonqualified options.

      The principal difference between options qualifying as ISOs under Code
Section 422 and nonqualified options is that a Participant generally will not
recognize ordinary income at the time an ISO is granted or exercised, but rather
at the time the Participant disposes of shares acquired under the ISO. In
contrast, the exercise of a nonqualified option generally is a taxable event
that requires the Participant to recognize, as ordinary income, the difference
between the shares' fair market value and the option price. The employer will
not be entitled to a federal income tax deduction on account of the grant or the
exercise of an ISO, whereas the employer is entitled to a federal income tax
deduction on account of the exercise of a nonqualified option equal to the
ordinary income recognized by the Participant. The employer may claim a federal
income tax deduction on account of certain dispositions of shares acquired upon
the exercise of an ISO.

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

      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. Any Common Shares subject to options which are
forfeited (or expire without exercise) pursuant to the terms established at the
time of grant will again be available for grant under the Option Plan. Payment
of the exercise price of an option granted under the Option Plan may be made in
cash, cash equivalents acceptable to the 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 earlier of the date that the Board of Trustees adopted, or the
shareholder of the Company approved, the 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 increases the number of shares that may be
issued under the Option Plan (other than equitable adjustments upon certain
corporate transactions). No amendment will affect a Participant's outstanding
award without the Participant's consent.

      On the effective date of the Offering, the Company will grant options
under the Option Plan for an aggregate of _______ Common Shares, including
options [description of awards to officers].

The Trustees' Plan

      Prior to the Offering, the Board of Trustees will also adopt, and the
Company's sole shareholder will approve, the Trustees' Plan to provide
incentives to attract and retain Independent Trustees. The Trustees' Plan
authorizes the issuance of up to ________ Common Shares.

      The Trustees' Plan provides for the grant of a nonqualified option for
______ Common Shares to each Independent Trustee of the Company who is a member
of the Board on the effective date of the Offering. The exercise price of each
such option will be equal to the Offering Price. Each such option shall become
exercisable for ______ shares on each of the first and second anniversaries of
the date of grant and for ______ shares on the third anniversary of the date of
grant, provided that the Trustee is a member of the Board on the applicable
anniversary. Notwithstanding the foregoing, an option granted under the
Trustees' Plan will be exercisable only if (i) the Company obtains a per share
closing price on the Common Shares of $9.00 for 20 consecutive trading days and
(ii) the closing price per share for the prior trading day was $9.00 or higher.
Options issued under the Trustees' Plan are exercisable for five years from the
date of grant.
    

                                       60


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


                    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 $13.5 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
Partnership. See "Policies and Objectives with Respect to Certain
Activities-Conflict of Interest Policies-The Option Agreement" and "Risk
Factors-Conflicts of Interest-Competing Hotels Owned or to be Acquired by the
Hersha Affiliates."
    

Option Agreement

   
      Hasu P. Shah,  Jay H.  Shah,  Neil H. Shah,  Bharat C.  Mehta,  Kanti D.
Patel,  Rajendra O. Gandhi,  Kiran P. Patel,  David L. Desfor,  Madhusudan  I.
Patni and Manahar Gandhi,  each a Hersha  Affiliate,  and the Partnership will
enter  into the  Option  Agreement.  Pursuant  to the  Option  Agreement,  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 by the
Partnership on terms and conditions substantially similar to the Percentage
Leases applicable to the Initial Hotels. 


                                       61


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.

      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


                                       62


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 P. 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 Company, to amend the Declaration of Trust to increase or
decrease the aggregate number of shares of beneficial interest or the number of
shares of any class of shares of beneficial interest that the Company has
authority to issue.
    

      Both the Maryland REIT Law and the Company's Declaration of Trust provide
that no shareholder of the Company will be personally liable for any obligation
of the Company solely as a result of his status as a shareholder of the Company.
The Company's Bylaws further provide that the Company shall indemnify each
shareholder against any claim or liability to which the shareholder may become
subject by reason of his being or having been a 


                                       63


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 Board of Trustees of the Company
out of assets legally available therefor and to share ratably in the assets of
the Company legally available for distribution to its shareholders in the event
of its liquidation, dissolution or winding-up after payment of, or adequate
provision for, all known debts and liabilities of the Company.

      Subject to the provisions of the Declaration of Trust regarding the
restriction of the transfer of shares of beneficial interest, each outstanding
Common Share entitles the holder to one vote on all matters submitted to a vote
of shareholders, including the election of trustees, and, except as provided
with respect to any other class or series of shares of beneficial interest, the
holders of such Common Shares possess the exclusive voting power. There is no
cumulative voting in the election of trustees, which means that the holders of a
majority of the outstanding Common Shares 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 two-thirds of the outstanding
voting shares of the Company); (d) the amendment or repeal of the Independent
Trustee provision in the Declaration of Trust (or any other provision of Article
V thereof relating to the Trustees) (which requires the affirmative vote of
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 of the Trust, to amend the
Declaration of Trust to increase or decrease the aggregate number of shares of
beneficial interest or the number of shares of any class of shares of beneficial
interest that the Company has authority to issue.
    

Preferred Shares

   
      The Declaration of Trust authorizes the Board of Trustees to classify any
unissued Preferred Shares and to reclassify any previously classified but
unissued Preferred Shares of any series from time to time in one or more series,
as authorized by the Board of Trustees. Prior to issuance of shares of each
series, the Board of Trustees is required by the Maryland REIT Law and the
Company's Declaration of Trust to set for each such series, subject


                                       64


to  the  provisions  of  the  Company's   Declaration  of  Trust  regarding  the
restriction  on  transfer  of shares of  beneficial  interest,  the  terms,  the
preferences,   conversion  or  other  rights,   voting   powers,   restrictions,
limitations as to dividends or other distributions,  qualifications and terms or
conditions of redemption for each such series. Thus, the Board of Trustees could
authorize the issuance of Preferred Shares with terms and conditions which could
have the effect of delaying,  deferring or preventing a transaction  or a change
in control of the  Company  that might  involve a premium  price for  holders of
Common  Shares or  otherwise  might be in their  best  interest.  As of the date
hereof, no Preferred Shares are outstanding and the Company has no present plans
to issue any Preferred Shares.
    

Classification or Reclassification of Common Shares or Preferred Shares

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

Restrictions on Transfer

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

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

      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 


                                       65


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 December 31
of each year, provide to the Company a written statement or affidavit stating
the name and address of such direct or indirect owner, the number of Common and
Preferred Shares owned directly or indirectly, and a description of how such
shares are held. In addition, each direct or indirect shareholder shall provide
to the Company such additional information as the Company may request in order
to determine the effect, if any, of such ownership on the Company's status as a
REIT and to ensure compliance with the Ownership Limitation.

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

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

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

Other Matters

      The transfer agent and registrar for the Company's 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


                                       66


      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 nine. At the closing of the Offering, there will be seven Trustees. The
Trustees may increase or decrease the number of Trustees by a vote of at least
80% of the members of the Board of Trustees, provided that the number of
Trustees shall never be less than the number required by Maryland law and that
the tenure of office of a Trustee shall not be affected by any decrease in the
number of Trustees. Any vacancy will be filled, including a vacancy created by
an increase in the number of Trustees, at any regular meeting or at any special
meeting called for that purpose, by a majority of the remaining Trustees.

      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 of Common
Shares, even though a tender offer, change in control or other transaction might
be in the best interest of the shareholders.
    

Removal of Trustees

      The Declaration of Trust provides that a Trustee may be removed with or
without cause upon the affirmative vote of at least two-thirds of the votes
entitled to be cast in the election of Trustees. 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


                                       67


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

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

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

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

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

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 


                                       68


   
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 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 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
capacities unless it is established that (a) the act or omission of the director
or officer was material to the matter giving rise to the proceeding and (i) was
committed in bad faith or (ii) was the result of active and deliberate
dishonesty, (b) the director or officer actually received an improper personal
benefit in money, property or services or (c) in the case of any criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful. However, a Maryland corporation may not indemnify for
an adverse judgment in a suit by or in the right of the corporation or for a
judgment of liability on the basis that personal benefit was improperly
received, unless in either case a court orders indemnification and then only for
expenses. In accordance with the MGCL, the Bylaws of the Company require it, as
a condition to advancing expenses, to obtain (a) a written affirmation by the
director or officer of his good faith belief that he has met the standard of
conduct necessary for indemnification by the Company as authorized by the Bylaws
and (b) a written statement by him or on his behalf to repay the amount paid or
reimbursed by the Company if it shall ultimately be determined that the standard
of conduct was not met.
    

Operations

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

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.


                                       69


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.


                       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 (the
"Commission"). Sales under Rule 144 also are subject to certain manner of sale
provisions, notice requirements and the availability of current public
information about the Company. If two years have elapsed since the date of
acquisition of restricted shares from the Company or from any "affiliate" of the
Company, and the acquiror or subsequent holder thereof is deemed not to have
been an "affiliate" of the Company at any time during the three months preceding
a sale, such person would be entitled to sell such shares in the public market
under Rule 144(k) without regard to the volume limitations, manner of sale
provisions, public information requirements or notice requirements.
    

      Under certain circumstances, the Company has agreed to file a registration
statement with the Commission covering the resale of any Common Shares issued to
a Limited Partner upon redemption of Units. The Limited Partners may request
such a registration if the Limited Partners, as a group, request registration of
at least 250,000 Common Shares; provided however, that only two such
registrations may occur each year. Upon such request, the 


                                       70


   
Company will use its best efforts to have the  registration  statement  declared
effective and to keep it effective  for a period of 180 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,  Commission  or state  securities
registration  fees,  transfer  taxes or certain other fees or taxes  relating to
such shares.  Registration  rights may be granted to future sellers of hotels to
the Partnership who may receive, in lieu of cash, Common Shares,  Units or other
securities convertible into Common Shares.
    

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


                                       71


value of each Limited  Partner's capital  contribution  shall equal its pro rata
share of the value of the interests received by the Partnership. The Partnership
Agreement provides that if the Partnership requires additional funds at any time
or from  time to time in  excess  of funds  available  to the  Partnership  from
borrowing  or capital  contributions,  the  Company may borrow such funds from a
financial  institution or other lender and lend such funds to the Partnership on
the same terms and  conditions as are  applicable to the Company's  borrowing of
such funds. Under the Partnership Agreement,  the Company generally is obligated
to contribute  the proceeds of an offering of shares of  beneficial  interest as
additional  capital to the Partnership.  Moreover,  the Company is authorized to
cause the Partnership to issue  partnership  interests for less than fair market
value if the Company has  concluded  in good faith that such  issuance is in the
best interests of the Company and the Partnership. If the Company so contributes
additional capital to the Partnership, the Company will receive additional Units
and the Company's  percentage interest in the Partnership will be increased on a
proportionate   basis  based  upon  the  amount  of  such   additional   capital
contributions   and  the  value  of  the   Partnership   at  the  time  of  such
contributions. Conversely, the percentage interests of the Limited Partners will
be  decreased  on a  proportionate  basis  in the  event of  additional  capital
contributions by the Company. In addition, if the Company contributes additional
capital to the  Partnership,  the  Company  will  revalue  the  property  of the
Partnership  to its fair market  value (as  determined  by the  Company) and the
capital accounts of the partners will be adjusted to reflect the manner in which
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 


                                       72


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.

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 CONSEQUENCES

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

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



                                       73


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

Taxation of the Company

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

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

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

      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


                                       74


would be subject to a 4% excise tax on the excess of such required  distribution
over the amounts actually distributed.  To the extent that the Company elects to
retain and pay income  tax on its net  long-term  capital  gain,  such  retained
amounts will be treated as having been distributed for purposes of the 4% excise
tax.  Seventh,  if the Company acquires any asset from a C corporation  (i.e., a
corporation  generally subject to full  corporate-level tax) in a transaction in
which the basis of the asset in the  Company's  hands is determined by reference
to the basis of the asset (or any other asset) in the hands of the C corporation
and the Company  recognizes  gain on the  disposition  of such asset  during the
10-year  period  beginning  on the date on which such asset was  acquired by the
Company, then to the extent of such asset's "built-in gain" (i.e., the excess of
the fair market  value of such asset at the time of  acquisition  by the Company
over the adjusted  basis in such asset at such time),  such gain will be subject
to tax at the highest regular corporate rate applicable (as provided in Treasury
Regulations  that have not yet been  promulgated).  The results  described above
with respect to the recognition of "built-in gain" assume that the Company would
make an  election  pursuant  to IRS  Notice  88-19  if it were to make  any such
acquisition.

Requirements for Qualification

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

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


                                       75


      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 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 


                                       76


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.

      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 


                                       77


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 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 


                                       78


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 for purposes of the various income tests that apply
to REITs under the Code. The Company intends to structure any hedging
transactions in a manner that does not jeopardize its status as a REIT.

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

                                       79


      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 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.



                                       80


      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 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.


                                       81





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 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-


                                       82


   
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 "-Taxation of Non-U.S. Shareholders."
    

Taxation of Tax-Exempt Shareholders

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

                                       83


attempt  will be made  herein to  provide  more than a  summary  of such  rules.
PROSPECTIVE NON-U.S.  SHAREHOLDERS SHOULD CONSULT WITH THEIR OWN TAX ADVISORS TO
DETERMINE THE IMPACT OF FEDERAL, STATE, AND LOCAL INCOME TAX LAWS WITH REGARD TO
AN INVESTMENT IN THE COMMON SHARES, INCLUDING ANY REPORTING REQUIREMENTS.

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

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

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

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

                                       84


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 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.
    

                                       85


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

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

      Income Taxation of the Partnership and its Partners

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

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

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

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


                                       86


   
Company to  recognize  taxable  income in excess of cash  proceeds,  which might
adversely  affect  the  Company's  ability to comply  with the 95%  distribution
requirement,  although  the  Company  does not  anticipate  that this event will
occur.  The  foregoing  principles  also  will  affect  the  calculation  of the
Company's  earnings and profits for purposes of determining which portion of the
Company's  distributions is taxable as a dividend.  The allocations described in
this  paragraph may result in a higher  portion of the  Company's  distributions
being taxed as a dividend than would have occurred had the Company purchased the
Initial Hotels for cash.
    

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

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

      Depreciation Deductions Available to the Partnership. Immediately after
the Offering, the Company will make a cash contribution to the Partnership in
exchange for a partnership interest in the Partnership. The Partnership's
initial basis in each Initial Hotel for federal income tax purposes should be
the same as the 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 in connection with any
transaction involving the Company, including the purchase, sale lease or
mortgage of any real estate asset, in which a Trustee or officer of the Company,
or any Affiliate thereof, has any interest (other than solely as a result of his
status as a Trustee, officer or shareholder of the Company) must be approved by
a majority of the Trustees, 

                                       87


including a majority of the Independent Trustees. See "Risk Factors-Conflicts of
Interest-Conflicts Relating to Sales or Refinancing of Initial Hotels."
    

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


                                 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.

      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. Until ____________, 2003, the Company has
agreed to file with the Commission a shelf registration statement covering the
resale of the Underwriter Warrants and all of the Common Shares that may be
issued upon exercise of the Underwriter Warrants ("Warrant Shares") in the event
that the holders of at least 50,000 Underwriter Warrants (or Warrant Shares)
request such registration. The first such registration shall be at the Company's
expense. The holders of Underwriter Warrants and/or Warrant Shares may also
request piggyback registration of the Underwriter Warrants and Warrant Shares at
the Company's expense for a period ending ____________, 2005. Upon any of such
requests, the Company will use its best efforts to have such registration
statement declared effective and to keep it effective for a period of 180 days.
    

                                       88


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

      Pursuant to the Underwriter's right to designate two Trustees to serve on
the Board of Trustees of the Company, L. McCarthy Downs, III and
____________________________ have agreed to serve as Trustees. Mr. Downs 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 "HT."
    


                                    EXPERTS

      The balance sheet of the Company as of May 27, 1998 and of the Lessee as
of May 27, 1998 included in this Prospectus, and the Combined Financial
Statements and financial statement schedule of the 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 Consequences" is based on the opinion of Hunton & Williams. Certain
legal matters related to this Offering will be passed upon for the Underwriter
by Willcox & Savage, P.C. Hunton & Williams and Willcox & Savage, P.C. will rely
on the opinion of Ballard Spahr Andrews & Ingersoll, LLP as to certain matters
of Maryland law.
    

                                       89



                            ADDITIONAL INFORMATION

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

      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.


                                       90





                                   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 $11.7 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.

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

      "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.

                                       91


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

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

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

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

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

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

      "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.

                                       92


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

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

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

      "Offering" means the offering of 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
Partnership  and Hasu P. Shah,  Jay H. Shah,  Neil H. Shah,  Bharat C.  Mehta,
Kanti D.  Patel,  Rajendra  O.  Gandhi,  Kiran  P.  Patel,  David  L.  Desfor,
Madhusudan I. Patni and Manahar Gandhi, each a Hersha Affiliate,  granting the
Partnership  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.

                                       93

   
    

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

      "Second Adjustment Date" means December 31, 2000.

   
      "Selling  Partnerships"  means  Hasu P. Shah;  Neil H.  Shah;  Bharat C.
Mehta;  David  L.  Desfor;   Madhusudan  I.  Patni;   Manahar  Gandhi;   Shree
Associates;  JSK  Associates;  Shanti  Associates;  Shreeji  Associates;  Kunj
Associates; Devi Associates;  Shreenathji Enterprises,  Ltd.; 2144 Associates;
and 144 Associates, 344 Associates,  544 Associates and 644 Associates,  joint
tenants  doing  business  as  2544   Associates,   collectively   the  limited
partnerships,  corporation  and  individuals  that,  prior  to  the  Formation
Transactions, own the Initial Hotels.
    

      "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(Registered  Trademark)  hotel
located in  Selinsgrove,  Pennsylvania,  the Holiday  Inn(Registered  Trademark)
hotel  located in  Harrisburg,  Pennsylvania  and the Clarion  Suites(Registered
Trademark) 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.

   
      "Trustees'  Plan"  means  the  Hersha   Hospitality  Trust  Non-Employee
Trustees' Option Plan.
    

      "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.


                                       94



                               



          INDEX TO PRO FORMA CONDENSED AND COMBINED FINANCIAL STATEMENTS
   
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-4

  Pro Forma Condensed Combined Balance Sheet as of March 31, 1998....   F-5

  Independent Auditors' Report.......................................   F-8

  Balance Sheet as of May 27, 1998...................................   F-9

  Notes to Balance Sheet.............................................   F-10

Hersha Hospitality Limited Partnership

Financial statements are not presented as the Partnership is not active and when
active will be consolidated with the financial results of Hersha Hospitality
Trust.

Hersha Hospitality Management, L.P.

  Independent Auditors' Report.......................................   F-12

  Balance Sheet as of May 27, 1998...................................   F-13

  Notes to Balance Sheet.............................................   F-14

Combined Entities - Initial Hotels

  Pro Forma Condensed Combined Statement of Operations
  for the three months ended March 31, 1998 ..........................  F-15

  Pro Forma Condensed Combined Statement of Operations
  for the year ended December 31, 1997................................  F-16

  Independent Auditors' Report........................................  F-17

  Combined Financial Statements

   Balance Sheets as of March 31, 1998 [Unaudited] and December 31, 1997
   and 1996...........................................................  F-18

   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-19

   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-20

   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-21

   Notes to Combined Financial Statements............................   F-23

  Schedule XI - Real Estate and Accumulated Depreciation.............   F-31

                         .   .   .   .   .   .   .   .   .
    


                                      F-1




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 Combined 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 Combined 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.




                                                         Three months ended
                                           Historical  Adjustments March 31, 1998
 
   
Operating Data:
  Percentage Lease Revenue                   $    --  $   1,179[A]  $  1,179
  Depreciation and Amortization                   --        382[B]       394
                                                             12[G]
  Real Estate and Personal Property Taxes and
   Property Insurance                             --         96[C]        96
  Interest Expense                                --        246[D]       246
  General and Administrative                      --         84[E]        84
  Land Lease                                      --          5[F]         5
  Minority Interest                               --        200[H]       200
                                             -------  ---------     --------


  Net Income Applicable to Common
   Shareholders                                $  --      $154         $ 154
                                             =======  =========     ========

Weighted Average Number of Common
 Shares Outstanding                                                2,666,667
                                                                   =========

Basic Earnings Per Share                                           $     .06
                                                                   =========
    

   
[A]  Represents anticipated 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.  Percentage  lease payments  for the three  months ended March 31,
     1998,  are  calculated  as the expected  annual lease payment,  [which may
     include  contingent  rents based on the  attainment of certain rent
     targets],  based on projected  1998  revenues, multiplied  by the ratio
     that  revenues  for the  quarter  ended March 31, 1998 bears to total
     projected 1998 revenue.  Under Emerging Issues Task Force Issue No. 98-9
     dated May 21, 1998, the  calculation of percentage  lease payments for
     interim  periods would preclude the inclusion of contingent  rent amounts
     until the  specified  rent  target  is met.  The  effect of this  change
     would be to reduce percentage lease revenue,  net income applicable to
     Common  Shareholders and basic earnings per share to $1,131, $133 and $.05,
     respectively.
    


                                      F-2




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]

[Continued]
   
[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 $11,753 of debt remaining after the
     closing of the formation transactions assumed outstanding for the full
     quarter at 8.38%.
[E]  Estimated at $84 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, transfer taxes,
     improvements, and other.
[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




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 Combined 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 Combined 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.


                                                                         Year ended
                                            Historical Adjustments    December 31,1997
 
   
Operating Data:
  Percentage Lease Revenue                  $    --   $   4,945[A]        $  4,945
  Depreciation and Amortization                  --       1,143[B]           1,190
                                                             47[G]
  Real Estate and Personal Property Taxes and
   Property Insurance                            --         375[C]             375
  Interest Expense                               --         873[D]             873
  General and Administrative                     --         335[E]             335
  Land Lease                                     --          21[F]              21
  Minority Interest                              --       1,213[H]           1,213
                                            -------    ---------          --------


  Net Income Applicable to Common
    Shareholders                            $    --   $     938           $    938
  --------------------------------          =======   =========           ========

Weighted Average Number of Common Shares Outstanding                     2,666,667
                                                                         =========
Basic Earnings Per Share                                                 $     .35
                                                                         =========
    


   
[A]  Represents anticipated 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 $10,407 of debt remaining after the
     closing of the formation transactions assumed outstanding for the full year
     at 8.39%.
[E]  Estimated at $335 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, transfer taxes,
     improvements and other.
[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-4




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 March 31, 1998. Such pro forma
information is based upon the Combined Balance Sheets of the Combined Entities -
Initial Hotels as adjusted for the application of the proceeds of the Offering
as set forth under the caption "Use of Proceeds"and assumes the issuance of
3,450,833 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 Combined 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 March 31, 1998, nor does it purport to
represent the future financial position of the Company.
    

                                      F-5




HERSHA HOSPITALITY TRUST

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

   



                          Historical
                           Combined
                           Entities   Proceeds of Pro Forma      Use of   Pro Forma
                        Initial Hotels Offering    Company      Proceeds   Company
                                          [A]        [B]                     [C]
 
Assets:
  Net Investment in Hotel
   Properties             $   26,125  $    --    $   26,125 $    (250) [D] $ 25,966
                                                                 (256) [E]
                                                                 (153) [E]
  Cash                           442   14,213        14,655   (14,655) [D]       --
  Other Assets                 1,105       --         1,105    (1,105) [E]       --
  Intangibles                  1,397       --         1,397       488  [D]    1,595
                                                                 (290) [E]


  Total Assets            $   29,069  $14,213    $   43,282 $ (15,721)     $ 27,561
                          ==========  =======    ========== =========      ========


Liabilities:
  Mortgages               $   17,667  $    --    $   17,667 $  (5,914) [D] $ 11,753
  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   (14,042)       11,753
                          ----------  -------    ---------- ---------      --------

Minority Interest in
  Partnership                     --       --            --     8,917  [F]    8,917
                          ----------  -------    ---------- ---------      --------

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

  Additional Paid-in Capital      --   14,186        14,186    (7,322)[G]     6,864

  Net Combined Equity          3,274       --         3,274    (3,274)[F,G]
                          ----------  -------    ---------- ----------

  Total Shareholders' Equity   3,274   14,213        17,470   (10,587)        6,891
                          ----------  -------     --------- ----------     ========


  Total Liabilities and

   Shareholders' Equity   $   29,069  $14,213    $   43,282 $ (15,721)     $ 27,561
                          ==========  =======    ========== =========      ========
    





                                      F-6




HERSHA HOSPITALITY TRUST

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




[A]  Represents proceeds of the Offering ($16,000) less expenses of the Offering
     ($1,787).

[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                                      5,914
      Payment of Franchise License Transfer Fees ($145) Transfer Taxes        ($233)
        Improvements ($250) and Other ($110)                                    738
                                                                        -----------


    Net Decrease in Cash                                                 $   14,655
                                                                        ===========

[E] Assets and liabilities; not being purchased consist of:
     Cash                                                               $      (442)
     Land                                                                      (256)
     Personal Property                                                         (153)
     Other Assets                                                            (1,105)
     Initial Franchise License Fees                                            (290)
     Accounts Payable, Accrued Expenses and Other Liabilities                   567
                                                                        -----------

     Net Assets and Liabilities Not Purchased                           $    (1,679)
                                                                        ===========

[F]Represents the recognition of the interest in the Partnership that will not
   be owned by the Company determined as follows:

     Net Proceeds of Offering                                           $    14,213
     Net Combined Equity                                                      3,274
     Net Assets Not Acquired                                                 (1,679)
                                                                        -----------

                                                                             15,808
     Minority Interest Percentage                                             .5641


     Minority Interest                                                  $     8,917
                                                                        ===========


[G] Net decrease reflects the following proposed transactions:

      Elimination of Net Combined Equity                                $     3,274
      Assets and Liabilities of Initial Hotels Not Purchased                 (1,679)
      Recognition of Minority Interest in Partnership                        (8,917)
                                                                        -----------


                                                                        $    (7,322)



    
                                      F-7




                           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-8




HERSHA HOSPITALITY TRUST

BALANCE SHEET AS OF MAY 27, 1998.




 

   
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                            $        --
                                                                        ===========
    


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

                                      F-9




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" or "Combined Entities"], 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-10




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 Combined Entities divided by the expected
offering price of $6.00 per share. The number of shares issuable upon exercise
of the Redemption Rights will be adjusted upon the occurrence of stock splits,
mergers, consolidations or similar pro rata share transactions which otherwise
would have the effect of diluting the ownership interests of the Hersha
Affiliates or the shareholders of the Company.
    
The Company acts as the general partner in the Partnership and as such, is
liable for all recourse debt of the Partnership to the extent not paid by the
Partnership. In the opinion of management, the Company does not anticipate any
losses as a result of its general partner obligations.

The Company expects to incur expenses of approximately $275,000 related to the
transfer of ownership of the franchise licenses from the existing owners to the
Lessee.
   
Summary operating results for the Initial Hotels [in thousands] are as follows:

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

Total Revenue                 $ 3,143       $ 2,286   $13,445 $ 9,989  $  7,219
Total Expenses                  3,022         2,261    11,716  10,017     7,595
                              -------       -------   ------- -------  --------

  Net Income [Loss]           $   121       $    25   $ 1,729 $   (28) $   (376)
  -----------------           =======       =======   ======= =======  ========


[4] Subsequent Event [Unaudited]

Prior to the Offering, the Company will adopt the Company's "Option Plan". The
Option Plan will be administered by the Compensation Committee of the Board of
Trustees, or its delegate [the "Administrator"].

Officers and other employees of the Company generally will be eligible to
participate in the Option Plan. The Administrator will select the individuals
who will participate in the Option Plan ["Participants"].

The Option Plan will authorize 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 higher. In
addition, no option granted under the Option Plan may be exercised more than
five/ten 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.
    
                                      F-11




HERSHA HOSPITALITY TRUST
NOTES TO BALANCE SHEET AS OF MAY 27, 1998, Sheet #3


   
[4] Subsequent Event [Unaudited]

No option award may be granted under the Option Plan more than ten years after
the date the Board of Trustees approved such Plan. The Board may amend or
terminate the Option Plan at any time, but an amendment will not become
effective without shareholder approval if the amendment (i) increases the number
of shares that may be issued under the Option Plan, (ii) materially changes the
eligibility requirements or (iii) extends the length of the Option Plan. No
amendment will affect a Participant's outstanding award without the
Participant's consent.

No options have been granted under the Option Plan.

    


                           .   .   .   .   .   .   .   .

                                      F-12




                           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-13




HERSHA HOSPITALITY MANAGEMENT, L.P.

BALANCE SHEET AS OF MAY 27, 1998.




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

Liabilities and Partners' Capital:
Liabilities                                                                      --

Commitments and Contingencies                                                    --

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



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

                                      F-14




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-15




COMBINED 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 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 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
                                         Historical
                                          Combined
                                         Entities -
                                       Initial Hotels   Adjustments    Pro Forma
 
Total Revenue                             $ 3,143     $      --     $  3,143
Expenses:
  Initial Hotel Operating
  Costs and Expenses                        1,726           (96)[A]    1,630
  Advertising and Marketing                   100                        100
  Depreciation and Amortization               389          (382)[B]        7
  Interest Expense                            397          (397)[C]       --
  General and Administrative                  410           (37)[D]      295
                                                            (78)[E]
  Percentage Lease Payments                    --         1,179 [F]    1,179
                                          -------     ---------     --------

  Lessee Operating Income                 $   121     $    (189)    $    (68)
  -----------------------                 =======     =========     ========
    


[A] Decrease reflects personal property, real estate taxes and casualty
    insurance to be paid by the Partnership.
   
[B] Decrease reflects elimination of amortization expense excluding franchise
    fee amortization and the elimination of depreciation expense at the Combined
    Entity level.
    
[C] Decrease reflects reduction of interest costs due to the expected repayment
    of certain of the related party and mortgage indebtedness and the
    elimination of the remaining interest to be paid by the Partnership.
[D] Decrease reflects the elimination of 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-16




COMBINED ENTITIES - INITIAL HOTELS

PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER
31, 1997.
[UNAUDITED IN THOUSANDS]

This unaudited pro forma Condensed Combined Statement of Operations is presented
as if the sale of the Initial Hotels and the consummation of the Offering
contemplated by this prospectus had occurred on January 1, 1997. Such pro forma
information is based in part upon the Combined Statements of Operations of the
Combined Entities Initial Hotels and the application of the proceeds of the
Offering as set forth under the caption "Use of Proceeds." It should be read in
conjunction with the Combined Financial Statements and Notes thereto of the
Combined 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.
   


                                               Year ended December 31, 1997
                                         Historical
                                          Combined
                                         Entities -
                                       Initial Hotels   Adjustments    Pro Forma
 
Total Revenue                             $13,445     $                 $ 13,445
Expenses:
  Initial Hotel Operating
  Costs and Expenses                        7,088          (375)[A]        6,713
  Advertising and Marketing                   370            --              370
  Depreciation and Amortization             1,189        (1,143)[B]           46
  Interest Expense                          1,354        (1,354)[C]           --
  General and Administrative                1,701          (123)[D]        1,306
                                                           (272)[E]
  Other                                        14            --               14
  Percentage Lease Payments                    --         4,945 [F]        4,945
                                          -------     ---------         --------

  Lessee Operating Income                 $ 1,729     $   1,678         $     51
  -----------------------                 =======     =========         ========

    
[A] Decrease reflects personal property, real estate taxes and casualty
    insurance to be paid by the Partnership.
   
[B] Decrease reflects elimination of amortization expense excluding franchise
    fee amortization and the elimination of depreciation expense at the Combined
    Entity level.
    
[C] Decrease reflects reduction of interest costs due to the expected repayment
    of certain of the related party and mortgage indebtedness and the
    elimination of the remaining interest to be paid by the Partnership.
[D] Decrease reflects the elimination of 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-17




                           INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholder
  Hersha Hospitality Trust

            We have audited the accompanying combined balance sheets of the
Combined Entities - Initial Hotels as of December 31, 1997 and 1996, and the
related combined statements of operations, owners' equity, and cash flows for
each of the three years in the period ended December 31, 1997. Our audits also
included the combined financial statement schedule included on pages F-29 and
F-30 of the accompanying Prospectus. These Combined financial statements and the
combined financial statement schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these combined
financial statements and the combined financial statement schedule based on our
audits.

            We conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the combined financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the combined financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
combined financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

            In our opinion, the financial statements referred to above present
fairly, in all material respects, the combined financial position of the
Combined Entities - Initial Hotels as of December 31, 1997 and 1996, and the
combined results of their operations and their cash flows for each of the three
years in the period ended December 31, 1997, in conformity with generally
accepted accounting principles. In addition, in our opinion, the combined
financial statement schedule referred to above, when considered in relationship
to the basic combined financial statements taken as a whole, presents fairly, in
all material respects, the information required to be included therein as of
December 31, 1997.



                                          MOORE STEPHENS, P. C.
                                          Certified Public Accountants.

Cranford, New Jersey
March 21, 1998

                                      F-18




COMBINED ENTITIES - INITIAL HOTELS

COMBINED BALANCE SHEETS
[IN THOUSANDS]






                                               March 31,         December 31,
                                               ---------         ------------
                                                1 9 9 8       1 9 9 7      1 9 9 6
                                                -------       -------      -------
                                              [Unaudited]
 
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
                                             ============   =========   ===========


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

                                      F-19




COMBINED ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF OPERATIONS
[IN THOUSANDS]






                                  Three months ended               Years  ended
                                       March 31,                    December 31,
                                 1998            1997       1997       1996        1995
                                -------        -------    -------    -------    -------
                                [Unaudited]   [Unaudited]
 
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        1,497          1,235     6,092       4,989      3,866   
  Restaurant Operating Expenses     229            229       996       1,304        884   
                                                                                          
  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)   
                             ==========      ========= =========   =========     ======   
                                             


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

                                      F-20




COMBINED ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF OWNERS' EQUITY
[IN THOUSANDS]




                                                                  Net Combined
                                                                 Owners' Equity
 
Balance - December 31, 1994                                       $        772

  Net [Loss]                                                              (376)
  Capital Contributions                                                  2,287
  Cash Distributions                                                      (466)
                                                                  ------------

Balance - December 31, 1995                                              2,217

  Net [Loss]                                                               (28)
  Capital Contributions                                                    470
  Cash Distributions                                                      (470)
                                                                  ------------

Balance - December 31, 1996                                              2,189

  Net Income                                                             1,729
   
  Capital Contributions                                                     59
  Cash Distributions                                                      (824)
    
                                                                  ------------

  Balance - December 31, 1997                                            3,153

  Net Income                                                               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-21




COMBINED ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]



                                Three months ended         Years  ended
                                     March 31,              December 31,
                                 1998           1997    1997       1996       1995
                                 -------      -------  -------    -------    -------
                               [Unaudited] [Unaudited]
 
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        59      470      2,287
  Distributions Paid                  --       (445)     (824)    (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)


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

                                      F-22




COMBINED ENTITIES - INITIAL HOTELS

COMBINED STATEMENTS OF CASH FLOWS
[IN THOUSANDS]



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



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

                                      F-23




COMBINED 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 Express7 hotels, two Hampton Inn7 hotels,
two Holiday Inn7 hotels, two Comfort Inn7 hotels, one of which is under
construction, and one Clarion Suites7 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 "Combined Entities"]
[See Note 5] using their historical cost basis. No adjustments have been
reflected in these combined financial statements to give effect to the purchase
of the Initial Hotels by the Partnership.

The Combined Entities are owned by Mr. Hasu P. Shah and certain affiliates of
Mr. Hasu P. Shah [the "Hersha Affiliates"] for all periods presented. Due to
common ownership and management of the Combined Entities, the historical
combined financial statements have been accounted for as a group of entities
under common control. All significant intercompany transactions and balances
have been eliminated in the combined presentation.
    
Proposed Initial Public Offering - The Company expects to file a registration
statement with the Securities and Exchange Commission pursuant to which the
Company expects to offer 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
Combined Entities and to repay certain outstanding indebtedness. Rather than
receiving cash for their interests in the Combined Entities upon the sale of the
Initial Hotels, the Hersha Affiliates have elected to receive limited
partnership interests in the Partnership aggregating an approximate 57%
ownership interest in the Partnership.
    

                                      F-24




COMBINED 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-25




COMBINED 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 Combined Entities are not a legal entity subject to income
taxes. Hersha Enterprises, Ltd., an entity included in these combined financial
statements, is a taxable corporate entity [See Note 5]. Income taxes are
provided for the tax effects of transactions reported in the financial
statements and consist of taxes currently due plus deferred taxes resulting from
temporary differences. Such temporary differences result from differences in the
carrying value of assets and liabilities for tax and financial reporting
purposes. The deferred tax assets and liabilities represent the future tax
consequences of those differences, which will either be taxable or deductible
when the assets and liabilities are recovered or settled. Deferred taxes are
also recognized for operating losses that are available to offset future taxable
income. Valuation allowances are established to reduce deferred tax assets to
the amount expected to be realized. The Combined Partnerships and S corporations
are not subject to federal or state income taxes; however, they must file
informational income tax returns and the partners must take income or loss of
the Combined Entities into consideration when filing their respective tax
returns. The cumulative difference between the book basis and tax basis of the
Combined Entities' assets and liabilities is approximately $3.7 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-26




COMBINED 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:

                                                      Accumulated
December 31, 1997:                         Cost      Amortization      Net

  Goodwill                                $  1,168    $     216    $    952
  Franchise Fees                               342           46         296
  Loan Acquisition Fees                        196           17         179
                                          --------    ---------    --------

   
  Totals                                  $  1,706    $     279    $  1,427
  ------                                  ========    =========    ========
    


                                                      Accumulated
December 31, 1996:                         Cost      Amortization      Net

  Goodwill                                $  1,168    $     138    $  1,030
  Franchise Fees                               296           56         240
  Loan Acquisition Fees                        166           18         148
                                          --------    ---------    --------

   
  Totals                                  $  1,630    $     212    $  1,418
  ------                                  ========    =========    ========
    

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

[4] Mortgages Payable



                                                               December 31,
                                                            1997        1996
 
Holiday Inn, Harrisburg, Pennsylvania:

Note payable to bank dated August 19, 1997 with
  monthly payments of $34 including interest at
  8.45% until November 1, 2002. Thereafter the
  rate is negotiated or the bank's prime rate
  plus 1/4%. Final payment is due November 1,
  2012. The property previously was financed by a
  bank with a note payable with monthly payments
  of $27 including interest at the prime rate
  plus 1-1/2% maturing March 2, 2010 and another
  note payable with monthly payments of $7 plus
  interest at 8-1/2% maturing January 5, 2001.               $ 3,500     $ 3,096

Holiday Inn, Milesburg, Pennsylvania:
Note payable to bank dated June 2, 1977 with
  monthly payments of $11 including interest at
  8% until June 6, 1999                                          914         970
                                                         -----------    --------
  Totals - Forward                                       $     4,414    $  4,066


                                      F-27




COMBINED 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]



                                                              December 31,
                                                            1997     1996
 
  Totals - Forwarded                                     $  4,414  $ 4,066

Clarion Suites, Philadelphia, Pennsylvania:

Note payable to a bank dated June 21, 1995 with
  monthly payments of $16 as adjusted for
  interest at the prime rate plus 1.25% until
  July 1, 2010.  Guaranteed by PIDC Local
  Development Corporation and the Small Business
  Administration.                                           1,195    1,245

Note payable to a bank dated June 21, 1995 with
  monthly payments of $3 plus interest at the
  prime rate plus .5%.  Principal balance is due
  July 1, 2002.                                               419      453

Hampton Inn, Selinsgrove, Pennsylvania:
Note payable to a bank dated April 3, 1996 with
  monthly payments of $24 including interest at
  8-1/4% until October 3, 2011, includes personal
  guarantees.                                               2,385    2,476

Hampton Inn, Carlisle, Pennsylvania:
Note payable to a bank dated September 6, 1996
  with monthly payments of $28 including interest
  at 8% until March 6, 2001.  Thereafter, the
  rate is negotiated or prime rate plus 1%.
  Final payment is due June 6, 2012.                        2,848      331

Holiday Inn Express, New Columbia, Pennsylvania:
Note payable to a bank dated August 28, 1997 with
  monthly payments of $27 including interest at
  8-1/2% until February 1, 2003. Thereafter
  interest will be at the prime rate plus 1/4% as
  of January 1, 2003 and January 1, 2008.  Final
  payment is due January 1, 2013.                          1,000       --

Holiday Inn Express, Harrisburg, Pennsylvania:
Note payable to a bank dated September 26, 1997
  with monthly payments of $11 including interest
  at 8.35% until October 1, 2000. Thereafter, the
  rate is as negotiated or at prime plus 1%.
  Final payment is due October 1, 2012.                    1,110       --

Holiday Inn Express, Hershey, Pennsylvania:
Note payable to a bank dated December 30, 1996
  with monthly payments of $27 including interest
  at 8.15% until December 31, 2001. Thereafter,
  the rate is as negotiated or prime plus 3/4%.
  Final payment is due January 1, 2013.                    1,342       --
                                                         ---------  -------

  Totals                                                 $14,713    $8,571
  ------                                                 =========  =======


   
Substantially all the Combined Entities' mortgage indebtedness is collateralized
by property and equipment and is personally guaranteed by the partners and
stockholders of the Combined Entities. One of the hotel properties also
collateralizes a $500 line of credit of a related party.
    
At December 31, 1997, the prime rate was 8.5%.

                                      F-28




COMBINED 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] Owners' Equity

The owners' equity [deficit] of the Combined Entities by entity is as follows:



                                                   December 31,
                                                 1997        1996
                                                 -----     -------
 
Hasu P. Shah/Bharat C. Mehta                    $     --  $    269
244 Associates                                       542        --
844 Associates                                       285        27
944 Associates                                        29        75
1244 Associates                                      373       196
1444 Associates                                      829       432
1644 Associates                                      (72)       --
2144 Associates                                      833       863
2244 Associates                                      (54)       --
2544 Associates                                      (60)       --
Colonial Care Inns, Ltd.                              --       308
Hersha Enterprises                                   267       (57)
Harrisburg Lodging, Inc.                              --       (21)
MEPS Associates                                      170       (32)
Philadelphia Lodging, Inc.                            --         2
Sajneim Motel, Inc.                                   --       127
Shree Associates                                      11        --
                                                --------  --------
  Totals                                        $  3,153  $  2,189
  ------                                        ========  ========
    



                                      F-29




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


   
[6] Income Taxes

Included in the Combined Entities for the years ended December 31, 1997, 1996
and 1995 is a corporation which computed its income taxes pursuant to Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes."
Deferred income taxes at December 31, 1997 and 1996 was comprised of deferred
tax assets of $-0- and $56, respectively, representing financial reporting to
tax basis differences, and $20 and $8, respectively, representing net operating
loss carryforwards, offset by full valuation allowances of $20 and $64,
respectively. Under the transaction contemplated in connection with the proposed
initial public offering, the net operating loss carryforwards will not be
available to the Company.

The Combined Entities neither incurred nor paid any income taxes during the
periods presented.

[7] Related Party Transactions

At December 31, 1997 and 1996, the Combined Entities are indebted to various
related entities, partners, and stockholders in the amount of $9,169 and $4,236,
respectively. The loans carry interest ranging from 8.5% on short-term loans to
10.5% on longer term loans. Accrued interest payable was $153 and $11 at
December 31, 1997 and 1996, respectively, and interest expense was $533, $316
and $200 for the years ended December 31, 1997, 1996 and 1995, respectively.

At December 31, 1997 and 1996, various related entities, partners and
stockholders are indebted to the Combined Entities in the amount of $268 and
$107, respectively. The loans carry interest ranging from 0% on short-term loans
to 9% on longer term loans. Accrued interest receivable was $1 and $1 at
December 31, 1997 and 1996, respectively, and interest income was $9, $1 and $1
for the years ended December 31, 1997, 1996 and 1995, respectively.

The Combined Entities have paid or accrued $9,433, $856 and $-0- during the
years ended December 31, 1997, 1996 and 1995 to related entities for various
hotel construction projects and interest costs during construction. Capitalized
interest amounted to $183, $10 and $-0- for the years ended December 31, 1997,
1996 and 1995, respectively.

Certain properties are managed by individual partners or related entities.
Management fees paid to these individuals or related entities were $272, $97 and
$72 during the years ended December 31, 1997, 1996 and 1995, respectively.

A related entity rents office space in a hotel owned by the Combined Entities on
a month to month basis. The Combined Entities received rent of $30 for the year
ended December 31, 1997. The rent amount includes an allocation of certain
related expenses.

During the year ended  December 31, 1996,  the Combined  Entities sold for $129,
the book value of the assets, certain leasehold improvements to Mr. Hasu P.
Shah.

On September 26, 1997, the Combined Entities acquired from Mr. Hasu P. Shah, the
Holiday Inn Express in Harrisburg, Pennsylvania by paying off the $1,106
indebtedness on the property. Prior to the sale, the Combined Entities had
rented the property from Mr. Hasu P. Shah under an informal rent arrangement.
Rent paid to Mr. Hasu P. Shah was $48, $267 and $70 for the years ended December
31, 1997, 1996 and 1995, respectively. Mr. Hasu P. Shah owns a parcel of land on
which a hotel is situated for which no land rent is charged.

    
                                      F-30




COMBINED ENTITIES - INITIAL HOTELS
NOTES TO FINANCIAL STATEMENTS, Sheet #8
[Information relating to March 31, 1998 and 1997 is Unaudited]
[AMOUNTS IN THOUSANDS]

   
[8] Commitments

Franchise Agreements - The Initial Hotels have executed franchise agreements
that have initial lives ranging from 10 to 20 years but may be terminated by
either party on certain anniversary dates specified in the agreements. In
addition to initial fees totaling $342, which are being amortized over the
franchise lives, the agreements require annual payments for franchise royalties,
reservation, and advertising services which are based upon percentages of gross
room revenue. Such fees were approximately $779, $524 and $368 for the years
ended December 31, 1997, 1996, 1995, respectively. The Initial Hotels will
continue to be operated under the franchise agreements.

Construction in Progress - At December 31, 1997, the Combined Entities had
future obligations under various hotel construction project in the amount of
$255. Through December 31, 1997, the Combined Entities had incurred expenses of
$1,412 in connection with the construction of a hotel property in West Hanover,
Pennsylvania. The construction is being contracted and funded through a related
party and the total construction cost is expected to be approximately $3,100.
The Combined Entities have obtained a construction/term loan in the amount of
$2,500 under which no borrowings are outstanding at December 31, 1997. The loan
bears interest at 8% for 5 years and 9 months and the Wall Street Journal prime
rate thereafter through maturity 10 years and 9 months from inception. The loan
is collateralized by the property and is guaranteed by certain partners,
stockholders, Combined Entities and related parties.

[9] Fair Value of Financial Instruments

At December 31, 1997 and 1996 financial instruments include cash and cash
equivalents, accounts receivable, accounts payable, loans to and from related
parties and mortgage payables. The fair values of cash, accounts receivable and
accounts payable approximate carrying value because of the short-term nature of
these instruments. Loans to and from related parties carry interest at rates
that approximate the Combined Entities' borrowing cost. The fair value of
mortgages payable approximates carrying value since the interest rates
approximate the interest rates currently offered for similar debt with similar
maturities.

[10] Unaudited Interim Statements
    
The financial statements as of 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-31



   
COMBINED ENTITIES - INITIAL HOTELS
    

SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION AS OF DECEMBER 31, 1997.
[IN THOUSANDS]



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





                                                                          Life
                    Accumulated             Net                        Upon Which
                    Depreciation         Book Value                  Latest Income
                    Buildings and      Buildings and      Date of     Statement is
 Description        Improvements       Improvements     Acquisition     Computed
 
Holiday Inn,
  Harrisburg, PA       $  204             $2,960          12/15/94       15 to 40
Holiday Inn,
  Milesburg, PA           439              1,442          08/15/85       15 to 40
Holiday Inn Express,
  New Columbia, PA          6              2,598          12/01/97       15 to 40
Holiday Inn Express,
  Harrisburg, PA            9              1,217          06/15/85       15 to 40
Holiday Inn Express,
  Hershey, PA              17              3,054          10/01/97       15 to 40
Clarion Suites,
  Philadelphia, PA        135              2,102          06/30/95       15 to 40
Comfort Inn,
  Denver, PA              200                909          01/01/88       15 to 40
Hampton Inn,
  Selinsgrove, PA          86              2,588          09/12/96       15 to 40
Hampton Inn,
  Carlisle, PA             45              3,364          06/01/97       15 to 40
                        ------             ------

   
                       $1,141           $20,234
                       ======           =======
    








                                      F-32




COMBINED ENTITIES - INITIAL HOTELS
NOTES TO SCHEDULE XI
[IN THOUSANDS]







[A]  Reconciliation of Real Estate:
                                                1 9 9 7        1 9 9 6     1 9 9 5
                                                -------        -------     -------
 
     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
                                             ============   =========   ==========
    


[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

                                      F-33





              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 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


                                      F-34

    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........................... 17
THE COMPANY............................ 25
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............................. 57
CERTAIN RELATIONSHIPS AND TRANSACTIONS. 61
THE LESSEE............................. 61
PRINCIPAL SHAREHOLDERS................. 63
DESCRIPTION OF SHARES OF BENEFICIAL
  INTEREST............................. 63
CERTAIN PROVISIONS OF MARYLAND LAW
  AND OF THE COMPANY'S DECLARATION OF
  TRUST AND BYLAWS..................... 66
SHARES AVAILABLE FOR FUTURE SALE....... 70
PARTNERSHIP AGREEMENT.................. 71
FEDERAL INCOME TAX CONSEQUENCES........ 73
UNDERWRITING........................... 88
EXPERTS................................ 89
REPORTS TO SHAREHOLDERS................ 89
LEGAL MATTERS.......................... 89
ADDITIONAL INFORMATION................. 90
GLOSSARY............................... 91
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.

             2,666,667 Shares



            HERSHA HOSPITALITY
                   TRUST



               Common Shares
          of Beneficial Interest






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

                PROSPECTUS
              --------------








           ANDERSON & STRUDWICK
               INCORPORATED





                          , 1998






                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 31.  Other Expenses of Issuance and Distribution

      Set forth below is an estimate of the approximate amount of the fees and
expenses (other than sales commissions) payable by the Registrant in connection
with the issuance and distribution of the Common Shares.

   
Securities and Exchange Commission, registration fee.............. $   4,720
NASD filing fee...................................................     2,100
American Stock Exchange listing fee...............................    30,000
Printing and mailing..............................................    45,000
Accountant's fees and expenses....................................   140,000
Counsel fees and expenses.........................................   362,000
Miscellaneous.....................................................     3,180
                                                                   ---------
    Total......................................................... $ 587,000
                                                                   =========
    

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

      The  Declaration  of Trust of the  Company  authorizes  it, to the maximum
extent  permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former shareholder,  Trustee or officer or (b) any individual
who, while a Trustee of the Company and at the request of the Company, serves or
has served another real estate investment trust, corporation, partnership, joint
venture,  trust,  employee  benefit plan or any other  enterprise  as a trustee,
director,  officer or partner of such real estate investment trust, corporation,
partnership,  joint venture,  trust,  employee  benefit plan or other enterprise
from and against any claim or liability to which such person may become  subject
or which  such  person  may incur by reason of his status as a present or former
shareholder.  The  Bylaws of the  Company  obligate  it, to the  maximum  extent
permitted  by Maryland  law, to  indemnify  and to pay or  reimburse  reasonable
expenses in advance of final  disposition  of a proceeding to (a) any present or
former shareholder,  Trustee or officer 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 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 and
who is made a party to the proceeding by reason of his service in that capacity.
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 a
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 real estate  investment  trust to
indemnify and advance expenses to its trustees,  officers,  employees and agents
to the same  extent as  permitted  by the MGCL for  directors  and  officers  of
Maryland  corporations.  The MGCL permits a corporation to indemnity its present
and former directors and officers,  among others, against judgments,  penalties,
fines,  settlements  and  reasonable  expenses  actually  incurred  by  them  in
connection  with any  proceeding  to which they may be made a party by reason of
their service in those or other capacities unless it is established that (a) the
act or omission of the  director  or officer was  material to the matter  giving
rise to the proceeding and (i) was committed in bad faith or (ii) was the result
of active and  deliberate  dishonesty,  (b) the  director  or  officer  actually
received an improper  personal benefit in money,  property or services or (c) in
the case of any  criminal  proceeding,  the  director or officer had  reasonable
cause to believe  that the act or omission  was  unlawful.  However,  a Maryland
corporation  may not  indemnify  for an adverse  judgment in a suit by or in the
right of the  corporation  or for a  judgment  of  liability  on the basis  that
personal benefit was improperly  received,  unless in either case a court orders
indemnification  and then only for expenses.  In accordance  with the MGCL,  the
Bylaws of the Company  require  it, as a condition  to  advancing  expenses,  to
obtain  (a) a written  affirmation  by the  Trustee or officer of his good faith
belief that he has met the standard of conduct necessary for  indemnification by
the Company as authorized by the Bylaws and (b) a written statement by him or on
his behalf to repay the amount  paid or  reimbursed  by the  Company if it shall
ultimately be determined that the standard of conduct was not met.
    

Item 35.  Treatment of Proceeds from Shares Being Registered

      None.

Item 36.  Financial Statements and Exhibits

      (a) Financial Statements

          All other schedules are omitted because the required information is
not applicable or the information required has been disclosed in the financial
statements and related notes included in the Prospectus.

      (b) Exhibits

      Exhibit
      Number      Exhibit

   
       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 H. Shah,
                  David L. Desfor, Madhusudan I. Patni, Manahar Gandhi and
                  Shreenathji 


                                      II-2


                  Enterprises, Ltd., as Contributor, and Hersha Hospitality 
                  Limited Partnership, as Acquiror.
      10.4*       Contribution  Agreement,dated  as of June 3, 1998, between JSK
                  Associates,   Shanti  Associates,   Shreeji  Associates,  Kunj
                  Associates, Devi Associates, Neil H. Shah, David L. Desfor and
                  Shreenathji  Enterprises,  Ltd.  as  Contributor,  and  Hersha
                  Hospitality Limited Partnership, as Acquiror.
      10.5*       Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.6*       Contribution Agreement, dated as of June 3, 1998, between JSK
                  Associates, Shanti Associates, Shreeji Associates, Kunj
                  Associates, Neil H. Shah, David L. Desfor, Madhusudan I.
                  Patni, Manahar Gandhi and Shreenathji Enterprises, Ltd., as
                  Contributor, and Hersha Hospitality Limited Partnership, as
                  Acquiror.
      10.7*       Contribution Agreement, dated as of June 3, 1998, between JSK
                  Associates, Shanti Associates, Shreeji Associates, Kunj
                  Associates, Neil H. Shah, Madhusudan I. Patni and Shreenathji
                  Enterprises, Ltd., as Contributor, and Hersha Hospitality
                  Limited Partnership, as Acquiror.
      10.8*       Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.9*       Contribution Agreement, dated as of June 3, 1998, between JSK
                  Associates, Shanti Associates, Shreeji Associates, Kunj
                  Associates, Neil H. Shah, David L. Desfor and Shreenathji
                  Enterprises, Ltd., as Contributor, and Hersha Hospitality
                  Limited Partnership, as Acquiror.
      10.10*      Contribution Agreement, dated as of June 3, 1998, between 2144
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.11*      Contribution Agreement, dated as of June 3, 1998, between 144
                  Associates, 344 Associates, 544 Associates and 644 Associates,
                  Joint Tenants Doing Business as 2544 Associates, as
                  Contributor, and Hersha Hospitality Limited Partnership, as
                  Acquiror.
      10.12*      Contribution Agreement dated June 3, 1998, between Shree
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.13*      Contribution Agreement dated June 3, 1998, between 2144
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.14*      Contribution Agreement dated June 3, 1998, between 144
                  Associates, 344 Associates, 544 Associates and 644 Associates,
                  Joint Tenants Doing Business as 2544 Associates, as
                  Contributor, and Hersha Hospitality Limited Partnership, as
                  Acquiror.
      10.15*      Contribution  Agreement,  dated  June 3, 1998,  between  Shree
                  Associates, Devi Associates, Shreeji Associates, Madhusudan I.
                  Patni and Shreenathji Enterprises,  Ltd., as Contributor,  and
                  Hersha Hospitality Limited Partnership, as Acquiror.
      10.16*      Contribution Agreement, dated June 3, 1998, between Shree
                  Associates, as Contributor, and Hersha Hospitality Limited
                  Partnership, as Acquiror.
      10.17*      Form of Ground Lease
      10.18*      Form of Percentage Lease
      10.19*      Option  Agreement,  dated June 3, 1998,  between Hasu P. Shah,
                  Jay H. Shah,  Neil H. Shah,  Bharat C. Mehta,  Kanti D. Patel,
                  Rajendra  O.  Gandhi,   Kiran  P.  Patel,   David  L.  Desfor,
                  Madhusudan I. Patni and Manahar Gandhi, and Hersha Hospitality
                  Limited Partnership.
      10.20*      Administrative Services Agreement, dated June __, 1998,
                  between Hersha Hospitality Trust and Hersha Hospitality
                  Management, L.P.
      10.21*      Warrant  Agreement, dated _______ __, 1998, between Anderson &
                  Strudwick, Inc. and Hersha Hospitality Trust.
      10.22*      Warrant  Agreement,  dated June 3, 1998,  between 2744 
                  Associates,  L.P. and Hersha Hospitality Limited Partnership.
      10.23*      Hersha Hospitality Trust Option Plan
      10.24*      Hersha Hospitality Trust Non-Employee Trustees' Option Plan
      23.1        Consent of Hunton & Williams (included in Exhibits 5.1 and 
                  8.1)

                                      II-3
                                     


      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


- ------------
*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-4

                                  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 30th day of July, 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 30th day
of July, 1998 in the capacities indicated.

Signature                          Title
- ---------                          -----
/s/ Hasu P. Shah                    Chairman of the Board of Trustees, Chief
- ----------------                    Executive Officer and Trustee
    Hasu P. Shah                    (Principal Executive Officer)

   
/s/ Kiran P. Patel                  Chief Financial Officer and Treasurer
- ------------------                  (Principal Financial and Accounting Officer)
    Kiran P. Patel
    

                                      II-5




                                 EXHIBIT INDEX
                                 -------------
                                                                  Sequentially
Exhibit                       Document                            Numbered Page
- -------                       --------                            -------------

   
 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 H. Shah, David L. Desfor,
            Madhusudan I. Patni, Manahar Gandhi and Shreenathji Enterprises,
            Ltd., as Contributor, and Hersha Hospitality Limited Partnership, as
            Acquiror.
10.4*       Contribution  Agreement,  dated  as of June  3,  1998,  between  JSK
            Associates, Shanti Associates,  Shreeji Associates, Kunj Associates,
            Devi  Associates,  Neil H. Shah,  David L.  Desfor  and  Shreenathji
            Enterprises,  Ltd. as Contributor,  and Hersha  Hospitality  Limited
            Partnership, as Acquiror.

10.5*       Contribution Agreement, dated as of June 3, 1998, between 2144
            Associates, as Contributor, and Hersha Hospitality Limited
            Partnership, as Acquiror.
10.6*       Contribution Agreement, dated as of June 3, 1998, between JSK
            Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
            Neil H. Shah, David L. Desfor, Madhusudan I. Patni, Manahar Gandhi
            and Shreenathji Enterprises, Ltd., as Contributor, and Hersha
            Hospitality Limited Partnership, as Acquiror.
10.7*       Contribution Agreement, dated as of June 3, 1998, between JSK
            Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
            Neil H. Shah, Madhusudan I. Patni and Shreenathji Enterprises, Ltd.,
            as Contributor, and Hersha Hospitality Limited Partnership, as
            Acquiror.
10.8*       Contribution Agreement, dated as of June 3, 1998, between 2144
            Associates, as Contributor, and Hersha Hospitality Limited
            Partnership, as Acquiror.
10.9*       Contribution Agreement, dated as of June 3, 1998, between JSK
            Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
            Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
            Contributor, and Hersha Hospitality Limited Partnership, as
            Acquiror.
10.10*      Contribution Agreement, dated as of June 3, 1998, between 2144
            Associates, as Contributor, and Hersha Hospitality Limited
            Partnership, as Acquiror.
10.11*      Contribution Agreement, dated as of June 3, 1998, between 144
            Associates, 344 Associates, 544 Associates and 644 Associates, Joint
            Tenants Doing Business as 2544 Associates, as Contributor, and
            Hersha Hospitality Limited Partnership, as Acquiror.
10.12*      Contribution Agreement dated June 3, 1998, between Shree Associates,
            as Contributor, and Hersha Hospitality Limited Partnership, as
            Acquiror.
10.13*      Contribution Agreement dated June 3, 1998, between 2144 Associates,
            as Contributor, and Hersha Hospitality Limited Partnership, as
            Acquiror.
10.14*      Contribution Agreement dated June 3, 1998, between 144 Associates,
            344 Associates, 544 Associates and 644 Associates, Joint Tenants
            Doing Business as 2544 Associates, as Contributor, and Hersha
            Hospitality Limited Partnership, as Acquiror.
10.15*      Contribution   Agreement,   dated  June  3,  1998,   between   Shree
            Associates, Devi Associates, Shreeji Associates, Madhusudan I. Patni
            and  Shreenathji  Enterprises,  Ltd.,  as  Contributor,  and  Hersha
            Hospitality Limited Partnership, as Acquiror.

                                      II-6


10.16*      Contribution Agreement, dated June 3, 1998, between Shree
            Associates, as Contributor, and Hersha Hospitality Limited
            Partnership, as Acquiror.
10.17*      Form of Ground Lease
10.18*      Form of Percentage Lease
10.19*      Option  Agreement,  dated June 3, 1998,  between Hasu P. Shah,
            Jay H. Shah,  Neil H. Shah,  Bharat C. Mehta,  Kanti D. Patel,
            Rajendra  O.  Gandhi,   Kiran  P.  Patel,   David  L.  Desfor,
            Madhusudan I. Patni and Manahar Gandhi, and Hersha Hospitality
            Limited Partnership.
10.20*      Administrative  Services  Agreement,   dated  June  __,  1998,
            between  Hersha   Hospitality  Trust  and  Hersha  Hospitality
            Management, L.P.
10.21*      Warrant  Agreement,  dated ______ __, 1998,  between  Anderson &
            Strudwick, Inc. and Hersha Hospitality Trust.
10.22*      Warrant   Agreement,   dated  June  3,  1998,   between   2744
            Associates, L.P. and Hersha Hospitality Limited Partnership.
10.23*      Hersha Hospitality Trust Option Plan
10.24*      Hersha Hospitality Trust Non-Employee Trustees' Option Plan
23.1        Consent of Hunton & Williams (included in Exhibits 5.1 and 8.1)
23.2*       Consent of Moore Stephens, P.C.
24.1        Power of Attorney (included on signature page)
99.1        Consent of certain individuals to be named Trustee
- ---------------------
*Filed herewith.
    
                                      II-7