Filed Pursuant to Rule 424(b)(3)

Registration No. 333-264456

APOLLO REALTY INCOME SOLUTIONS, INC.

SUPPLEMENT NO. 18 DATED APRIL 19, 2024

TO THE PROSPECTUS DATED APRIL 20, 2023

This prospectus supplement (this "Supplement") is part of and should be read in conjunction with the prospectus of Apollo Realty Income Solutions, Inc., dated April 20, 2023, (as supplemented to date, the "Prospectus"). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meaning as in the Prospectus. References herein to "we", "us", or "our" refer to Apollo Realty Income Solutions, Inc. and its consolidated subsidiaries unless the context specifically requires otherwise.

The purposes of this Supplement are as follows:

to disclose the transaction price for each class of our common stock sold in our current public offering as of May 1, 2024;
to disclose the calculation of our April 2, 2024 net asset value ("NAV") per share/unit for all share/unit classes; and
to provide an update on the status of our current public offering.

May 1, 2024 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of May 1, 2024 (and repurchases, if applicable, as of April 30, 2024) is as follows:

 

 

Transaction Price
 (per share)

 

Class S

 

$

20.8531

 

Class D

 

$

20.8531

 

Class I

 

$

20.7986

 

Class F-S

 

$

20.8531

 

Class F-D

 

$

20.8531

 

Class F-I

 

$

20.6492

 

Class A-I

 

$

20.9289

 

Class A-II

 

$

20.8836

 

Class A-III

 

$

20.8531

 

The transaction price for each of our Class I shares, Class F-I shares, Class A-I shares and Class A-II shares is equal to such class's NAV per share as of April 2, 2024. A detailed presentation of the NAV per share/unit is set forth below. As of April 2, 2024, we had not sold any Class S shares, Class D shares, Class F-S shares, Class F-D shares, or Class A-III shares. As a result, the transaction price for each of our Class S shares, Class D shares, Class F-S shares, Class F-D shares, and Class A-III shares is based on our total NAV per share as of April 2, 2024. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. The repurchase price, if applicable, for each share class equals the transaction price of such class.

April 2, 2024 NAV Per Share

NAV per share is calculated in accordance with the valuation guidelines approved by our board of directors. Our NAV per share is posted on our website at https://gwms.apollo.com/realtyincomesolutions and is made available on our toll-free, automated telephone line at 888-926-2688. Please refer to "Net Asset Value Calculation and Valuation Guidelines" in the Prospectus for important information about how our NAV is determined. The Adviser is ultimately responsible for determining our NAV.

Our total NAV presented in the following tables includes the NAV of our Class I shares, Class F-I shares, Class A-I shares, Class A-II shares, Class E shares and units of ARIS Operating Partnership L.P. (the "Operating Partnership") held by parties other than the Company. The following table provides a breakdown of the major components of our total NAV as of April 2, 2024 ($ and shares/units in thousands):

 


 

Components of NAV

 

April 2, 2024

 

Investments in real estate

 

$

176,100

 

Investments in real estate debt

 

 

475,304

 

Cash

 

 

126,948

 

Restricted Cash

 

 

11

 

Other assets

 

 

3,510

 

Mortgage notes at fair value, net of deferred financing costs

 

 

(35,555

)

Secured financings on investments in real estate debt, net

 

 

(22,254

)

Other liabilities

 

 

(5,137

)

Accrued performance participation allocation

 

 

(203

)

Management fee payable

 

 

(38

)

Net asset value

 

$

718,686

 

Number of outstanding shares/units

 

 

34,464

 

The following table provides a breakdown of our total NAV and NAV per share/unit by class as of April 2, 2024 ($ and shares/units in thousands, except per share/unit data):

NAV Per Share/Unit

Class I Shares

 

 

Class F-I Shares

 

 

Class A-I shares

 

 

Class A-II shares

 

 

Class E shares(1)

 

 

Third-party Operating Partnership Class A-I Units(2)

 

 

Third-party Operating Partnership Class E Units(2)

 

 

Total

 

Net asset value

$

5,722

 

 

$

142,055

 

 

$

145,721

 

 

$

310,183

 

 

$

4,249

 

 

$

108,822

 

 

$

1,934

 

 

$

718,686

 

Number of outstanding shares/units

 

275

 

 

 

6,879

 

 

 

6,963

 

 

 

14,853

 

 

 

202

 

 

 

5,200

 

 

 

92

 

 

 

34,464

 

NAV per share/unit as of April 2, 2024

$

20.7986

 

 

$

20.6492

 

 

$

20.9289

 

 

$

20.8836

 

 

$

20.9968

 

 

$

20.9289

 

 

$

20.9968

 

 

$

20.8531

 

 

___________

(1)
Class E shares of our common stock are offered to certain of Apollo's affiliates and employees in one or more private placements.
(2)
Includes the units of the Operating Partnership held by parties other than the Company.

Consistent with our disclosure in the Prospectus regarding our NAV calculation, our investments in real estate and real estate debt are initially valued at cost. Once we establish new values for our real estate investments, we provide information on key assumptions used in the discounted cash flow methodology and a sensitivity analysis related thereto. The valuations of our real properties as of April 2, 2024, excluding certain newly acquired properties that are held at cost which we believe reflects the fair value of such properties, were provided by the independent valuation advisor in accordance with our valuation procedures. Certain key assumptions that were used by the independent valuation advisor in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property types where we have multiple real estate investments. Once we own more than one retail property, we will include the key assumptions for such property type.

 

Property Type

 

Discount Rate

 

Exit Capitalization Rate

Industrial

 

8.0%

 

6.5%

A change in these assumptions or factors would impact the calculation of the value of our property investments. For example, assuming all other factors remain unchanged, the changes listed below would result in the following effects on our investment values:

 

Input

 

Hypothetical Change

 

Industrial Investment Values

Discount rate

 

0.25% Decrease

 

+2.08%

(weighted average)

 

0.25% Increase

 

(2.02)%

Exit Capitalization Rate

 

0.25% Decrease

 

+2.09%

(weighted average)

 

0.25% Increase

 

(1.93)%

 

 


 

Our total NAV presented in the following tables includes the NAV of our Class I shares, Class F-I shares, Class A-I shares, Class A-II shares, Class E shares and units of the Operating Partnership held by parties other than the Company. The following table provides a breakdown of the major components of our total NAV as of February 29, 2024 ($ and shares/units in thousands):

 

Components of NAV

 

February 29, 2024

 

Investments in real estate

 

$

175,600

 

Investments in real estate debt

 

 

451,384

 

Cash

 

 

38,082

 

Other assets

 

 

4,201

 

Mortgage notes at fair value, net of deferred financing costs

 

 

(35,270

)

Other liabilities

 

 

(5,434

)

Accrued performance participation allocation

 

 

(134

)

Management fee payable

 

 

(503

)

Net asset value

 

$

627,926

 

Number of outstanding shares/units

 

 

30,168

 

The following table provides a breakdown of our total NAV and NAV per share/unit by class as of February 29, 2024 ($ and shares/units in thousands, except per share/unit data):

NAV Per Share/Unit

 

Class I Shares

 

 

Class F-I Shares

 

 

Class A-I Shares

 

 

Class A-II Shares

 

 

Class E Shares(1)

 

 

Third-party Operating Partnership Class A-I Units(2)

 

 

Third-party Operating Partnership Class E Units(2)

 

 

Total

 

Net asset value

 

$

1,970

 

 

$

109,597

 

 

$

123,614

 

 

$

280,264

 

 

$

3,057

 

 

$

107,693

 

 

$

1,731

 

 

$

627,926

 

Number of outstanding shares/units

 

 

95

 

 

 

5,316

 

 

 

5,920

 

 

 

13,450

 

 

 

146

 

 

 

5,158

 

 

 

83

 

 

 

30,168

 

NAV per share/unit as of February 29, 2024

 

$

20.7999

 

 

$

20.6170

 

 

$

20.8798

 

 

$

20.8358

 

 

$

20.9454

 

 

$

20.8798

 

 

$

20.9454

 

 

$

20.8141

 

___________

(1)
Class E shares of our common stock are offered to certain of Apollo's affiliates and employees in one or more private placements.
(2)
Includes the units of the Operating Partnership held by parties other than the Company.

Status of Our Current Public Offering

As previously disclosed, we have registered with the Securities and Exchange Commission the offer and sale of a maximum of $5.0 billion in shares of our common stock in a continuous offering (the "Offering"), consisting of up to $4.0 billion in shares in our primary offering and up to $1.0 billion in shares pursuant to our distribution reinvestment plan. As of the date hereof, we have issued in the Offering approximately (i) 28,864,716 shares of our common stock (consisting of approximately 14,854,346 Class A-II shares, 6,900,578 Class A-I shares, 6,835,499 Class F-I shares, and 274,293 Class I shares) in our primary offering for total proceeds of approximately $587.9 million and (ii) 94,248 shares of our common stock (consisting of approximately 2,189 Class A-II shares, 53,011 Class A-I shares, 38,776 Class F-I shares, and 272 Class I shares) pursuant to our distribution reinvestment plan for a total value of approximately $1.9 million. No other classes of shares were issued or sold in the Offering as of the date hereof. We intend to continue selling shares in the Offering on a monthly basis. On April 2, 2024 (the "Exchange Date"), approximately 5,225,608 Class F-I shares were automatically exchanged for approximately 5,155,772 Class A-I shares at an exchange rate based on the NAV per share for our Class F-I shares and A-I shares as of the Exchange Date.