| Schedule of Hotel Dispositions and Assets Held for Sale |
The following table includes condensed financial information from disposed or derecognized hotel properties for the years ended December 31, 2025, 2024 and 2023 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, | | | | | | 2025 | | 2024 | | 2023 | Total hotel revenue | | | | | $ | 27,112 | | | $ | 102,694 | | | $ | 314,938 | | | Total hotel operating expenses | | | | | (21,205) | | | (72,758) | | | (215,729) | | | Property taxes, insurance and other | | | | | (1,993) | | | (7,691) | | | (19,045) | | | Depreciation and amortization | | | | | (6,801) | | | (14,363) | | | (45,103) | | | Impairment charges | | | | | (19,821) | | | — | | | — | | | Total operating expenses | | | | | (49,820) | | | (94,812) | | | (279,877) | | | Gain (loss) on consolidation of VIE and disposition of assets and hotel properties | | | | | 73,100 | | | 94,406 | | | 10,279 | | Gain (loss) on derecognition of assets | | | | | 39,054 | | | 167,177 | | | — | | | Operating income (loss) | | | | | 89,446 | | | 269,465 | | | 45,340 | | | Interest income | | | | | 86 | | | 419 | | | 435 | | | Interest expense and amortization of discounts and loan costs | | | | | (7,227) | | | (23,129) | | | (52,971) | | Interest expense associated with hotels in receivership | | | | | (39,038) | | | (45,592) | | | (39,178) | | | Write-off of premiums, loan costs and exit fees | | | | | (336) | | | (959) | | | (592) | | | Gain (loss) on extinguishment of debt | | | | | 77 | | | 2,774 | | | 53,386 | | | Income (loss) before income taxes | | | | | 43,008 | | | 202,978 | | | 6,420 | | | (Income) loss before income taxes attributable to redeemable noncontrolling interests in operating partnership | | | | | (654) | | | (2,385) | | | (73) | | | Net income (loss) attributable to the Company | | | | | $ | 42,354 | | | $ | 200,593 | | | $ | 6,347 | |
The major classes of assets and liabilities related to assets held for sale included in the consolidated balance sheets were as follows: | | | | | | | | | | | | | December 31, 2025 | | December 31, 2024 | | Assets | | | | Investments in hotel properties, gross | $ | 34,818 | | | $ | 110,295 | | Accumulated depreciation | (17,391) | | | (23,173) | | | Investments in hotel properties, net | 17,427 | | | 87,122 | | | Cash and cash equivalents | 671 | | | 15 | | | Restricted cash | — | | | 7,858 | | | Accounts receivable, net | 127 | | | 652 | | | Inventories | 45 | | | — | | | Deferred costs, net | 10 | | | — | | | | | | | | | | | | | | Prepaid expenses and other assets | 198 | | | 583 | | | | | | | | | | | Due from third-party hotel managers | — | | | 398 | | | Assets held for sale | $ | 18,478 | | | $ | 96,628 | | | | | | | Liabilities | | | | | Indebtedness, net | $ | 38,820 | | | $ | 97,368 | | | Accounts payable and accrued expenses | 2,044 | | | 1,389 | | | Accrued interest | 354 | | | 364 | | | Due to related parties, net | 9 | | | — | | | | | | | | | | | | | | | | | | | | | | Due from Ashford Inc. | 65 | | | 18 | | | | | | | Liabilities related to assets held for sale | $ | 41,292 | | | $ | 99,139 | | | | | |
|
| Schedule of Hotel Fair Value as a Result of Impairment Charges |
The following table presents the fair value of our hotel properties measured at fair value after the aforementioned non-recurring impairment charges as of December 31, 2025, and the related impairment charge recorded (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value as of December 31, 2025 | | Year Ended December 31, 2025 | | | Level 1 | | Level 2 | | Level 3 | | Total | | Impairment Charges | | | Hilton Alexandria Old Town | $ | — | | | $ | — | | | $ | 60,250 | | | $ | 60,250 | | | $ | 31,484 | | (1) | Hilton Santa Cruz Scotts Valley | $ | — | | | $ | — | | | $ | 22,100 | | | $ | 22,100 | | | $ | 16,344 | | (1) |
(1) The impairment charges were based on the estimated fair value of each applicable hotel property and were recorded during the year ended December 31, 2025.
|