United States

Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 1-SA

 

SEMIANNUAL REPORT PURSUANT TO REGULATION A

 

For the fiscal semiannual period ended

June 30, 2026

 

ARRIVED STR, LLC

 

(Exact name of issuer as specified in its Certificate of Formation)

 

Delaware   88-3444701
(State or other jurisdiction of
incorporation or organization)
  (I.R.S. Employer
Identification No.)

 

1700 Westlake Avenue North, Suite 200

Seattle, WA 98109

(Full mailing address of principal executive offices)

 

814-277-4833

 

(Issuer’s telephone number)

 

www.arrived.com

 

(Issuer’s website)

 

 

 

 

 

 

TABLE OF CONTENTS

 

ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS   1
ITEM 2. OTHER INFORMATION   7
ITEM 3. FINANCIAL STATEMENTS   F-1
ITEM 4. EXHIBITS   8

 

i

 

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

The information contained in this Semiannual Report on Form 1-SA (this “Form 1-SA”) includes some statements that are not historical and that are considered “forward-looking statements.” Such forward-looking statements include, but are not limited to, statements regarding our development plans for our business; our strategies and business outlook; anticipated development of Arrived STR, LLC (the “Company”), Arrived Fund Manager, LLC (the “manager”), each series of our company and the Arrived platform (defined below); and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations). These forward-looking statements express the manager’s expectations, hopes, beliefs, and intentions regarding the future. In addition, without limiting the foregoing, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipates,” “believes,” “continue,” “could,” “estimates,” “expects,” “intends,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.

 

The forward-looking statements contained in this Form 1-SA are based on current expectations and beliefs concerning future developments that are difficult to predict. Neither our company nor the manager can guarantee future performance, or that future developments affecting our company, the manager or the Arrived platform will be as currently anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.

 

All forward-looking statements attributable to us are expressly qualified in their entirety by these risks and uncertainties. These risks and uncertainties, along with others, are detailed under the headings “Summary – Summary Risk Factors” and “Risk Factors” in our latest Offering Circular filed by the Company with the Securities and Exchange Commission (the “Commission”), as may be amended, and in our subsequent reports and offering statements filed from time to time with the Commission. Should one or more of these risks or uncertainties materialize, or should any of the parties’ assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. You should not place undue reliance on any forward-looking statements and should not make an investment decision based solely on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

 

ii

 

 

ITEM 1. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Overview

 

Arrived STR, LLC, a Delaware series limited liability company, was formed in July 2022 to permit public investment in individual residential properties. We believe people should have access to the wealth creation that real estate investment can provide. We believe in passive income, conservative debt, diversification, and aligned incentives.

 

Arrived is a marketplace for investing in real estate. We buy residential properties, divide them into multiple interests, and offer them as investments on a per interest basis through our web-based platform. Investors can manage their risk by spreading their investments across a portfolio of homes, and they can invest in real estate without needing to apply for mortgages or take on personal debt. Arrived does all of the work of sourcing, analyzing, maintaining, and managing all of the homes that we acquire. We analyze every home investment across several financial, market, and demographic characteristics to support our acquisition decision-making.

 

Every investment we make is an investment in the communities in which Arrived operates, alongside other like-minded individuals. As our community network grows, so does our access to investment and housing opportunities. Arrived arranges for a property manager to operate the properties as short-term rentals for guests who can also invest through the same process as any other member of the Arrived platform, becoming part owners of the homes they’re staying in at that time. By investing together, we align incentives towards creating value for everyone.

 

Since its formation in July 2022, our company has been engaged primarily in acquiring properties for its series offerings, developing the financial, offering and other materials to facilitate fundraising, and taking the steps necessary to effectuate the series offerings and management of the associated series properties. As of June 30, 2026, our company has acquired 29 properties.

 

Risk Factors

 

We face risks and uncertainties that could affect us and our business as well as the real estate industry generally. These risks are outlined under the heading “Risk Factors” beginning on page 13 in our Offering Circular, which may be accessed here, as the same may be updated from time to time by our future filings under Regulation A (“Regulation A”) of the Securities Act of 1933 (the “Securities Act”). In addition, new risks may emerge at any time, and we cannot predict such risks or estimate the extent to which they may affect our financial performance. These risks could result in a decrease in the value of the membership interests in each of the series of our company.

 

Emerging Growth Company

 

While we currently have no intention of making such an election, we may elect to become a public reporting company under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). If we elect to do so, we will be required to publicly report on an ongoing basis as an emerging growth company, as defined in the JOBS Act, under the reporting rules set forth under the Exchange Act. For so long as we remain an emerging growth company, we may take advantage of certain exemptions from various reporting requirements that are applicable to other Exchange Act reporting companies that are not emerging growth companies, including, but not limited to:

 

●not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act;

 

●being permitted to comply with reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and

 

●being exempt from the requirement to hold a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.

 

1

 

 

In addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We may elect to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable to those of companies that comply with such new or revised accounting standards.

 

We would expect to take advantage of these reporting exemptions until we are no longer an emerging growth company. We would remain an emerging growth company for up to five years, or until the earliest of (i) the last day of the first fiscal year in which our total annual gross revenues exceed $1.235 billion; (ii) the date that we become a large accelerated filer as defined in Rule 12b-2 under the Exchange Act, which would occur if the market value of our series interests held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter; or (iii) the date on which we have issued more than $1 billion in non-convertible debt during the preceding three-year period.

 

Distributions

 

The manager has sole discretion in determining what distributions of free cash flow, if any, are made to interest holders except as otherwise limited by law or the operating agreement. Our company expects the manager to make distributions of any free cash flow on a monthly or other periodic basis as determined by the manager. However, the manager may change the timing of distributions in its sole discretion. Investors will be required to update their personal information on a regular basis to make sure they receive all allocated distributions. We will utilize a “mobile wallet” feature for payment of distributions (the “Arrived Homes Wallet”). The Arrived Homes Wallet will be used to allow investors to pay for subscriptions, receive distributions and reinvest distributions.

 

Any distributions that we make directly impact the NAV for each of our series, by reducing the amount of our assets. Our goal is to provide a reasonably predictable and stable level of current income, through monthly or other periodic distributions, while at the same time maintaining a fair level of consistency in our NAV for each series. Over the course of your investment, your distributions plus the change in NAV per interest (either positive or negative) will produce your total return.

 

During the six months ended June 30, 2026 and 2025, distributions to investors were made by 12 and 28 series, respectively, totaling $204,190 and $279,228, respectively. For further details, please see Note 7, Members’ Equity – Distributions in our financial statements.

 

Critical Accounting Policies

 

Our accounting policies will conform with GAAP. The preparation of financial statements in conformity with GAAP will require us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. We intend to make these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We will continually test and evaluate our estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from our estimates and assumptions.

 

We believe our critical accounting policies govern the significant judgments and estimates used in the preparation of our financial statements. Please refer to Note 2, Summary of Significant Accounting Policies, included in the financial statements, for a more thorough discussion of our accounting policies and procedures.

 

2

 

 

Operating Results

 

Rental Income

 

Revenues are generated at the series level and are derived from leases on the series property. Rental income increased from $888,106 for the six months ended June 30, 2025 to $1,109,375 for the six months ended June 30, 2026, driven primarily by improved performance across the existing portfolio, including the return to full rental activity in certain properties that experienced vacancy periods in the prior period. All revenues generated during the six months ended June 30, 2026 and 2025 are listed in the table below:

 

Rental Income 
Series Name  June 30,
2026
   June 30,
2025
 
Ace  $58,862   $56,965 
Billingswood   17,303    19,815 
Cactus   64,500    58,020 
Cardinal   98,441    61,362 
Coolbaugh   28,390    5,025 
Hammock   45,034    33,811 
Havasu   27,091    19,616 
Hickorybear   13,967    21,324 
Kinlani   35,385    39,005 
Koi   81,300    72,693 
Lakeridge   24,723    16,708 
Lodge   38,567    38,705 
Longbranch   25,437    25,836 
Loop   21,612    15,386 
Mirage   14,149    11,702 
Myrtle   26,011    23,828 
Oasis   22,614    25,187 
Opry   28,188    28,947 
Orchard   19,424    16,230 
Palm   70,219    1,048 
Pasquin   18,307    15,253 
Pickler   95,125    82,413 
Pointbreak   34,773    30,049 
Regal   24,555    25,638 
Serenity   51,222    32,318 
Smokey   20,707    15,130 
Solstice   20,431    15,332 
Sugarcreek   17,548    13,094 
SuiteSpot   65,490    67,669 
   $1,109,375   $888,106 

 

3

 

 

Operating Expenses

 

The Company incurred the following operating expenses during the six months ended June 30, 2026 and 2025. The operating expenses incurred prior to the closing of an offering related to any of the series are being paid by our manager and are reimbursed by such series out of the gross offering proceeds upon closing of the relevant series offering. Such operating expenses include real estate taxes, property insurance, home ownership association fees and repairs and maintenance costs. Upon closing, each series becomes responsible for its own operating expenses. Total operating expenses increased from $1,377,191 for the six months ended June 30, 2025 to $1,631,432 for the six months ended June 30, 2026, primarily due to higher variable costs associated with increased occupancy (including cleaning, utilities, and short-term rental host/channel fees) and an increase in related-party management fees from $90,021 to $165,723, primarily reflecting the transition of properties to management under Arrived Property Manager, LLC, partially offset by a decrease in third-party management fees from $117,331 to $81,490. The following table summarizes the total operating expenses by series for the six months ended June 30, 2026 and 2025:

 

   Operating Expenses 
   June 30, 2026   June 30, 2025 
Series Name  Operating
Expenses
   Depreciation   Total
Expenses
   Operating
Expenses
   Depreciation   Total
Expenses
 
Ace  $42,636   $20,793   $63,428   $29,917   $20,258   $50,175 
Billingswood   33,162    41,942    75,104    39,189    33,723    72,912 
Cactus   41,491    20,761    62,252    32,320    20,761    53,080 
Cardinal   55,403    25,958    81,361    32,819    24,682    57,500 
Coolbaugh   43,526    18,537    62,063    24,388    18,537    42,925 
Hammock   41,255    12,511    53,766    30,415    12,511    42,926 
Havasu   41,499    23,379    64,878    35,513    22,240    57,753 
Hickorybear   30,317    17,391    47,708    23,052    17,391    40,443 
Kinlani   23,174    17,151    40,326    17,140    17,151    34,292 
Koi   46,054    31,333    77,386    35,779    31,333    67,111 
Lakeridge   27,263    14,015    41,278    19,051    14,015    33,067 
Lodge   53,801    27,106    80,907    38,241    27,106    65,347 
Longbranch   39,050    21,282    60,331    27,427    21,190    48,617 
Loop   26,351    19,113    45,464    18,839    19,113    37,952 
Mirage   32,173    11,304    43,477    51,803    10,154    61,957 
Myrtle   30,823    13,977    44,800    21,480    13,977    35,456 
Oasis   18,782    22,446    41,228    25,142    21,841    46,983 
Opry   25,840    16,530    42,370    24,176    16,530    40,705 
Orchard   29,370    16,690    46,060    18,144    16,690    34,834 
Palm   65,053    29,059    94,112    36,778    19,390    56,168 
Pasquin   31,739    18,731    50,470    19,576    17,944    37,519 
Pickler   46,010    29,528    75,538    35,018    29,528    64,546 
Pointbreak   20,354    13,237    33,591    28,218    12,117    40,335 
Regal   25,977    18,938    44,916    25,430    18,938    44,368 
Serenity   32,287    26,493    58,780    21,466    26,493    47,959 
Smokey   21,031    17,498    38,529    20,932    17,498    38,431 
Solstice   39,049    19,088    58,137    14,324    19,088    33,412 
Sugarcreek   19,175    11,608    30,783    13,230    11,608    24,838 
SuiteSpot   49,940    22,451    72,391    43,129    22,451    65,580 
   $1,032,585   $598,848   $1,631,432   $802,934   $574,257   $1,377,191 

 

4

 

 

Other Expenses

 

Interest expense increased from $193,241 for the six months ended June 30, 2025 to $211,908 for the six months ended June 30, 2026. The increase was driven primarily by a higher outstanding balance of operational notes, related party, which grew from $1,483,022 to $1,828,022 over the period, increasing interest on operational notes payable, related party from $31,269 to $49,936; mortgage interest was relatively flat period over period. The following table summarizes the total of such expenses incurred by each series during the six months ended June 30, 2026 and 2025.

 

OTHER EXPENSES 
Series Name  June 30,
2026
   June 30,
2025
 
Ace  $16,685   $16,451 
Billingswood   8,520    5,768 
Cactus   16,235    16,262 
Cardinal   11,478    11,896 
Coolbaugh   1,665    338 
Hammock   10,130    9,365 
Havasu   16,989    15,237 
Hickorybear   1,868    1,575 
Kinlani   -    - 
Koi   -    754 
Lakeridge   10,687    9,823 
Lodge   1,747    1,238 
Longbranch   349    - 
Loop   1,598    450 
Mirage   5,038    3,446 
Myrtle   2    - 
Oasis   20,549    18,783 
Opry   17,195    16,459 
Orchard   873    360 
Palm   15,358    13,349 
Pasquin   2,364    1,313 
Pickler   -    - 
Pointbreak   8,299    7,604 
Regal   18,210    17,789 
Serenity   15,891    15,891 
Smokey   483    - 
Solstice   -    - 
Sugarcreek   9,693    8,828 
SuiteSpot   -    263 
   $211,908   $193,241 

 

5

 

 

Liquidity and Capital Resources

 

From inception, our manager has financed the business activities of each series. Upon the first closing of a particular series offering, the manager is reimbursed out of the proceeds of the relevant offering. Until such time as the series have the capacity to generate cash flows from operations, our manager may cover any deficits through capital contributions, which may be reimbursed upon closing of the relevant offering.

 

As discussed in Note 3 to the consolidated financial statements, the Company’s ability to continue as a going concern is dependent upon the ability to generate cash flow from rental activities and/or obtain financing from the manager. Management believes that the continued support of the manager and the cash generated from rental operations will provide sufficient liquidity to meet the Company’s obligations. However, there can be no assurance that these plans will be successful.

 

As of June 30, 2026, the Company’s material capital commitments consisted primarily of $4,721,619 in outstanding mortgage payables, net, and $1,828,022 in outstanding operational notes, related party, which the Company anticipates satisfying from rental cash flows and/or refinancing, as further described in Note 5 and Note 6 to the financial statements.

 

Cash and Cash Equivalents

 

Cash is held at the series level. Any material differences in cash balances are the result of cash received from net proceeds from operations, financing received from the issuance of membership interests from each series, and receipts and/or repayments of amounts due to related parties. Cash increased from $312,498 as of December 31, 2025 to $341,489 as of June 30, 2026, primarily driven by proceeds from operational notes, related party of $345,000, partially offset by distributions of $204,190, purchases of property improvements of $61,229 and net cash used in operating activities of $50,589.

 

The following table summarizes the cash and cash equivalents by series as of June 30, 2026 and December 31, 2025:

 

Cash & Cash Equivalents 
Series Name  June 30,
2026
   December 31,
2025
 
Ace  $7,689   $861 
Billingswood   3,829    - 
Cactus   7,780    1,747 
Cardinal   12,060    9,012 
Coolbaugh   4,958    2,824 
Hammock   10,845    1,921 
Havasu   1,212    1,386 
Hickorybear   3,744    3,781 
Kinlani   29,803    29,334 
Koi   27,981    11,693 
Lakeridge   1,274    4,399 
Lodge   2,436    20,032 
Longbranch   4,405    10,214 
Loop   4,834    8,783 
Mirage   4,439    41 
Myrtle   6,877    8,402 
Oasis   6,924    5,214 
Opry   2,928    6,292 
Orchard   1,641    4,532 
Palm   13,104    1,350 
Pasquin   699    1,179 
Pickler   86,917    75,886 
Pointbreak   9,723    145 
Regal   2,283    5,875 
Serenity   40,385    39,029 
Smokey   2,991    7,005 
Solstice   26,342    40,833 
Sugarcreek   613    2,607 
SuiteSpot   12,777    8,120 
   $341,489   $312,498 

 

6

 

 

Plan of Operations

 

We intend to hold and manage the series properties for five to fifteen years, during which time we will operate the series properties as short-term rental income properties. During this period, we intend to distribute any free cash flow to investors.

 

As each of our properties reaches what we believe to be its optimum value, we will consider disposing of the property. The determination of when a particular property should be sold or otherwise disposed of will be made after consideration of relevant factors, including prevailing and projected economic conditions, whether the value of the property is anticipated to appreciate or decline substantially, local regulatory changes, environmental and other factors that may reduce the desirability of short-term rentals in a particular market, and how operating history may impact the potential sales price. The manager may determine that it is in the best interests of members to sell a property earlier than five years or to hold a property for more than fifteen years.

 

As of the current date, we do not know how many series we will be offering. However, in any case, the aggregate dollar amount of all of the series interests that we will sell within the 12-month period will not exceed the maximum amount allowed under Regulation A. It is anticipated that the proceeds from any offerings closed during the next twelve months will be used to acquire additional properties.

 

Trend Information

 

Our results of operations are affected by a variety of factors, including conditions in the financial markets and the economic and political environments, particularly in the United States. Global economic conditions, including political environments, financial market performance, interest rates, credit spreads or other conditions beyond our control are unpredictable and could negatively affect the value of the series properties, our ability to acquire and manage short-term rentals and the success of our current and future offerings. In addition to the aforementioned macroeconomic trends, we believe the following factors will influence our future performance:

 

-Elevated interest rates or fluctuations in interest rates may have a negative effect on the demand for our offerings due to the attractiveness of alternative investments.

 

-The continuing increase in prices in the United States housing market may result in difficulties in sourcing properties and meeting demand for our offerings.

 

-Sustained levels of remote and hybrid work arrangements may lead to greater rental activity in our target markets.

 

ITEM 2. OTHER INFORMATION

 

None.

 

7

 

 

ITEM 3. FINANCIAL STATEMENTS

 

ARRIVED STR, LLC AND ITS SERIES

 

UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

 

AS OF AND FOR THE SIX MONTHS ENDED JUNE 30, 2026 AND 2025

 

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2026 (UNAUDITED)   F-2
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)   F-7
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-12
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-17
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-22
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-27
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2026 (UNAUDITED)   F-32
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2025 (UNAUDITED)   F-37
NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS   F-42

 

F-1

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

    Ace     Billingswood     Cactus     Cardinal     Coolbaugh     Hammock  
ASSETS                                    
Current assets                                    
Cash   $ 7,689     $ 3,829     $ 7,780     $ 12,060     $ 4,958     $ 10,845  
Other receivables     17,150       -       -       4,213       -       -  
Prepaid expenses     -       2,412       2,504       9,687       1,816       7,600  
Due from (to) third party property managers     -       1,079       1,199       1,277       2,871       3,786  
Due from related parties, property manager     -       2,149       -       -       -       -  
Due from related parties     -       -       -       -       1,252       -  
Total current assets     24,839       9,470       11,483       27,236       10,897       22,231  
Property and equipment, net     975,559       917,221       964,760       744,963       445,591       502,520  
Total assets   $ 1,000,398     $ 926,691     $ 976,243     $ 772,199     $ 456,488     $ 524,750  
                                                 
LIABILITIES AND MEMBERS’ EQUITY                                                
Current liabilities                                                
Accrued expenses   $ 4,021     $ 9,782     $ 10,533     $ 4,146     $ 5,018     $ 21,054  
Due from (to) third party property managers     9,035       -       -       -       -       -  
Due from related parties, property manager     -       -       -       -       15,163       7,443  
Due to (from) related parties     18,629       30,629       22,215       27,897       -       9,196  
Total current liabilities     31,685       40,411       32,748       32,043       20,181       37,693  
Mortgage payable, net     432,626       -       437,618       306,355       -       225,338  
Operational notes, related party     59,000       291,900       14,300       30,100       63,300       74,200  
Total liabilities     523,311       332,311       484,666       368,498       83,481       337,231  
Members’ equity                                                
Members’ capital     652,139       1,065,859       652,415       448,220       615,510       543,113  
Accumulated deficit     (175,052 )     (471,479 )     (160,838 )     (44,519 )     (242,503 )     (355,593 )
Total members’ equity     477,087       594,380       491,578       403,701       373,007       187,520  
Total liabilities and members’ equity   $ 1,000,398     $ 926,691     $ 976,243     $ 772,199     $ 456,488     $ 524,750  

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-2

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

    Havasu     Hickorybear     Kinlani     Koi     Lakeridge     Lodge  
ASSETS                                    
Current assets                                    
Cash   $ 1,212     $ 3,744     $ 29,803     $ 27,981     $ 1,274     $ 2,436  
Other receivables     -       -       -       -       -       -  
Prepaid expenses     2,647       4,097       1,920       2,171       1,229       4,897  
Due from (to) third party property managers     -       -       6,150       530       2,109       31  
Due from related parties, property manager     -       221       -       -       4,894       9,136  
Due from related parties     -       -       -       -       -       -  
Total current assets     3,859       8,061       37,872       30,682       9,506       16,500  
Property and equipment, net     987,233       690,025       709,934       721,682       534,385       976,342  
Total assets   $ 991,091     $ 698,086     $ 747,806     $ 752,364     $ 543,891     $ 992,842  
                                                 
LIABILITIES AND MEMBERS’ EQUITY                                                
Current liabilities                                                
Accrued expenses   $ 18,584     $ 5,074     $ 3,314     $ 3,166     $ 10,843     $ 6,885  
Due from (to) third party property managers     2,543       -       -       -       -       -  
Due from related parties, property manager     2,321       -       -       -       -       -  
Due to (from) related parties     4,415       9,024       15,887       20,162       10,610       19,361  
Total current liabilities     27,863       14,098       19,201       23,328       21,454       26,246  
Mortgage payable, net     469,154       -       -       -       280,500       -  
Operational notes, related party     70,800       73,700       -       -       48,500       48,900  
Total liabilities     567,817       87,798       19,201       23,328       350,453       75,146  
Members’ equity                                                
Members’ capital     749,949       838,720       745,619       819,830       404,681       1,184,614  
Accumulated deficit     (326,674 )     (228,432 )     (17,015 )     (90,795 )     (211,243 )     (266,918 )
Total members’ equity     423,274       610,288       728,605       729,035       193,438       917,696  
Total liabilities and members’ equity   $ 991,091     $ 698,086     $ 747,806     $ 752,364     $ 543,891     $ 992,842  

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-3

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

    Longbranch     Loop     Mirage     Myrtle     Oasis     Opry  
ASSETS                                    
Current assets                                    
Cash   $ 4,405     $ 4,834     $ 4,439     $ 6,877     $ 6,924     $ 2,928  
Other receivables     4,544       51       -       -       7,464       -  
Prepaid expenses     5,071       1,944       1,653       4,114       11,097       2,537  
Due from (to) third party property managers     20       -       -       -       -       -  
Due from related parties, property manager     -       4,283       -       -       2,665       6,628  
Due from related parties     -       -       -       -       -       -  
Total current assets     14,040       11,111       6,092       10,991       28,151       12,093  
Property and equipment, net     785,341       642,849       584,250       401,901       919,300       1,011,086  
Total assets   $ 799,381     $ 653,961     $ 590,343     $ 412,892     $ 947,451     $ 1,023,179  
                                                 
LIABILITIES AND MEMBERS’ EQUITY                                                
Current liabilities                                                
Accrued expenses   $ 5,084     $ 5,092     $ 6,629     $ 4,916     $ 7,217     $ 13,819  
Due from (to) third party property managers     -       -       2,817       -       -       77  
Due from related parties, property manager     897       -       6,990       713       -       -  
Due to (from) related parties     10,973       8,708       3,677       5,343       2,724       13,255  
Total current liabilities     16,954       13,800       20,113       10,971       9,941       27,152  
Mortgage payable, net     -       -       -       -       478,313       458,343  
Operational notes, related party     17,000       48,200       173,000       8,600       157,200       27,400  
Total liabilities     33,954       62,000       193,113       19,571       645,454       512,894  
Members’ equity                                                
Members’ capital     931,460       778,750       717,885       547,784       574,444       756,253  
Accumulated deficit     (166,034 )     (186,790 )     (320,655 )     (154,463 )     (272,447 )     (245,969 )
Total members’ equity     765,427       591,961       397,230       393,321       301,998       510,285  
Total liabilities and members’ equity   $ 799,381     $ 653,961     $ 590,343     $ 412,892     $ 947,451     $ 1,023,179  

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-4

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

    Orchard     Palm     Pasquin     Pickler     Pointbreak     Regal  
ASSETS                                    
Current assets                                    
Cash   $ 1,641     $ 13,104     $ 699     $ 86,917     $ 9,723     $ 2,283  
Other receivables     -       -       -       -       11,397       -  
Prepaid expenses     1,398       10,594       1,565       2,390       -       2,499  
Due from (to) third party property managers     1,694       -       655       146       -       -  
Due from related parties, property manager     4,517       478       -       -       -       2,961  
Due from related parties     -       -       649       -       4,791       -  
Total current assets     9,249       24,175       3,567       89,453       25,910       7,744  
Property and equipment, net     522,244       696,947       471,184       1,053,029       373,512       892,513  
Total assets   $ 531,493     $ 721,122     $ 474,751     $ 1,142,482     $ 399,423     $ 900,256  
                                                 
LIABILITIES AND MEMBERS’ EQUITY                                                
Current liabilities                                                
Accrued expenses   $ 2,898     $ 30,957     $ 3,875     $ 3,202     $ 7,137     $ 11,412  
Due from (to) third party property managers     -       -       -       -       -       -  
Due from related parties, property manager     -       -       5,261       -       6,164       -  
Due to (from) related parties     8,345       16,591       -       24,265       -       10,899  
Total current liabilities     11,243       47,548       9,136       27,467       13,301       22,311  
Mortgage payable, net     -       310,287       -       -       153,672       471,438  
Operational notes, related party     25,900       256,822       82,300       -       108,000       23,600  
Total liabilities     37,143       614,657       91,436       27,467       274,973       517,349  
Members’ equity                                                
Members’ capital     704,032       541,348       631,074       1,104,655       379,459       643,559  
Accumulated deficit     (209,682 )     (434,883 )     (247,759 )     10,360       (255,009 )     (260,651 )
Total members’ equity     494,350       106,465       383,315       1,115,015       124,450       382,908  
Total liabilities and members’ equity   $ 531,493     $ 721,122     $ 474,751     $ 1,142,482     $ 399,423     $ 900,256  

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-5

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2026

 

    Serenity     Smokey     Solstice     Sugarcreek     SuiteSpot     Consolidated  
ASSETS                                    
Current assets                                    
Cash   $ 40,385     $ 2,991     $ 26,342     $ 613     $ 12,777     $ 341,489  
Other receivables     -       -       -       -       -       44,820  
Prepaid expenses     2,389       1,988       1,998       1,011       2,354       95,582  
Due from (to) third party property managers     -       -       -       998       -       22,543  
Due from related parties, property manager     -       3,389       5,518       4,758       5,656       57,253  
Due from related parties     -       -       -       -       -       6,692  
Total current assets     42,773       8,368       33,858       7,379       20,787       568,379  
Property and equipment, net     1,011,617       701,716       709,708       404,117       865,759       21,217,287  
Total assets   $ 1,054,390     $ 710,084     $ 743,566     $ 411,495     $ 886,546     $ 21,785,666  
                                                 
LIABILITIES AND MEMBERS’ EQUITY                                                
Current liabilities                                                
Accrued expenses   $ 6,640     $ 2,814     $ 6,022     $ 6,789     $ 3,937     $ 230,863  
Due from (to) third party property managers     1,553       315       75       -       -       16,416  
Due from related parties, property manager     -       -       -       -       -       44,952  
Due to (from) related parties     19,507       9,648       7,717       5,261       19,283       354,219  
Total current liabilities     27,700       12,776       13,814       12,050       23,221       646,450  
Mortgage payable, net     489,465       -       -       208,513       -       4,721,619  
Operational notes, related party     -       13,900       -       92,200       19,200       1,828,022  
Total liabilities     517,166       26,676       13,814       312,762       42,421       7,196,090  
Members’ equity                                                
Members’ capital     745,824       849,139       867,072       305,680       1,017,298       20,816,385  
Accumulated deficit     (208,600 )     (165,731 )     (137,320 )     (206,946 )     (173,172 )     (6,226,809 )
Total members’ equity     537,224       683,408       729,752       98,733       844,125       14,589,576  
Total liabilities and members’ equity   $ 1,054,390     $ 710,084     $ 743,566     $ 411,495     $ 886,546     $ 21,785,666  

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-6

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
ASSETS                        
Current assets:                              
Cash  $861   $-   $1,747   $9,012   $2,824   $1,921 
Other receivables   -    -    -    -    -    - 
Prepaid expenses   14,072    -    -    10,289    -    - 
Due from related parties   -    -    -    -    736    - 
Due from related parties, property manager   -    -    -    -    -    - 
Due from third party property manager   4,311    1,120    8,309    12,215    4,355    4,634 
Total current assets   19,244    1,120    10,056    31,516    7,915    6,555 
Property and equipment, net   996,351    943,412    985,521    751,776    455,382    515,031 
Total assets  $1,015,595   $944,533   $995,577   $783,292   $463,297   $521,586 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $-   $23,088   $7,600   $1,869   $1,855   $21,482 
Due to related parties, property manager   -    -    -    -    1,897    4,731 
Due to related parties   15,548    36,044    18,986    22,837    -    1,538 
Total current liabilities   15,548    59,132    26,586    24,705    3,752    27,751 
Mortgage payable, net   432,467    -    436,517    306,239    -    224,753 
Operational notes, related party   59,000    224,700    15,300    31,100    51,200    62,700 
Total liabilities   507,015    283,832    478,403    362,044    54,952    315,204 
Members’ equity                              
Members’ capital   662,381    1,065,859    664,024    471,369    615,510    543,113 
Accumulated deficit   (153,800)   (405,158)   (146,851)   (50,121)   (207,165)   (336,730)
Total members’ equity   508,580    660,701    517,174    421,248    408,345    206,382 
Total liabilities and members’ equity  $1,015,595   $944,533   $995,577   $783,292   $463,297   $521,586 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-7

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
ASSETS                        
Current assets:                              
Cash  $1,386   $3,781   $29,334   $11,693   $4,399   $20,032 
Other receivables   -    -    -    -    -    - 
Prepaid expenses   -    -    -    -    -    - 
Due from related parties   -    -    -    -    -    - 
Due from related parties, property manager   -    -    -    -    -    - 
Due from third party property manager   3,054    5,449    13,601    11,794    4,909    15,208 
Total current assets   4,440    9,230    42,936    23,488    9,308    35,240 
Property and equipment, net   1,010,611    707,416    727,085    753,015    548,400    1,003,448 
Total assets  $1,015,052   $716,646   $770,021   $776,503   $557,709   $1,038,689 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $7,998   $498   $3,195   $2,859   $7,371   $271 
Due to related parties, property manager   -    -    -    -    1,028    - 
Due to related parties   7,231    12,850    11,633    13,087    337    21,308 
Total current liabilities   15,229    13,348    14,828    15,946    8,736    21,578 
Mortgage payable, net   467,972    -    -    -    279,793    - 
Operational notes, related party   53,800    57,400    -    -    48,500    53,900 
Total liabilities   537,001    70,748    14,828    15,946    337,030    75,478 
Members’ equity                              
Members’ capital   749,949    838,720    767,267    855,265    404,681    1,186,041 
Accumulated deficit   (271,898)   (192,822)   (12,074)   (94,709)   (184,001)   (222,831)
Total members’ equity   478,050    645,897    755,193    760,557    220,679    963,210 
Total liabilities and members’ equity  $1,015,052   $716,646   $770,021   $776,503   $557,709   $1,038,689 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-8

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
ASSETS                        
Current assets:                              
Cash  $10,214   $8,783   $41   $8,402   $5,214   $6,292 
Other receivables   4,544    51    -    -    -    - 
Prepaid expenses   732    -    512    -    12,038    - 
Due from related parties   -    31,935    -    -    24,017    5,707 
Due from related parties, property manager   -    -    -    1,301    -    - 
Due from third party property manager   11,819    -    3,076    -    -    - 
Total current assets   27,309    40,769    3,628    9,704    41,268    11,999 
Property and equipment, net   801,122    661,962    595,554    415,878    929,658    1,027,615 
Total assets  $828,432   $702,731   $599,183   $425,582   $970,926   $1,039,615 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $-   $2,452   $6,054   $7,339   $1,083   $13,053 
Due to related parties, property manager   -    32,760    -    -    34,145    10,814 
Due to related parties   15,937    -    6,633    6,132    -    - 
Total current liabilities   15,937    35,211    12,687    13,471    35,228    23,867 
Mortgage payable, net   -    -    -    -    478,138    457,188 
Operational notes, related party   10,700    49,200    154,900    -    116,400    16,900 
Total liabilities   26,637    84,411    167,587    13,471    629,765    497,954 
Members’ equity                              
Members’ capital   932,585    779,660    717,885    547,784    574,444    756,253 
Accumulated deficit   (130,790)   (161,340)   (286,289)   (135,673)   (233,284)   (214,592)
Total members’ equity   801,795    618,320    431,596    412,111    341,160    541,661 
Total liabilities and members’ equity  $828,432   $702,731   $599,183   $425,582   $970,926   $1,039,615 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-9

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
ASSETS                        
Current assets:                              
Cash  $4,532   $1,350   $1,179   $75,886   $145   $5,875 
Other receivables   -    -    -    -    -    - 
Prepaid expenses   142    -    -    -    5,432    - 
Due from related parties   -    -    3,107    -    6,127    3,895 
Due from related parties, property manager   206    -    -    -    -    - 
Due from third party property manager   6,076    2,958    2,226    18,387    -    - 
Total current assets   10,955    4,308    6,512    94,273    11,704    9,770 
Property and equipment, net   538,934    726,006    489,915    1,082,557    386,749    911,451 
Total assets  $549,889   $730,314   $496,427   $1,176,830   $398,453   $921,221 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $-   $17,133   $2,271   $2,783   $8,058   $9,574 
Due to related parties, property manager   -    2,015    3,613    -    12,729    7,019 
Due to related parties   301    103,823    -    16,449    -    - 
Total current liabilities   301    122,971    5,885    19,231    20,788    16,592 
Mortgage payable, net   -    309,506    -    -    153,599    470,250 
Operational notes, related party   26,900    152,122    72,700    -    92,500    12,900 
Total liabilities   27,201    584,599    78,585    19,231    266,886    499,742 
Members’ equity                              
Members’ capital   704,860    541,348    631,074    1,166,826    379,459    643,559 
Accumulated deficit   (182,172)   (395,633)   (213,231)   (9,227)   (247,893)   (222,080)
Total members’ equity   522,688    145,715    417,842    1,157,599    131,567    421,479 
Total liabilities and members’ equity  $549,889   $730,314   $496,427   $1,176,830   $398,453   $921,221 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-10

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2025 (DERIVED FROM AUDITED FINANCIAL STATEMENTS)

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
ASSETS                        
Current assets:                              
Cash  $39,029   $7,005   $40,833   $2,607   $8,120   $312,498 
Other receivables   -    -    -    -    -    4,595 
Prepaid expenses   -    -    4,979    -    1,013    49,208 
Due from related parties   -    9,127    -    4,933    -    89,584 
Due from related parties, property manager   -    -    -    -    2,687    4,194 
Due from third party property manager   14,010    -    869    3,605    -    151,987 
Total current assets   53,039    16,132    46,682    11,145    11,820    612,067 
Property and equipment, net   1,038,110    719,215    728,796    415,725    888,210    21,754,906 
Total assets  $1,091,149   $735,347   $775,478   $426,869   $900,030   $22,366,973 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $6,323   $7,220   $2,026   $5,771   $3,090   $172,314 
Due to related parties, property manager   -    11,513    -    5,349    -    127,614 
Due to related parties   13,939    -    5,994    -    13,045    343,651 
Total current liabilities   20,261    18,733    8,020    11,120    16,135    643,579 
Mortgage payable, net   488,233    -    -    207,988    -    4,712,641 
Operational notes, related party   -    14,900    -    86,100    19,200    1,483,022 
Total liabilities   508,494    33,633    8,020    305,207    35,335    6,839,241 
Members’ equity                              
Members’ capital   767,804    849,139    867,072    305,680    1,030,966    21,020,576 
Accumulated deficit   (185,150)   (147,425)   (99,614)   (184,018)   (166,270)   (5,492,844)
Total members’ equity   582,654    701,713    767,458    121,662    864,695    15,527,731 
Total liabilities and members’ equity  $1,091,149   $735,347   $775,478   $426,869   $900,030   $22,366,973 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-11

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Rental income  $58,862   $17,303   $64,500   $98,441   $28,390   $45,034 
                               
Operating expenses:                              
Depreciation   20,793    41,942    20,761    25,958    18,537    12,511 
Insurance   1,636    1,551    1,612    1,567    536    5,705 
Management fees   8,884    -    9,474    14,655    -    - 
Management fees, related party   2,943    4,206    3,225    4,922    6,998    11,059 
Repairs & maintenance   7,652    8,766    10,057    12,188    16,865    6,985 
Property taxes   3,669    (7,629)   1,894    2,069    5,202    5,296 
Other operating expenses   17,852    26,270    15,231    20,001    13,926    12,211 
Total operating expenses   63,428    75,104    62,252    81,361    62,063    53,766 
                               
Income (loss) from operations   (4,566)   (57,801)   2,249    17,080    (33,673)   (8,732)
                               
Other expenses                              
Interest expense   16,685    8,520    16,235    11,478    1,665    10,130 
Total other expenses   16,685    8,520    16,235    11,478    1,665    10,130 
                               
Net income (loss)  $(21,251)  $(66,321)  $(13,987)  $5,602   $(35,338)  $(18,862)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-12

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Rental income  $27,091   $13,967   $35,385   $81,300   $24,723   $38,567 
                               
Operating expenses:                              
Depreciation   23,379    17,391    17,151    31,333    14,015    27,106 
Insurance   2,002    2,892    1,235    1,396    1,199    3,433 
Management fees   2,617    968    5,309    12,038    -    2,802 
Management fees, related party   3,302    2,135    1,769    4,065    5,861    6,030 
Repairs & maintenance   12,501    4,862    2,997    8,481    8,217    12,548 
Property taxes   2,261    3,291    2,112    2,034    4,212    6,028 
Other operating expenses   18,815    16,168    9,752    18,039    7,773    22,960 
Total operating expenses   64,878    47,708    40,326    77,386    41,278    80,907 
                               
Income (loss) from operations   (37,787)   (33,741)   (4,940)   3,914    (16,555)   (42,340)
                               
Other expenses                              
Interest expense   16,989    1,868    -    -    10,687    1,747 
Total other expenses   16,989    1,868    -    -    10,687    1,747 
                               
Net income (loss)  $(54,776)  $(35,609)  $(4,940)  $3,914   $(27,241)  $(44,087)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-13

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Rental income  $25,437   $21,612   $14,149   $26,011   $22,614   $28,188 
                               
Operating expenses:                              
Depreciation   21,282    19,113    11,304    13,977    22,446    16,530 
Insurance   3,640    2,154    1,260    3,745    (2,285)   2,282 
Management fees   2,058    -    654    -    -    - 
Management fees, related party   3,730    5,403    2,634    6,323    5,634    6,967 
Repairs & maintenance   6,179    2,162    6,229    3,673    1,094    (625)
Property taxes   4,212    9,306    4,357    6,127    5,004    7,905 
Other operating expenses   19,231    7,326    17,039    10,956    9,335    9,312 
Total operating expenses   60,331    45,464    43,477    44,800    41,228    42,370 
                               
Income (loss) from operations   (34,894)   (23,852)   (29,328)   (18,788)   (18,614)   (14,182)
                               
Other expenses                              
Interest expense   349    1,598    5,038    2    20,549    17,195 
Total other expenses   349    1,598    5,038    2    20,549    17,195 
                               
Net income (loss)  $(35,243)  $(25,450)  $(34,366)  $(18,790)  $(39,163)  $(31,376)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-14

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Rental income  $19,424   $70,219   $18,307   $95,125   $34,773   $24,555 
                               
Operating expenses:                              
Depreciation   16,690    29,059    18,731    29,528    13,237    18,938 
Insurance   1,179    8,296    1,394    1,538    4,281    2,244 
Management fees   -    -    -    14,365    -    - 
Management fees, related party   4,576    17,515    4,517    4,756    7,953    5,959 
Repairs & maintenance   9,236    12,629    10,823    7,359    (535)   4,319 
Property taxes   6,479    9,269    3,049    2,102    3,368    3,812 
Other operating expenses   7,900    17,343    11,956    15,889    5,287    9,644 
Total operating expenses   46,060    94,112    50,470    75,538    33,591    44,916 
                               
Income (loss) from operations   (26,637)   (23,892)   (32,163)   19,587    1,182    (20,361)
                               
Other expenses                              
Interest expense   873    15,358    2,364    -    8,299    18,210 
Total other expenses   873    15,358    2,364    -    8,299    18,210 
                               
Net income (loss)  $(27,510)  $(39,250)  $(34,527)  $19,587   $(7,117)  $(38,571)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-15

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Rental income  $51,222   $20,707   $20,431   $17,548   $65,490   $1,109,375 
                               
Operating expenses:                              
Depreciation   26,493    17,498    19,088    11,608    22,451    598,848 
Insurance   1,537    1,553    1,311    969    2,243    62,106 
Management fees   7,683    -    (17)   -    -    81,490 
Management fees, related party   2,561    5,017    5,066    4,227    16,372    165,723 
Repairs & maintenance   4,998    1,694    8,886    5,501    9,010    204,751 
Property taxes   2,995    1,591    885    1,564    7,569    110,032 
Other operating expenses   12,513    11,176    22,919    6,915    14,745    408,483 
Total operating expenses   58,780    38,529    58,137    30,783    72,391    1,631,432 
                               
Income (loss) from operations   (7,558)   (17,822)   (37,706)   (13,235)   (6,902)   (522,057)
                               
Other expenses                              
Interest expense   15,891    483    -    9,693    -    211,908 
Total other expenses   15,891    483    -    9,693    -    211,908 
                               
Net income (loss)  $(23,450)  $(18,305)  $(37,706)  $(22,929)  $(6,902)  $(733,965)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-16

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Rental income  $56,965   $19,815   $58,020   $61,362   $5,025   $33,811 
                               
Operating expenses:                              
Depreciation   20,258    33,723    20,761    24,682    18,537    12,511 
Insurance   1,606    1,723    1,582    1,539    1,192    5,100 
Management fees   8,491    3,711    8,255    8,744    937    6,321 
Management fees, related party   2,848    991    2,901    3,068    251    1,691 
Repairs & maintenance   4,636    3,744    6,136    6,560    4,910    5,541 
Property taxes   1,911    17,766    1,814    1,945    4,880    4,252 
Other operating expenses   10,425    11,255    11,631    10,962    12,218    7,510 
Total operating expenses   50,175    72,912    53,080    57,500    42,925    42,926 
                               
Income (loss) from operations   6,789    (53,098)   4,939    3,862    (37,900)   (9,115)
                               
Other expenses                              
Interest expense   16,451    5,768    16,262    11,896    338    9,365 
Total other expenses   16,451    5,768    16,262    11,896    338    9,365 
                               
Net income (loss)  $(9,662)  $(58,866)  $(11,323)  $(8,034)  $(38,237)  $(18,480)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-17

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Rental income  $19,616   $21,324   $39,005   $72,693   $16,708   $38,705 
                               
Operating expenses:                              
Depreciation   22,240    17,391    17,151    31,333    14,015    27,106 
Insurance   1,982    3,106    1,212    1,371    1,187    3,653 
Management fees   9,133    3,464    5,851    10,830    3,074    7,202 
Management fees, related party   983    1,066    1,950    3,635    835    1,935 
Repairs & maintenance   18,187    6,347    1,545    4,977    5,864    11,453 
Property taxes   2,219    2,613    2,053    1,883    1,242    4,285 
Other operating expenses   3,010    6,455    4,529    13,084    6,849    9,713 
Total operating expenses   57,753    40,443    34,292    67,111    33,067    65,347 
                               
Income (loss) from operations   (38,137)   (19,118)   4,713    5,581    (16,359)   (26,642)
                               
Other expenses                              
Interest expense   15,237    1,575    -    754    9,823    1,238 
Total other expenses   15,237    1,575    -    754    9,823    1,238 
                               
Net income (loss)  $(53,375)  $(20,693)  $4,713   $4,827   $(26,182)  $(27,879)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-18

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Rental income  $25,836   $15,386   $11,702   $23,828   $25,187   $28,947 
                               
Operating expenses:                              
Depreciation   21,190    19,113    10,154    13,977    21,841    16,530 
Insurance   3,811    903    1,322    2,624    499    2,046 
Management fees   5,074    -    8,160    -    -    - 
Management fees, related party   1,312    3,847    633    5,937    6,322    7,217 
Repairs & maintenance   4,692    6,286    14,327    2,372    2,013    2,929 
Property taxes   6,187    1,332    4,637    4,476    8,558    7,159 
Other operating expenses   6,351    6,472    22,725    6,071    7,750    4,825 
Total operating expenses   48,617    37,952    61,957    35,456    46,983    40,705 
                               
Income (loss) from operations   (22,781)   (22,565)   (50,255)   (11,628)   (21,796)   (11,758)
                               
Other expenses                              
Interest expense   -    450    3,446    -    18,783    16,459 
Total other expenses   -    450    3,446    -    18,783    16,459 
                               
Net income (loss)  $(22,781)  $(23,015)  $(53,701)  $(11,628)  $(40,579)  $(28,217)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-19

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Rental income  $16,230   $1,048   $15,253   $82,413   $30,049   $25,638 
                               
Operating expenses:                              
Depreciation   16,690    19,390    17,944    29,528    12,117    18,938 
Insurance   1,279    7,947    1,343    1,510    3,146    1,535 
Management fees   2,967    193    2,525    12,321    -    - 
Management fees, related party   812    52    763    4,121    7,102    6,259 
Repairs & maintenance   4,385    15,162    1,799    6,374    8,727    8,316 
Property taxes   1,362    4,132    3,173    1,950    2,713    3,577 
Other operating expenses   7,340    9,292    9,973    8,742    6,530    5,742 
Total operating expenses   34,834    56,168    37,519    64,546    40,335    44,368 
                               
Income (loss) from operations   (18,604)   (55,121)   (22,266)   17,867    (10,286)   (18,731)
                               
Other expenses                              
Interest expense   360    13,349    1,313    -    7,604    17,789 
Total other expenses   360    13,349    1,313    -    7,604    17,789 
                               
Net income (loss)  $(18,964)  $(68,469)  $(23,579)  $17,867   $(17,890)  $(36,519)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-20

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Rental income  $32,318   $15,130   $15,332   $13,094   $67,669   $888,106 
                               
Operating expenses:                              
Depreciation   26,493    17,498    19,088    11,608    22,451    574,257 
Insurance   1,509    1,676    1,426    1,002    2,339    61,169 
Management fees   4,840    -    2,851    2,388    -    117,331 
Management fees, related party   1,616    3,536    767    655    16,917    90,021 
Repairs & maintenance   5,941    5,698    4,858    3,907    11,587    189,272 
Property taxes   2,931    3,704    1,024    698    1,848    106,323 
Other operating expenses   4,629    6,318    3,399    4,580    10,438    238,818 
Total operating expenses   47,959    38,431    33,412    24,838    65,580    1,377,191 
                               
Income (loss) from operations   (15,641)   (23,300)   (18,080)   (11,744)   2,088    (489,085)
                               
Other expenses                              
Interest expense   15,891    -    -    8,828    263    193,241 
Total other expenses   15,891    -    -    8,828    263    193,241 
                               
Net income (loss)  $(31,532)  $(23,300)  $(18,080)  $(20,572)  $1,826   $(682,326)

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-21

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Balance at January 1, 2026  $508,580   $660,701   $517,174   $421,248   $408,345   $206,382 
Distributions   (10,242)   -    (11,609)   (23,149)   -    - 
Net income (loss)   (21,251)   (66,321)   (13,987)   5,602    (35,338)   (18,862)
Balance at June 30, 2026  $477,087   $594,380   $491,578   $403,701   $373,007   $187,520 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-22

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Balance at January 1, 2026  $478,050   $645,897   $755,193   $760,557   $220,679   $963,210 
Distributions   -    -    (21,647)   (35,435)   -    (1,427)
Net income (loss)   (54,776)   (35,609)   (4,940)   3,914    (27,241)   (44,087)
Balance at June 30, 2026  $423,274   $610,288   $728,605   $729,035   $193,438   $917,696 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-23

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Balance at January 1, 2026  $801,795   $618,320   $431,596   $412,111   $341,160   $541,661 
Distributions   (1,125)   (909)   -    -    -    - 
Net income (loss)   (35,243)   (25,450)   (34,366)   (18,790)   (39,163)   (31,376)
Balance at June 30, 2026  $765,427   $591,961   $397,230   $393,321   $301,998   $510,285 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-24

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Balance at January 1, 2026  $522,688   $145,715   $417,842   $1,157,599   $131,567   $421,479 
Distributions   (828)   -    -    (62,171)   -    - 
Net income (loss)   (27,510)   (39,250)   (34,527)   19,587    (7,117)   (38,571)
Balance at June 30, 2026  $494,350   $106,465   $383,315   $1,115,015   $124,450   $382,908 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-25

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Balance at January 1, 2026  $582,654   $701,713   $767,458   $121,662   $864,695   $15,527,731 
Distributions   (21,980)   -    -    -    (13,668)   (204,190)
Net income (loss)   (23,450)   (18,305)   (37,706)   (22,929)   (6,902)   (733,965)
Balance at June 30, 2026  $537,224   $683,408   $729,752   $98,733   $844,125   $14,589,576 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-26

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Balance at January 1, 2025  $564,957   $790,849   $575,511   $457,071   $481,577   $270,915 
Distributions   (12,914)   (5,595)   (15,271)   (11,376)   (1,423)   (3,686)
Net income (loss)   (9,662)   (58,866)   (11,323)   (8,034)   (38,237)   (18,480)
Balance at June 30, 2025  $542,381   $726,387   $548,918   $437,661   $441,917   $248,748 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-27

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Balance at January 1, 2025  $571,237   $695,454   $794,599   $801,901   $277,985   $1,021,266 
Distributions   (4,590)   (5,012)   (25,091)   (20,028)   (2,697)   (8,559)
Net income (loss)   (53,375)   (20,693)   4,713    4,827    (26,182)   (27,879)
Balance at June 30, 2025  $513,272   $669,749   $774,221   $786,700   $249,106   $984,827 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-28

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Balance at January 1, 2025  $851,384   $668,977   $509,175   $454,990   $423,937   $594,683 
Distributions   (10,686)   (4,547)   (4,202)   (6,448)   (3,656)   (4,645)
Net income (loss)   (22,781)   (23,015)   (53,701)   (11,628)   (40,579)   (28,217)
Balance at June 30, 2025  $817,918   $641,415   $451,272   $436,914   $379,702   $561,820 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-29

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Balance at January 1, 2025  $564,853   $282,593   $481,741   $1,226,793   $183,442   $491,648 
Distributions   (4,141)   -    (3,657)   (53,182)   (2,949)   (4,022)
Net income (loss)   (18,964)   (68,469)   (23,579)   17,867    (17,890)   (36,519)
Balance at June 30, 2025  $541,749   $214,124   $454,506   $1,191,478   $162,603   $451,107 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-30

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Balance at January 1, 2025  $664,084   $757,406   $830,375   $174,886   $909,559   $17,373,848 
Distributions   (18,913)   (7,862)   (12,343)   (1,851)   (19,880)   (279,228)
Net income (loss)   (31,532)   (23,300)   (18,080)   (20,572)   1,826    (682,326)
Balance at June 30, 2025  $613,638   $726,244   $799,951   $152,463   $891,505   $16,412,294 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-31

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Cash flows from operating activities                        
Net income (loss)  $(21,251)  $(66,321)  $(13,987)  $5,602   $(35,338)  $(18,862)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   20,793    41,942    20,761    25,958    18,537    12,511 
Amortization   159    -    1,101    117    -    585 
(Increase) Decrease in assets                              
Other receivables   (17,150)   -    -    (4,213)   -    - 
Due (from) to third party property managers   13,346    41    7,110    10,938    1,485    848 
Prepaid expenses   14,072    (2,412)   (2,504)   602    (1,816)   (7,600)
Increase (decrease) in liabilities                              
Accrued expenses   4,021    (13,307)   2,933    2,277    3,163    (428)
Accounts payable   -    -    -    -    -    - 
Due from related parties, property manager   -    (2,149)   -    -    13,266    2,712 
Due to (from) related parties   3,081    (5,414)   3,229    5,060    (517)   7,659 
Net cash provided by (used in) operating activities   17,070    (47,621)   18,642    46,341    (1,221)   (2,577)
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   -    (15,751)   -    (19,145)   (8,745)   - 
Net cash used in investing activities   -    (15,751)   -    (19,145)   (8,745)   - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   59,000    291,900    14,300    30,100    63,300    74,200 
Repayments of operational notes payable, related party   (59,000)   (224,700)   (15,300)   (31,100)   (51,200)   (62,700)
Distributions   (10,242)   -    (11,609)   (23,149)   -    - 
Net cash provided by (used in) financing activities   (10,242)   67,200    (12,609)   (24,149)   12,100    11,500 
Net change in cash   6,828    3,829    6,033    3,047    2,134    8,923 
Cash at beginning of the period   861    -    1,747    9,012    2,824    1,921 
Cash at end of the period  $7,689   $3,829   $7,780   $12,060   $4,958   $10,845 
                               
Cash paid for income taxes  $50   $-   $50   $-   $108   $- 
Cash paid for interest expenses  $16,685   $8,520   $16,235   $11,478   $1,665   $10,130 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-32

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Cash flows from operating activities                        
Net income (loss)  $(54,776)  $(35,609)  $(4,940)  $3,914   $(27,241)  $(44,087)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                               
Depreciation   23,379    17,391    17,151    31,333    14,015    27,106 
Amortization   1,181    -    -    -    706    - 
(Increase) Decrease in assets                               
Other receivables   -    -    -    -    -    - 
Due (from) to third party property managers   5,597    5,449    7,452    11,265    2,801    15,177 
Prepaid expenses   (2,647)   (4,097)   (1,920)   (2,171)   (1,229)   (4,897)
Increase (decrease) in liabilities                               
Accrued expenses   10,586    4,576    119    307    3,473    6,615 
Accounts payable   -    -    -    -    -    - 
Due from related parties, property manager   2,321    (221)   -    -    (5,922)   (9,136)
Due to (from) related parties   (2,817)   (3,827)   4,254    7,075    10,273    (1,947)
Net cash provided by (used in) operating activities   (17,175)   (16,337)   22,116    51,723    (3,125)   (11,169)
                               
Cash Flows from Investing Activities                               
Purchase of property improvements   -    -    -    -    -    - 
Net cash used in investing activities   -    -    -    -    -    - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   70,800    73,700    -    -    48,500    48,900 
Repayments of operational notes payable, related party   (53,800)   (57,400)   -    -    (48,500)   (53,900)
Distributions   -    -    (21,647)   (35,435)   -    (1,427)
Net cash provided by (used in) financing activities   17,000    16,300    (21,647)   (35,435)   -    (6,427)
Net change in cash    (175)   (37)   468    16,287    (3,125)   (17,596)
Cash at beginning of the period    1,386    3,781    29,334    11,693    4,399    20,032 
Cash at end of the period   $1,212   $3,744   $29,803   $27,981   $1,274   $2,436 
                               
Cash paid for income taxes  $67   $-   $50   $-   $3,223   $1,022 
Cash paid for interest expenses  $16,989   $1,868   $-   $-   $10,687   $1,747 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-33

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Cash flows from operating activities                        
Net income (loss)  $(35,243)  $(25,450)  $(34,366)  $(18,790)  $(39,163)  $(31,376)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                               
Depreciation   21,282    19,113    11,304    13,977    22,446    16,530 
Amortization   -    -    -    -    175    1,155 
(Increase) Decrease in assets                               
Other receivables   -    -    -    -    (7,464)   - 
Due (from) to third party property managers   11,799    -    5,893    -    -    77 
Prepaid expenses   (4,339)   (1,944)   (1,142)   (4,114)   940    (2,537)
Increase (decrease) in liabilities                               
Accrued expenses   5,084    2,640    576    (2,422)   6,134    767 
Accounts payable   -    -    -    -    -    - 
Due from related parties, property manager   897    (37,042)   6,990    2,014    (36,810)   (17,442)
Due to (from) related parties   (4,964)   40,643    (2,957)   (790)   26,741    18,962 
Net cash provided by (used in) operating activities   (5,485)   (2,040)   (13,702)   (10,126)   (27,001)   (13,865)
                               
Cash Flows from Investing Activities                               
Purchase of property improvements   (5,500)   -    -    -    (12,089)   - 
Net cash used in investing activities   (5,500)   -    -    -    (12,089)   - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   17,000    48,200    173,000    8,600    157,200    27,400 
Repayments of operational notes payable, related party   (10,700)   (49,200)   (154,900)   -    (116,400)   (16,900)
Distributions   (1,125)   (909)   -    -    -    - 
Net cash provided by (used in) financing activities   5,175    (1,909)   18,100    8,600    40,800    10,500 
Net change in cash    (5,809)   (3,949)   4,398    (1,526)   1,710    (3,365)
Cash at beginning of the period    10,214    8,783    41    8,402    5,214    6,292 
Cash at end of the period   $4,405   $4,834   $4,439   $6,877   $6,924   $2,928 
                               
Cash paid for income taxes  $506   $5,690   $800   $2,714   $300   $3,137 
Cash paid for interest expenses  $349   $1,598   $5,038   $2   $20,549   $17,195 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-34

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Cash flows from operating activities                        
Net income (loss)  $(27,510)  $(39,250)  $(34,527)  $19,587   $(7,117)  $(38,571)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                               
Depreciation   16,690    29,059    18,731    29,528    13,237    18,938 
Amortization   -    781    -    -    73    1,187 
(Increase) Decrease in assets                               
Other receivables   -    -    -    -    (11,397)   - 
Due (from) to third party property managers   4,382    2,958    1,571    18,241    -    - 
Prepaid expenses   (1,256)   (10,594)   (1,565)   (2,390)   5,432    (2,499)
Increase (decrease) in liabilities                               
Accrued expenses   2,898    13,824    1,604    420    (921)   1,839 
Accounts payable   -    -    -    -    -    - 
Due from related parties, property manager   (4,311)   (2,493)   1,648    -    (6,566)   (9,980)
Due to (from) related parties   8,043    (87,232)   2,459    7,816    1,336    14,794 
Net cash provided by (used in) operating activities   (1,063)   (92,946)   (10,080)   73,202    (5,922)   (14,291)
                               
Cash Flows from Investing Activities                               
Purchase of property improvements   -    -    -    -    -    - 
Net cash used in investing activities   -    -    -    -    -    - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   25,900    256,822    82,300    -    108,000    23,600 
Repayments of operational notes payable, related party   (26,900)   (152,122)   (72,700)   -    (92,500)   (12,900)
Distributions   (828)   -    -    (62,171)   -    - 
Net cash provided by (used in) financing activities   (1,828)   104,700    9,600    (62,171)   15,500    10,700 
Net change in cash    (2,891)   11,754    (480)   11,031    9,578    (3,591)
Cash at beginning of the period    4,532    1,350    1,179    75,886    145    5,875 
Cash at end of the period   $1,641   $13,104   $699   $86,917   $9,723   $2,283 
                               
Cash paid for income taxes  $1,421   $4,967   $96   $50   $2,047   $2,593 
Cash paid for interest expenses  $873   $15,358   $2,364   $-   $8,299   $18,210 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-35

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2026

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Cash flows from operating activities                        
Net income (loss)  $(23,450)  $(18,305)  $(37,706)  $(22,929)  $(6,902)  $(733,965)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                               
Depreciation   26,493    17,498    19,088    11,608    22,451    598,848 
Amortization   1,232    -    -    525    -    8,978 
(Increase) Decrease in assets                               
Other receivables   -    -    -    -    -    (40,224)
Due (from) to third party property managers   15,563    315    944    2,607    -    145,859 
Prepaid expenses   (2,389)   (1,988)   2,981    (1,011)   (1,342)   (46,374)
Increase (decrease) in liabilities                               
Accrued expenses   317    (4,407)   3,997    1,019    847    58,550 
Accounts payable   -    -    -    -    -    - 
Due from related parties, property manager   -    (14,902)   (5,518)   (10,107)   (2,968)   (135,720)
Due to (from) related parties   5,569    18,775    1,722    10,194    6,238    93,460 
Net cash provided by (used in) operating activities   23,336    (3,014)   (14,492)   (8,094)   18,325    (50,589)
                               
Cash Flows from Investing Activities                               
Purchase of property improvements   -    -    -    -    -    (61,229)
Net cash used in investing activities   -    -    -    -    -    (61,229)
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   -    13,900    -    92,200    19,200    1,828,022 
Repayments of operational notes payable, related party   -    (14,900)   -    (86,100)   (19,200)   (1,483,022)
Distributions   (21,980)   -    -    -    (13,668)   (204,190)
Net cash provided by (used in) financing activities   (21,980)   (1,000)   -    6,100    (13,668)   140,810 
Net change in cash    1,356    (4,014)   (14,492)   (1,994)   4,657    28,991 
Cash at beginning of the period    39,029    7,005    40,833    2,607    8,120    312,498 
Cash at end of the period   $40,385   $2,991   $26,342   $613   $12,777   $341,489 
                               
Cash paid for income taxes  $50   $2,899   $-   $1,071   $6,318   $39,230 
Cash paid for interest expenses  $15,891   $483   $-   $9,693   $-   $211,908 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-36

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock 
                         
Cash flows from operating activities                        
Net income (loss)  $(9,662)  $(58,866)  $(11,323)  $(8,034)  $(38,237)  $(18,480)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   20,258    33,723    20,761    24,682    18,537    12,511 
Amortization   159    -    1,101    117    -    585 
(Increase) Decrease in assets                              
Due (from) to third party property managers   6,453    (3,544)   6,126    6,098    1,679    (3,214)
Prepaid expenses   (2,579)   1,015    1,055    (1,657)   764    3,266 
Increase (decrease) in liabilities                              
Accrued expenses   (3,681)   9,020    (4,070)   (3,256)   1,174    2,880 
Due from related parties, property manager   -    -    -    -    -    - 
Due to (from) related parties   1,223    (42,438)   4,575    2,233    2,950    6,587 
Net cash provided by (used in) operating activities   12,171    (61,090)   18,224    20,182    (13,133)   4,135 
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   -    -    -    -    -    - 
Net cash used in investing activities   -    -    -    -    -    - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   -    49,200    -    -    11,000    - 
Distributions   (12,914)   (5,595)   (15,271)   (11,376)   (1,423)   (3,686)
Net cash provided by (used in) financing activities   (12,914)   43,605    (15,271)   (11,376)   9,577    (3,686)
Net change in cash   (743)   (17,486)   2,953    8,806    (3,557)   449 
Cash at beginning of the period   11,204    23,769    13,750    9,676    4,409    4,476 
Cash at end of the period  $10,461   $6,283   $16,703   $18,482   $852   $4,924 
                               
Cash paid for income taxes  $116   $25   $107   $50   $-   $- 
Cash paid for interest expenses  $16,451   $5,768   $16,262   $11,896   $338   $9,365 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-37

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Havasu   Hickorybear   Kinlani   Koi   Lakeridge   Lodge 
                         
Cash flows from operating activities                        
Net income (loss)  $(53,375)  $(20,693)  $4,713   $4,827   $(26,182)  $(27,879)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   22,240    17,391    17,151    31,333    14,015    27,106 
Amortization   1,181    -    -    -    706    - 
(Increase) Decrease in assets                              
Due (from) to third party property managers   (2,694)   378    4,212    5,353    (1,962)   (2,206)
Prepaid expenses   1,115    1,501    808    914    513    2,095 
Increase (decrease) in liabilities                              
Accrued expenses   (4,016)   (1,385)   (5,182)   (3,811)   (679)   (2,926)
Due from related parties, property manager   -    -    -    -    -    - 
Due to (from) related parties   3,044    (1,174)   3,266    5,362    4,701    1,861 
Net cash provided by (used in) operating activities   (32,505)   (3,981)   24,968    43,978    (8,886)   (1,949)
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   (17,089)   -    -    -    -    - 
Net cash used in investing activities   (17,089)   -    -    -    -    - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   42,000    5,500    -    -    6,000    6,000 
Distributions   (4,590)   (5,012)   (25,091)   (20,028)   (2,697)   (8,559)
Net cash provided by (used in) financing activities   37,410    488    (25,091)   (20,028)   3,303    (2,559)
Net change in cash   (12,185)   (3,493)   (123)   23,950    (5,584)   (4,508)
Cash at beginning of the period   12,195    3,807    41,377    13,340    5,776    5,577 
Cash at end of the period  $10   $314   $41,254   $37,290   $193   $1,069 
                               
Cash paid for income taxes  $50   $(970)  $50   $-   $250   $(1,746)
Cash paid for interest expenses  $15,237   $1,575   $-   $754   $9,823   $1,238 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-38

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Longbranch   Loop   Mirage   Myrtle   Oasis   Opry 
                         
Cash flows from operating activities                        
Net income (loss)  $(22,781)  $(23,015)  $(53,701)  $(11,628)  $(40,579)  $(28,217)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   21,190    19,113    10,154    13,977    21,841    16,530 
Amortization   -    -    -    -    175    1,155 
(Increase) Decrease in assets                              
Due (from) to third party property managers   (1,564)   -    1,556    -    -    77 
Prepaid expenses   2,170    815    696    1,747    (2,337)   - 
Increase (decrease) in liabilities                              
Accrued expenses   950    (1,904)   (2,204)   (5,442)   (813)   (6,535)
Due from related parties, property manager   -    3,857    -    (5,314)   6,988    5,764 
Due to (from) related parties   1,679    4,077    3,967    2,154    (5,473)   37 
Net cash provided by (used in) operating activities   1,644    2,942    (39,533)   (4,506)   (20,198)   (11,190)
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   -    -    -    -    -    - 
Net cash used in investing activities   -    -    -    -    -    - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   -    -    36,800    -    23,100    8,400 
Distributions   (10,686)   (4,547)   (4,202)   (6,448)   (3,656)   (4,645)
Net cash provided by (used in) financing activities   (10,686)   (4,547)   32,599    (6,448)   19,444    3,755 
Net change in cash   (9,042)   (1,605)   (6,935)   (10,954)   (754)   (7,435)
Cash at beginning of the period   10,512    7,428    8,807    25,169    7,494    12,023 
Cash at end of the period  $1,470   $5,823   $1,872   $14,214   $6,740   $4,588 
                               
Cash paid for income taxes  $(1,238)  $993   $857   $988   $2,266   $2,792 
Cash paid for interest expenses  $-   $450   $3,446   $-   $18,783   $16,459 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-39

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                         
Cash flows from operating activities                        
Net income (loss)  $(18,964)  $(68,469)  $(23,579)  $17,867   $(17,890)  $(36,519)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   16,690    19,390    17,944    29,528    12,117    18,938 
Amortization   -    781    -    -    73    1,187 
(Increase) Decrease in assets                              
Due (from) to third party property managers   2,773    18,289    821    4,646    -    - 
Prepaid expenses   (339)   4,534    73    1,007    878    1,049 
Increase (decrease) in liabilities                              
Accrued expenses   (3,904)   4,932    (120)   (8,245)   (657)   (2,757)
Due from related parties, property manager   -    (40)   -    -    247    4,487 
Due to (from) related parties   6,672    4,659    8,017    5,437    9,717    2,571 
Net cash provided by (used in) operating activities   2,929    (15,923)   3,156    50,239    4,486    (11,044)
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   -    (70,731)   -    -    (5,600)   - 
Net cash used in investing activities   -    (70,731)   -    -    (5,600)   - 
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   -    86,822    -    -    7,300    - 
Distributions   (4,141)   -    (3,657)   (53,182)   (2,949)   (4,022)
Net cash provided by (used in) financing activities   (4,141)   86,822    (3,657)   (53,182)   4,351    (4,022)
Net change in cash   (1,212)   168    (501)   (2,943)   3,236    (15,065)
Cash at beginning of the period   3,535    -    1,940    97,847    5,064    20,282 
Cash at end of the period  $2,323   $168   $1,438   $94,904   $8,301   $5,216 
                               
Cash paid for income taxes  $300   $-   $-   $50   $1,450   $2,359 
Cash paid for interest expenses  $360   $13,349   $1,313   $-   $7,604   $17,789 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-40

 

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JUNE 30, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Cash flows from operating activities                        
Net income (loss)  $(31,532)  $(23,300)  $(18,080)  $(20,572)  $1,826   $(682,326)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities                              
Depreciation   26,493    17,498    19,088    11,608    22,451    574,257 
Amortization   1,232    -    -    525    -    8,978 
(Increase) Decrease in assets                              
Due (from) to third party property managers   7,523    315    (7,030)   1,248    -    45,335 
Prepaid expenses   977    832    838    420    991    23,159 
Increase (decrease) in liabilities                              
Accrued expenses   (2,799)   (3,628)   (2,387)   (726)   4,513    (47,657)
Due from related parties, property manager   -    6,064    -    (551)   1,349    22,850 
Due to (from) related parties   2,932    (1,960)   2,310    9,562    2,979    51,527 
Net cash provided by (used in) operating activities   4,826    (4,179)   (5,261)   1,514    34,109    (3,877)
                               
Cash Flows from Investing Activities                              
Purchase of property improvements   -    -    -    -    -    (93,420)
Net cash used in investing activities   -    -    -    -    -    (93,420)
                               
Cash flows from financing activities                              
Proceeds from operational notes payable, related party   -    -    -    -    -    282,122 
Distributions   (18,913)   (7,862)   (12,343)   (1,851)   (19,880)   (279,228)
Net cash provided by (used in) financing activities   (18,913)   (7,862)   (12,343)   (1,851)   (19,880)   2,893 
Net change in cash   (14,088)   (12,041)   (17,605)   (337)   14,228    (94,404)
Cash at beginning of the period   71,400    13,163    66,103    815    3,225    504,161 
Cash at end of the period  $57,312   $1,122   $48,498   $478   $17,454   $409,757 
                               
Cash paid for income taxes  $107   $2,240   $-   $200   $739   $12,035 
Cash paid for interest expenses  $15,891   $-   $-   $8,828   $263   $193,241 

 

See the accompanying notes to the consolidated and consolidating financial statements.

 

F-41

 

 

ARRIVED STR, LLC AND ITS SERIES

NOTES TO THE UNAUDITED CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

 

 

NOTE 1: NATURE OF OPERATIONS

 

Arrived STR, LLC (the “Company”) is a Delaware series limited liability company formed on July 11, 2022, under the laws of Delaware. Arrived STR, LLC was formed to permit public investment in individual single-family short-term rental homes, each of which will be held by a separate property-owning subsidiary owned by a separate series of limited liability interests that Arrived Fund Manager, LLC (the “manager”) establishes. As a Delaware series limited liability company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular series are segregated and enforceable only against the assets of such series, as provided under Delaware law.

 

The following list represents each series of Arrived STR, LLC and the wholly-owned limited liability company, which was used to acquire the single-family short-term rental property for each series, along with the date the series was formed and the date the series LLC acquired the single-family short-term rental property as of June 30, 2026.

 

SERIES OFFERING TABLE

 

Series Name  State LLC Name and wholly owned subsidiary of the Series  Date Formed  Acquisition Date
Arrived Series Ace, a Series of Arrived STR, LLC (Ace)  Arrived AZ Ace, LLC  9/6/2022  9/15/2022
Arrived Series Billingswood, a Series of Arrived STR, LLC (Billingswood)  Arrived NY Billingswood, LLC  2/24/2023  4/13/2023
Arrived Series Cactus, a Series of Arrived STR, LLC (Cactus)  Arrived AZ Cactus, LLC  9/13/2022  9/30/2022
Arrived Series Cardinal, a Series of Arrived STR, LLC (Cardinal)  Arrived AZ Cardinal, LLC  8/25/2022  9/14/2022
Arrived Series Coolbaugh, a Series of Arrived STR, LLC (Coolbaugh)  Arrived PA Coolbaugh, LLC  2/2/2023  3/31/2023
Arrived Series Hammock, a Series of Arrived STR, LLC (Hammock)  Arrived FL Hammock, LLC  8/29/2022  9/23/2022
Arrived Series Havasu, a Series of Arrived STR, LLC (Havasu)  Arrived AZ Havasu, LLC  10/21/2022  11/17/2022
Arrived Series Hickorybear, a Series of Arrived STR, LLC (Hickorybear)  Arrived OK Hickorybear, LLC  1/25/2023  2/16/2023
Arrived Series Kinlani, a Series of Arrived STR, LLC (Kinlani)  Arrived AZ Kinlani, LLC  1/23/2023  2/14/2023
Arrived Series Koi, a Series of Arrived STR, LLC (Koi)  Arrived AZ Koi, LLC  2/22/2023  3/29/2023
Arrived Series Lakeridge, a Series of Arrived STR, LLC (Lakeridge)  Arrived GA Lakeridge, LLC  10/8/2022  11/4/2022
Arrived Series Lodge, a Series of Arrived STR, LLC (Lodge)  Arrived OK Lodge, LLC  11/2/2022  11/21/2022
Arrived Series Longbranch, a Series of Arrived STR, LLC (Longbranch)  Arrived OK Longbranch, LLC  2/17/2023  3/29/2023
Arrived Series Loop, a Series of Arrived STR, LLC (Loop)  Arrived TN Loop, LLC  3/6/2023  4/11/2023
Arrived Series Mirage, a Series of Arrived STR, LLC (Mirage)  Arrived Series Mirage, a Series of Arrived STR, LLC  4/7/2023  9/16/2022
Arrived Series Myrtle, a Series of Arrived STR, LLC (Myrtle)  Arrived SC Myrtle, LLC  12/2/2022  12/22/2022
Arrived Series Oasis, a Series of Arrived STR, LLC (Oasis)  Arrived TN Oasis, LLC  7/25/2022  8/26/2022
Arrived Series Opry, a Series of Arrived STR, LLC (Opry)  Arrived TN Opry, LLC  9/19/2022  1/11/2023
Arrived Series Orchard, a Series of Arrived STR, LLC (Orchard)  Arrived GA Orchard, LLC  8/25/2022  9/30/2022
Arrived Series Palm, a Series of Arrived STR, LLC (Palm)  Arrived FL Palm, LLC  10/10/2022  11/17/2022
Arrived Series Pasquin, a Series of Arrived STR, LLC (Pasquin)  Arrived PA Pasquin, LLC  1/23/2023  2/8/2023
Arrived Series Pickler, a Series of Arrived STR, LLC (Pickler)  Arrived AZ Pickler, LLC  3/16/2023  4/5/2023
Arrived Series Pointbreak, a Series of Arrived STR, LLC (Pointbreak)  Arrived FL Pointbreak, LLC  8/29/2022  9/20/2022
Arrived Series Regal, a Series of Arrived STR, LLC (Regal)  Arrived TN Regal, LLC  11/21/2022  12/19/2022
Arrived Series Serenity, a Series of Arrived STR, LLC (Serenity)  Arrived AZ Serenity, LLC  9/28/2022  10/20/2022
Arrived Series Smokey, a Series of Arrived STR, LLC (Smokey)  Arrived TN Smokey, LLC  3/10/2023  4/25/2023
Arrived Series Solstice, a Series of Arrived STR, LLC (Solstice)  Arrived MO Solstice, LLC  5/24/2023  7/5/2023
Arrived Series Sugarcreek, a Series of Arrived STR, LLC (Sugarcreek)  Arrived GA Sugarcreek, LLC  10/8/2022  11/2/2022
Arrived Series SuiteSpot, a Series of Arrived STR, LLC (SuiteSpot)  Arrived AZ SuiteSpot, LLC  5/15/2023  5/23/2023

 

F-42

 

 

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). The Company has adopted a calendar year as its fiscal year. The Company is an emerging growth company as the term is used in the Jumpstart Our Business Startups Act, enacted on April 5, 2012, and has elected to comply with certain reduced public company reporting requirements; however, the Company may adopt accounting standards based on the effective dates for public entities.

 

The accompanying unaudited consolidated and consolidating financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission for interim financial reporting. In the opinion of management, all adjustments necessary for a fair presentation of the interim financial statements have been included and are of a normal recurring nature.

 

These interim financial statements do not include all of the information and footnotes required by GAAP for complete annual financial statements and should be read in conjunction with the Company’s audited financial statements and related notes as of and for the year ended December 31, 2025, included in the Company’s Annual Report on Form 1-K. The December 31, 2025 balance sheet presented herein has been derived from those audited financial statements.

 

Principles of Consolidation

 

These consolidated and consolidating financial statements include the accounts of Arrived STR, LLC and its series. All inter-company transactions and balances have been eliminated upon consolidation.

 

Use of Estimates

 

The preparation of the consolidated and consolidating financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities at the date of the consolidated and consolidating financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.

 

Deferred Offering Costs

 

The Company complies with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 340-10-S99-1 with regard to offering costs. Prior to the completion of an offering, offering costs are capitalized. The deferred offering costs are charged to members’ equity upon the completion of an offering or to expense if the offering is not completed. Offering costs include offering expense reimbursements and sourcing fees as noted below. Per the operating agreement, the manager is eligible to receive up to a maximum of 2% of the gross offering proceeds per the series offering, as reimbursement for offering expenses including legal, accounting, escrow, underwriting, filing, and compliance costs, as applicable, related to a specific offering. Upon completion of an offering, each series may also be required to pay the manager sourcing fees as defined in the offering documents. The manager is responsible for sourcing and analyzing the series’ property.

 

F-43

 

 

Fair Value of Financial Instruments

 

FASB guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

 

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.

 

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).

 

Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows, or similar techniques and at least one significant model assumption or input is unobservable.

 

The carrying amounts of the Company’s consolidated and consolidating financial instruments, such as cash and accrued expenses, approximate fair value due to the short-term nature of these instruments. The carrying value of the mortgage payables and operational notes payable, related party, approximates their fair values based on interest rates and terms currently available for similar instruments.

 

Property Management Fee

 

The Company will appoint an affiliate of the manager or a third-party property management company to serve as property manager to manage the property of each series pursuant to a property management agreement. The fee arrangements for each property management company are set forth below:

 

Old Town Rentals LLC

 

Initially, as compensation for the services provided by the property manager, each series will be charged a property management fee equal to fifteen percent (15%) of all rents and fees as remitted to the series on a monthly basis. Such property management fee will increase to twenty percent (20%) of all rents and fees immediately following the time at which the net operating income of the series in a calendar year exceeds nine percent (9%) of the sum of the purchase price of the series property, the related furniture, fixtures and equipment and any setup costs for such series.

 

Boutiq, Inc.

 

As compensation for the services provided by the property manager, each series will be charged a property management fee equal to nineteen and one-half percent (19.5%) of all rents and fees as remitted to the series on a monthly basis. Such property management fee will be reduced to eighteen percent (18%) beginning immediately following the first accounting period that Boutiq, Inc. manages properties for any entity managed by the manager or its affiliates with a combined purchase price equal to or greater than $10 million.

 

Arrived Property Manager, LLC

 

As compensation for the property management services provided by the affiliated property manager, each series will be charged a property management fee equal to twenty percent (20%) of all rents as remitted to the series on a monthly basis. The property management fees charged by Arrived Property Manager, LLC to each series are disclosed in Note 8, Related Party Transactions.

 

The property manager for each series is specified in the latest Offering Circular under “The Series Properties Being Offered.”

 

F-44

 

 

Furniture, Fixtures and Equipment

 

In addition to the management fee, each series shall pay the property manager a one-time fee equal to twenty percent (20%) of out-of-pocket costs for furniture, fixtures and equipment (“FF&E Fee”). Each series shall pay the property manager the FF&E Fee upon the purchase of such furniture, fixtures and equipment.

 

Property Disposition Fee

 

Upon the disposition and sale of the series’ property, the manager will charge each series a market-rate property disposition fee that will cover property sale expenses such as brokerage commissions, title, escrow, and closing costs. It is expected that the disposition fee charged to each series will range from six to seven percent of the property sale price. To the extent that the actual property disposition fees are less than the amount charged to each series, the manager will receive the difference.

 

Prepaid and Accrued Expenses

 

Prepaid expenses consist of prepaid insurance. Accrued expenses include accrued property taxes, interest payable on the series’ mortgages payable, and interest payable on the series’ operational notes payable, related party.

 

Due From (To) Third-Party Property Managers

 

Due from (to) third-party property managers are uncollateralized obligations due under normal trade terms generally requiring payment within 30 days from the approved prior month financial statements. Due from (to) property managers are presented net of receipts and expenses for the reported month. The Company uses a loss-rate approach based on historical loss information, adjusted for management’s expectations about current and future economic conditions, as the basis to determine expected cash receipts and distributions. Management exercises significant judgment in determining expected credit losses. Key inputs include macroeconomic factors, industry trends, and the creditworthiness of counterparties. Management believes that the composition of receivables at period-end is consistent with historical conditions as credit terms and practices and the property managers have not changed significantly. The Company and series determined it was not necessary to record an allowance for credit losses as of June 30, 2026 and December 31, 2025.

 

Property and Equipment

 

Property and equipment are stated at cost less accumulated depreciation. The Company’s property and equipment include the cost of the purchased property, including the building and related land. The Company allocates certain capitalized title fees and relevant acquisition expenses to the capitalized costs of the building. All capitalized property costs, except for the value attributable to the land, are depreciated using the straight-line method over the estimated useful life of 27.5 years. Additions and property improvements in excess of $5,000 are capitalized and depreciated using the straight-line method over the estimated useful lives of 5-7 years, while routine repairs and maintenance are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in the statement of comprehensive income (loss).

 

Impairment of Long-Lived Assets

 

The Company and series continually monitor events and changes in circumstances that could indicate carrying amounts of long-lived assets may not be recoverable. When such events or changes in circumstances are present, each series assesses the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future cash flows is less than the carrying amount of those assets, each series recognizes an impairment loss based on the excess of the carrying amount over the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or the fair value less costs to sell. The Company and series did not record any impairment losses on long-lived assets for the six months ended June 30, 2026 and December 31, 2025.

 

F-45

 

 

Operating Expenses

 

Each series is responsible for the costs and expenses attributable to the activities of such series. The manager will bear its own expenses of an ordinary nature. If the operating expenses exceed the amount of revenues generated from a series property and cannot be covered by any operating expense reserves on the balance sheet of the series, the manager may (a) pay such operating expenses and not seek reimbursement, in which case the expenses would be recognized by the series with a credit to contributed capital, (b) loan the amount of the operating expenses to the series, on which the manager and its affiliates may impose a reasonable rate of interest and be entitled to reimbursement of such amount from future revenues generated by the series’ property, and/or (c) cause additional interests to be issued in the series in order to cover such additional amounts.

 

Revenue Recognition

 

The Company adopted FASB ASC 606, Revenue from Contracts with Customers, and its related amendments, effective at inception using the modified retrospective transition approach applied to all contracts. There were no cumulative impacts that were made.

 

The Company determines revenue recognition through the following steps:

 

●Identification of a contract with a customer;

 

●Identification of the performance obligations in the contract;

 

●Determination of the transaction price;

 

●Allocation of the transaction price to the performance obligations in the contract; and

 

●Recognition of revenue when or as the performance obligations are satisfied.

 

Revenue is recognized when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. As a practical expedient, the Company does not adjust the transaction price for the effects of a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services is expected to be one year or less.

 

The series operate rental properties and recognize rental revenue on a monthly basis as it is earned. Revenue from leasing arrangements falls outside the scope of FASB ASC 606 and is accounted for under the provisions of FASB ASC 842.

 

Comprehensive Income (Loss)

 

The Company follows FASB ASC 220 in reporting comprehensive income (loss). Comprehensive income (loss) is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net income (loss). Since the Company has no items of other comprehensive income (loss), comprehensive income (loss) is equal to net income (loss).

 

F-46

 

 

Organizational Costs

 

In accordance with FASB ASC 720, Organizational Costs, accounting fees, legal fees, and costs of incorporation are expensed as incurred.

 

Income Taxes

 

The Company follows FASB ASC 740 when accounting for income taxes, which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed annually for temporary differences between the financial statements and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities.

 

The series have elected and qualify to be taxed as a C corporation. Each series is organized as an LLC for legal purposes and makes a subsequent election with the IRS to be treated as a C corporation for tax purposes. C corporations pay income tax at both the federal and state levels. At the federal level, the tax rate is 21%. At the state level, income taxes will be based on the tax table for that state. C corporations cannot allocate tax losses directly to shareholders, but under current law, federal losses may be accumulated and carried forward indefinitely and be used to offset up to 80% of taxable income in any future year, thereby reducing the reported taxable income.

 

Recently Issued and Recently Adopted Accounting Pronouncements

 

In June 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, as modified by FASB ASU No. 2019-10 and other subsequently issued related ASUs. The amendments in this Update affect loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. The amendments in this Update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted this new guidance effective July 11, 2022 (date of inception) utilizing the modified retrospective transition method. The adoption of this standard did not have a material impact on the Company’s consolidated and consolidating financial statements, but did change how the allowance for credit losses is determined.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated and consolidating financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.

 

NOTE 3: GOING CONCERN

 

The accompanying consolidated and consolidating financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a lack of liquidity, nominal cash, and has limited operations since inception. These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The Company’s ability to continue as a going concern in the next twelve months from the filing of this Semiannual Report is dependent upon its ability to continue to generate cash flow from its rental properties and/or obtain financing from the manager. However, there are no assurances that the Company can continue to generate cash flow from its rental properties or that the manager will always be in the position to provide funding when needed. The consolidated and consolidating financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

F-47

 

 

NOTE 4: PROPERTY AND EQUIPMENT

 

Property and equipment, net consists of the following as of June 30, 2026 and December 31, 2025:

 

June 30, 2026

 

Series  Building   Land   Property
improvements and
furniture, fixtures &
equipment
   Total   Less:
accumulated
depreciation
   Property and
equipment,
net
 
Ace  $784,055   $262,500   $77,590   $1,124,145   $(148,586)  $975,559 
Billingswood   580,572    193,524    330,297    1,104,393    (187,172)   917,221 
Cactus   786,585    262,125    64,590    1,113,300    (148,540)   964,760 
Cardinal   558,670    186,000    164,384    909,054    (164,091)   744,963 
Coolbaugh   316,854    105,618    136,501    558,973    (113,382)   445,591 
Hammock   408,491    135,000    50,840    594,331    (91,811)   502,520 
Havasu   787,910    262,500    90,532    1,140,942    (153,710)   987,233 
Hickorybear   542,965    180,988    75,189    799,143    (109,118)   690,025 
Kinlani   563,096    187,699    69,134    819,929    (109,995)   709,934 
Koi   506,779    168,926    221,186    896,892    (175,210)   721,682 
Lakeridge   427,248    141,250    62,470    630,968    (96,583)   534,385 
Lodge   776,434    257,500    129,892    1,163,826    (187,483)   976,342 
Longbranch   607,063    202,354    107,024    916,441    (131,101)   785,341 
Loop   491,284    163,761    101,804    756,849    (113,999)   642,849 
Mirage   474,155    157,250    28,735    660,140    (75,890)   584,250 
Myrtle   304,778    101,250    84,351    490,379    (88,477)   401,901 
Oasis   735,013    245,004    96,863    1,076,880    (157,580)   919,300 
Opry   827,688    275,896    14,806    1,118,391    (107,305)   1,011,086 
Orchard   415,974    137,500    91,267    644,741    (122,497)   522,244 
Palm   467,428    156,250    212,739    836,417    (139,470)   696,947 
Pasquin   343,350    114,450    124,883    582,683    (111,499)   471,184 
Pickler   811,789    270,596    147,682    1,230,067    (177,038)   1,053,029 
Pointbreak   285,408    93,750    80,477    459,635    (86,123)   373,512 
Regal   718,253    237,500    58,793    1,014,546    (122,033)   892,513 
Serenity   806,520    273,750    118,291    1,198,561    (186,944)   1,011,617 
Smokey   551,134    183,711    74,777    809,622    (107,906)   701,716 
Solstice   543,583    181,194    92,045    816,822    (107,114)   709,708 
Sugarcreek   317,894    105,000    58,281    481,174    (77,058)   404,117 
SuiteSpot   670,968    223,656    102,519    997,143    (131,384)   865,759 
   $16,411,939   $5,466,504   $3,067,942   $24,946,386   $(3,729,099)  $21,217,287 

 

F-48

 

 

December 31, 2025

 

Series  Building   Land   Property
Improvements
   Total   Less:
Accumulated
Depreciation
   Property and
equipment,
net
 
Ace  $784,055   $262,500   $77,590   $1,124,145   $(127,793)  $996,351 
Billingswood   580,572    193,524    314,547    1,088,643    (145,230)   943,412 
Cactus   786,585    262,125    64,590    1,113,300    (127,780)   985,521 
Cardinal   558,670    186,000    145,239    889,909    (138,133)   751,776 
Coolbaugh   316,854    105,618    127,756    550,228    (94,846)   455,382 
Hammock   408,491    135,000    50,840    594,331    (79,300)   515,031 
Havasu   787,910    262,500    90,532    1,140,942    (130,331)   1,010,611 
Hickorybear   542,965    180,988    75,189    799,143    (91,727)   707,416 
Kinlani   563,096    187,699    69,134    819,929    (92,843)   727,085 
Koi   506,779    168,926    221,186    896,892    (143,877)   753,015 
Lakeridge   427,248    141,250    62,470    630,968    (82,568)   548,400 
Lodge   776,434    257,500    129,892    1,163,826    (160,377)   1,003,448 
Longbranch   607,063    202,354    101,524    910,941    (109,819)   801,122 
Loop   491,284    163,761    101,804    756,849    (94,887)   661,962 
Mirage   474,155    157,250    28,735    660,140    (64,586)   595,554 
Myrtle   304,778    101,250    84,351    490,379    (74,501)   415,878 
Oasis   735,013    245,004    84,775    1,064,792    (135,134)   929,658 
Opry   827,688    275,896    14,806    1,118,391    (90,775)   1,027,615 
Orchard   415,974    137,500    91,267    644,741    (105,807)   538,934 
Palm   467,428    156,250    212,739    836,417    (110,412)   726,006 
Pasquin   343,350    114,450    124,883    582,683    (92,768)   489,915 
Pickler   811,789    270,596    147,682    1,230,067    (147,510)   1,082,557 
Pointbreak   285,408    93,750    80,477    459,635    (72,886)   386,749 
Regal   718,253    237,500    58,793    1,014,546    (103,095)   911,451 
Serenity   806,520    273,750    118,291    1,198,561    (160,451)   1,038,110 
Smokey   551,134    183,711    74,777    809,622    (90,408)   719,215 
Solstice   543,583    181,194    92,045    816,822    (88,026)   728,796 
Sugarcreek   317,894    105,000    58,281    481,174    (65,450)   415,725 
SuiteSpot   670,968    223,656    102,519    997,143    (108,933)   888,210 
   $16,411,939   $5,466,504   $3,006,713   $24,885,157   $(3,130,251)  $21,754,906 

 

Depreciation expense was $598,848 and $574,257, respectively, for the six months ended June 30, 2026 and 2025.

 

F-49

 

 

NOTE 5: MORTGAGE PAYABLES, NET

 

Mortgage payables are secured by each series’ property and have five-year to 30-year terms with initial interest-only periods of five to seven years, during which interest is payable monthly. Certain mortgage payables were issued by a related party, Arrived Short Term Notes, LLC. As of June 30, 2026, all mortgage payables mature in more than one year and are therefore presented as non-current liabilities on the consolidated and consolidating balance sheets. The following is a summary of series mortgage payables as of June 30, 2026 and December 31, 2025:

 

June 30, 2026

 

Series  Lender  Address  Mortgage
principal
   Term
(years)
   Interest only
period
(years)
   Interest
rate
   Unamortized
Loan Cost
   Mortgage
Payable,
net of
unamortized
loan fees
   Amortization
of loan fees
 
Ace  Certain Lending  14249 N. 49th Street, Scottsdale, AZ 85254  $441,000    30    7    6.625%  $8,374   $432,626   $159 
Cactus  Arrived Short Term Notes, LLC  5108 E Janice Way, Scottsdale, AZ 85254   440,370    5    5    6.625%   2,752    437,618    1,101 
Cardinal  Certain Lending  6085 North 85th Avenue, Glendale, AZ 85305   312,480    30    7    6.625%   6,125    306,355    117 
Hammock  Private Lender  10736 Frances Lane, Largo, FL 33774   226,800    30    5    6.625%   1,462    225,338    585 
Havasu  Certain Lending  520 Jones Drive, Havasu City, AZ 86406   472,500    30    5    5.950%   3,346    469,154    1,181 
Lakeridge  Arrived Short Term Notes, LLC  105 Lake Ridge Drive, Blue Ridge, GA 30513   282,500    5    5    5.950%   2,000    280,500    706 
Oasis  Certain Lending  964 Youngs Lane, Nashville, TN 37207   487,500    30    7    6.625%   9,187    478,313    175 
Opry  Arrived Short Term Notes, LLC  3226 Charlotte Avenue, Nashville, TN 37209   462,000    5    5    6.625%   3,658    458,343    1,155 
Palm  Arrived Short Term Notes, LLC  2299 Kentucky Street, West Palm Beach, FL 33406   312,500    5    5    5.950%   2,213    310,287    781 
Pointbreak  Certain Lending  6410 Sunset Avenue #A & #B, Panama City, FL 32408   157,500    30    7    6.625%   3,828    153,672    73 
Regal  Arrived Short Term Notes, LLC  2635 King Hollow Road, Sevierville, TN 37876   475,000    5    5    6.990%   3,562    471,438    1,187 
Serenity  Arrived Short Term Notes, LLC  32 San Patricio Dr, Sedona, AZ 86336   492,750    5    5    5.950%   3,285    489,465    1,232 
Sugarcreek  Arrived Short Term Notes, LLC  555 Sugar Creek Road, Blue Ridge, GA 30513   210,000    5    5    5.950%   1,488    208,513    525 
         $4,772,900                  $51,281   $4,721,619   $8,978 

 

F-50

 

 

December 31, 2025

 

Series  Lender  Address  Mortgage
principal
   Term
(years)
   Interest only
period
(years)
   Interest
rate
   Unamortized
Loan
Cost
   Mortgage
Payable,
net of
unamortized
loan fees
   Amortization
of loan
fees
 
Ace  Certain Lending  14249 N. 49th Street, Scottsdale, AZ 85254  $441,000    30    7    6.625%  $8,533   $432,467   $319 
Cactus  Arrived Short Term Notes, LLC  5108 E Janice Way, Scottsdale, AZ 85254   440,370    5    5    6.625%   3,853    436,517    2,202 
Cardinal  Certain Lending  6085 North 85th Avenue, Glendale, AZ 85305   312,480    30    7    6.625%   6,241    306,239    233 
Hammock  Private Lender  10736 Frances Lane, Largo, FL 33774   226,800    30    5    6.625%   2,047    224,753    1,170 
Havasu  Certain Lending  520 Jones Drive, Havasu City, AZ 86406   472,500    30    5    5.950%   4,528    467,972    2,363 
Lakeridge  Arrived Short Term Notes, LLC  105 Lake Ridge Drive, Blue Ridge, GA 30513   282,500    5    5    5.950%   2,707    279,793    1,413 
Oasis  Certain Lending  964 Youngs Lane, Nashville, TN 37207   487,500    30    7    6.625%   9,362    478,138    350 
Opry  Arrived Short Term Notes, LLC  3226 Charlotte Avenue, Nashville, TN 37209   462,000    5    5    6.625%   4,813    457,188    2,310 
Palm  Arrived Short Term Notes, LLC  2299 Kentucky Street, West Palm Beach, FL 33406   312,500    5    5    5.950%   2,994    309,506    1,563 
Pointbreak  Certain Lending  6410 Sunset Avenue #A & #B, Panama City, FL 32408   157,500    30    7    6.625%   3,901    153,599    146 
Regal  Arrived Short Term Notes, LLC  2635 King Hollow Road, Sevierville, TN 37876   475,000    5    5    6.990%   4,750    470,250    2,375 
Serenity  Arrived Short Term Notes, LLC  32 San Patricio Dr, Sedona, AZ 86336   492,750    5    5    5.950%   4,517    488,233    2,464 
Sugarcreek  Arrived Short Term Notes, LLC  555 Sugar Creek Road, Blue Ridge, GA 30513   210,000    5    5    5.950%   2,013    207,988    1,050 
         $4,772,900                  $60,259   $4,712,641   $17,956 

 

F-51

 

 

There were no changes in the composition or principal amounts of mortgage payables compared to December 31, 2025.

 

Unamortized loan fees, presented as a deduction from mortgage payables, totaled $51,281 and $60,259, respectively, as of June 30, 2026 and December 31, 2025.

 

Interest expense on mortgage payables was $152,994 for each of the six months ended June 30, 2026 and 2025. Amortization of loan fees, included in interest expense, was $8,978 for each of the six months ended June 30, 2026 and 2025.

 

NOTE 6: OPERATIONAL NOTES, RELATED PARTY

 

As of June 30, 2026 and December 31, 2025, several series obtained operational notes from a related party, Arrived Short Term Notes, LLC, in an aggregate amount of $1,828,022 and $1,483,022, respectively. These notes have a term of 18 months and bear interest at a rate of 6.5% per annum. During the six months ended June 30, 2026, all operational notes that previously bore interest at 7.5% per annum were reissued at 6.5% per annum. The operational notes do not have any prepayment penalties. The operational notes are classified as non-current liabilities, as they mature more than twelve months after June 30, 2026, and Arrived Short Term Notes, LLC intends to reissue the notes as they approach maturity until the applicable series has the ability to repay the outstanding balance in full. The proceeds were used for property improvements and other operating needs. Interest expense associated with these notes for the six months ended June 30, 2026 and 2025 was $49,936 and $31,269, respectively.

 

NOTE 7: MEMBERS’ EQUITY

 

Each series is managed by Arrived Fund Manager, LLC, a Delaware limited liability company and managing member of the Company. Pursuant to the terms of the operating agreement, the manager will provide certain management and advisory services, as well as a management team and appropriate support personnel to the Company. The manager will be responsible for directing the management of the series’ business and affairs, managing the day-to-day affairs, and implementing the series’ investment strategy.

 

The manager has a unilateral ability to amend the operating agreement and the allocation policy in certain circumstances without the consent of the investors. The investors only have limited voting rights with respect to the series.

 

The manager has sole discretion in determining what distributions, if any, are made to interest holders except as otherwise limited by law or the operating agreement. The series expects the manager to make distributions on a monthly basis. However, the manager may change the timing of distributions or determine that no distributions shall be made, in its sole discretion.

 

Membership Interests

 

During the six months ended June 30, 2026 and 2025, no series had closed on a public offering of membership interests.

 

Redemptions

 

There were no redemptions during the six months ended June 30, 2026 and 2025.

 

F-52

 

 

Distributions

 

During the six months ended June 30, 2026 and 2025, distributions to investors were made by 12 and 28 series, totaling $204,190 and $279,228, respectively, which were recorded as a reduction to members’ capital. The following table reflects total distributions by series during the six months ended June 30, 2026 and 2025.

 

Series  June 30,
2026
   June 30,
2025
 
Ace  $10,242   $12,914 
Billingswood   -    5,595 
Cactus   11,609    15,271 
Cardinal   23,149    11,376 
Coolbaugh   -    1,423 
Hammock   -    3,686 
Havasu   -    4,590 
Hickorybear   -    5,012 
Kinlani   21,647    25,091 
Koi   35,435    20,028 
Lakeridge   -    2,697 
Lodge   1,427    8,559 
Longbranch   1,125    10,686 
Loop   909    4,547 
Mirage   -    4,202 
Myrtle   -    6,448 
Oasis   -    3,656 
Opry   -    4,645 
Orchard   828    4,141 
Palm   -    - 
Pasquin   -    3,657 
Pickler   62,171    53,182 
Pointbreak   -    2,949 
Regal   -    4,022 
Serenity   21,980    18,913 
Smokey   -    7,862 
Solstice   -    12,343 
Sugarcreek   -    1,851 
SuiteSpot   13,668    19,880 
   $204,190   $279,228 

 

NOTE 8: RELATED PARTY TRANSACTIONS

 

The series’ manager, Arrived Fund Manager, LLC, is the managing member with common management of the series.

 

Due from (to) Related Party

 

Each series enters into various transactions with the manager and its affiliates in the normal course of operating and financing activities. As of June 30, 2026 and December 31, 2025, certain series had outstanding payables of $354,219 and $343,651, respectively, to the manager, while certain series had outstanding receivables of $6,692 and $89,584, respectively, from the manager. These advances are interest-free, do not have defined repayment terms, and are used to support the ongoing operations of the business.

 

F-53

 

 

Due from (to) Related Party Property Manager

 

As of June 30, 2026 and December 31, 2025, certain series had aggregate payables of $44,952 and $127,614, respectively, to Arrived Property Manager, LLC, while other series had aggregate receivables of $57,253 and $4,194, respectively, from Arrived Property Manager, LLC.

 

Deemed Contributions

 

During the six months ended June 30, 2026 and 2025, no series received deemed contributions from the manager in exchange for forgiveness of amounts previously due to the manager.

 

Management Compensation

 

During the six months ended June 30, 2026 and 2025, total management fees charged by the manager, including asset management fees and property management fees, were $165,723 and $90,021, respectively. The following table reflects details of the total fees paid by series to the manager during the six months ended June 30, 2026 and 2025:

 

June 30, 2026

 

Series  Asset
management fee
   Property
management
fee,
related party
   Total 
Ace  $2,943   $-   $2,943 
Billingswood   865    3,341    4,206 
Cactus   3,225    -    3,225 
Cardinal   4,922    -    4,922 
Coolbaugh   1,420    5,578    6,998 
Hammock   2,252    8,807    11,059 
Havasu   1,355    1,947    3,302 
Hickorybear   698    1,437    2,135 
Kinlani   1,769    -    1,769 
Koi   4,065    -    4,065 
Lakeridge   1,236    4,625    5,861 
Lodge   1,928    4,101    6,030 
Longbranch   1,272    2,458    3,730 
Loop   1,081    4,322    5,403 
Mirage   707    1,927    2,634 
Myrtle   1,301    5,022    6,323 
Oasis   1,131    4,503    5,634 
Opry   1,409    5,558    6,967 
Orchard   971    3,605    4,576 
Palm   3,511    14,004    17,515 
Pasquin   915    3,601    4,517 
Pickler   4,756    -    4,756 
Pointbreak   1,739    6,215    7,953 
Regal   1,228    4,731    5,959 
Serenity   2,561    -    2,561 
Smokey   1,035    3,981    5,017 
Solstice   1,022    4,044    5,066 
Sugarcreek   877    3,350    4,227 
SuiteSpot   3,274    13,098    16,372 
  $55,469   $110,254   $165,723 

 

F-54

 

 

June 30, 2025

 

Series  Asset
management fee
   Property
management
fee,
related party
   Total 
Ace  $2,848   $-   $2,848 
Billingswood   991    -    991 
Cactus   2,901    -    2,901 
Cardinal   3,068    -    3,068 
Coolbaugh   251    -    251 
Hammock   1,691    -    1,691 
Havasu   983    -    983 
Hickorybear   1,066    -    1,066 
Kinlani   1,950    -    1,950 
Koi   3,635    -    3,635 
Lakeridge   835    -    835 
Lodge   1,935    -    1,935 
Longbranch   1,312    -    1,312 
Loop   769    3,077    3,847 
Mirage   633    -    633 
Myrtle   1,191    4,746    5,937 
Oasis   1,284    5,037    6,322 
Opry   1,447    5,769    7,217 
Orchard   812    -    812 
Palm   52    -    52 
Pasquin   763    -    763 
Pickler   4,121    -    4,121 
Pointbreak   1,472    5,630    7,102 
Regal   1,282    4,978    6,259 
Serenity   1,616    -    1,616 
Smokey   695    2,841    3,536 
Solstice   767    -    767 
Sugarcreek   655    -    655 
SuiteSpot   3,383    13,534    16,917 
  $44,409   $45,612   $90,021 

 

F-55

 

 

NOTE 9: INCOME TAXES

 

Deferred taxes are recognized for temporary differences between the basis of assets and liabilities for financial statement and income tax purposes. These differences relate primarily to net operating loss carryforwards. As of June 30, 2026 and December 31, 2025, the Company and series determined that a full valuation allowance against net deferred tax assets was required due to the uncertainty of their future realization. For the six months ended June 30, 2026 and 2025, no provision for federal and state income taxes has been recorded. For series that incurred net losses, the related deferred tax assets were fully offset by a valuation allowance; accordingly, no income tax benefit was recognized. For series that generated net income, no income tax provision was recognized because taxable income was offset by available net operating loss carryforwards, with any remaining tax due deemed immaterial. Accordingly, the effective tax rate was 0% for the six months ended June 30, 2026 and 2025. The Company and its series may be subject to state and local income or franchise taxes in various jurisdictions, generally based on legal entity status or as a result of owning or operating real estate within those jurisdictions. For the six months ended June 30, 2026 and 2025, such taxes were not material to the consolidated and consolidating financial statements. The Company and series policy is to record interest and penalties associated with unrecognized tax benefits as additional income taxes in the consolidated statements of comprehensive income (loss). As of June 30, 2026 and December 31, 2025, the Company and its series had no unrecognized tax benefits and did not incur any interest or penalties related to uncertain tax positions. Accordingly, no accrual for uncertain tax positions was recorded as of those dates.

 

The Company and its series are not currently subject to any income tax audits in any taxing jurisdiction. U.S. federal and applicable state returns for tax years 2024 and forward remain subject to examination.

 

NOTE 10: SUBSEQUENT EVENTS

 

During the period from July 1, 2026 through August 31, 2026, certain series declared and paid aggregate distributions totaling $19,381.

 

F-56

 

 

ITEM 4. EXHIBITS

 

Exhibit No.   Description
2.1*   Certificate of Formation of Arrived STR, LLC
2.2*   Limited Liability Company Agreement of Arrived STR, LLC
3.1*   Form of Series Designation of Arrived Series [*], a series of Arrived STR, LLC
4.1*   Form of Subscription Agreement of Arrived Series [*], a series of Arrived STR, LLC
6.1*   Broker Dealer Agreement, dated July 26, 2022, between Arrived STR, LLC and Dalmore Group, LLC
6.2*   Transfer Agency and Registrar Services Agreement, dated July 27, 2022, between Arrived STR, LLC and Colonial Stock Transfer Company, Inc.
6.3*   Form of Promissory Note
6.4*   Form of Property Management Agreement, dated [*], 202[*], between Misfit Homes LLC and Arrived Series [*], a series of Arrived STR, LLC
6.5*   Software and Services License Agreement, dated [*], 202[*], by and between North Capital Investment Technology, Inc. and Arrived Holdings, Inc.
6.6*   Purchase and Sale Agreement dated July 19, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Oasis property
6.6.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Oasis dated July 25, 2022 for Arrived Series Oasis property
6.7*   Purchase and Sale Agreement dated August 17, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Ace property
6.7.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ace dated August 26, 2022 for Arrived Series Ace property
6.7.2*   Counteroffer to Offer dated August 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Ace Property
6.7.3*   Addendum to Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Ace Property
6.8*   Purchase and Sale Agreement dated August 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cardinal property
6.8.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cardinal dated August 26, 2022 for Arrived Series Cardinal property
6.9*   Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Hammock property
6.9.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hammock dated August 30, 2022 for Arrived Series Hammock property
6.10*   Purchase and Sale Agreement dated August 10, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Mirage property
6.10.1*   Counteroffer to Offer dated August 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Mirage Property

 

8

 

 

Exhibit No.   Description
6.11*   Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Orchard property
6.11.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Orchard dated August 26, 2022 for Arrived Series Orchard property
6.11.2*   Addendum to Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Orchard Property
6.12*   Purchase and Sale Agreement dated August 11, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pointbreak property
6.12.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pointbreak dated August 30, 2022 for Arrived Series Pointbreak property
6.12.2*   Addendum to Purchase and Sale Agreement dated September 28, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Pointbreak Property
6.13*   Form of Property Management Agreement, dated [*], 202[*], between Old Town Rentals LLC and Arrived Series [*], a series of Arrived STR, LLC
6.14*   Form of Property Management Agreement, dated [*], 202[*], between Roseus Hospitality Group LLC and Arrived Series [*], a series of Arrived STR, LLC
6.15*   Form of Property Management Agreement, dated [*], 202[*], between Southern Comfort Cabin Rentals, LLC and Arrived Series [*], a series of Arrived STR, LLC
6.16*   Form of Property Management Agreement, dated [*], 202[*], between Alpha Geek Capital 2 LLC and Arrived Series [*], a series of Arrived STR, LLC
6.17*   Purchase and Sale Agreement dated September 9, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cactus property
6.17.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cactus dated September 13, 2022 for Arrived Series Cactus property
6.17.2*   Counteroffer to Offer dated September 10, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Cactus Property
6.18*   Purchase and Sale Agreement dated August 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Opry property
6.18.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Opry dated September 19, 2022 for Arrived Series Opry property
6.19*   Purchase and Sale Agreement dated October 4, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Lakeridge property
6.19.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lakeridge dated October 8, 2022 for Arrived Series Lakeridge property

 

9

 

 

Exhibit No.   Description
6.20*   Purchase and Sale Agreement dated October 7, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Palm property
6.20.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Palm dated September 13, 2022 for Arrived Series Palm property
6.20.2*   Addendum to Purchase and Sale Agreement dated September 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Palm Property
6.21*   Purchase and Sale Agreement dated September 9, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Serenity property
6.21.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Serenity dated September 28, 2022 for Arrived Series Serenity property
6.21.2*   Addendum to Purchase and Sale Agreement dated September 24, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Serenity Property
6.21.3*   Addendum to Purchase and Sale Agreement dated September 24, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Serenity Property
6.22*   Purchase and Sale Agreement dated October 6, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Sugarcreek property
6.22.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sugarcreek dated October 8, 2022 for Arrived Series Sugarcreek property
6.23*   Purchase and Sale Agreement dated October 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Havasu property
6.23.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Havasu dated October 19, 2022 for Arrived Series Havasu property
6.24*   Form of Property Management Agreement, dated [*], 202[*], between AvantStay, Inc. and Arrived Series [*], a series of Arrived STR, LLC
6.25*   Purchase and Sale Agreement dated November 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Regal property
6.25.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Regal dated November 29, 2022 for Arrived Series Regal property
6.26*   Purchase and Sale Agreement dated October 28, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Lodge property
6.26.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lodge dated November 10, 2022 for Arrived Series Lodge property
6.27*   Form of Property Management Agreement, dated [*], 202[*], between Cabins in Broken Bow and Arrived Series [*], a series of Arrived STR, LLC
6.26.2*   Addendum to Purchase and Sale Agreement dated January 12, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hickorybear Property
6.27.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Kinlani dated January 23, 2023 for Arrived Series Kinlani property
6.28*   Purchase and Sale Agreement dated January 20, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Myrtle property
6.28.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Myrtle dated January 20, 2022 for Arrived Series Myrtle property
6.28.2*   Addendum to Purchase and Sale Agreement dated December 3, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Myrtle Property
6.29*   Purchase and Sale Agreement dated January 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pasquin property

 

10

 

 

Exhibit No.   Description
6.29.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pasquin dated January 23, 2023 for Arrived Series Pasquin property
6.29.2*   Addendum to Purchase and Sale Agreement dated January 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Pasquin Property
6.30*   Purchase and Sale Agreement dated January 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Coolbaugh property
6.30.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Coolbaugh dated February 3, 2023 for Arrived Series Coolbaugh property
6.31*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Koi property
6.31.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Koi dated February 22, 2023 for Arrived Series Koi property
6.31.2*   Counteroffer to Offer dated February 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Koi Property
6.32*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Longbranch property
6.32.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Longbranch dated February 22, 2023 for Arrived Series Longbranch property
6.33*   Purchase and Sale Agreement dated March 4, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Loop property
6.33.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Loop dated March 6, 2023 for Arrived Series Loop property
6.33.2*   Addendum to Purchase and Sale Agreement dated March 5, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Loop Property
6.33.4*   Counteroffer to Offer dated March 5, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Loop Property
6.34*   Purchase and Sale Agreement dated March 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pickler property
6.34.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pickler dated March 16, 2023 for Arrived Series Pickler property
6.35*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Billingswood property
6.35.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Billingswood dated February 24, 2023 for Arrived Series Billingswood property
6.36*   Purchase and Sale Agreement dated March 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Smokey property
6.36.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Smokey dated March 10, 2023 for Arrived Series Smokey property
6.36.2*   Counteroffer to Offer dated March 8, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Smokey Property
6.37*   Purchase and Sale Agreement dated May 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Solstice property
6.37.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Solstice dated May 24, 2023 for Arrived Series Solstice property
8.1*   Form of Escrow Agreement, dated [*], 202[*], by and among North Capital Private Securities Corporation, Arrived Holdings, Inc. and Arrived Series [*], a series of Arrived STR, LLC

 

*Filed previously.

 

11

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ARRIVED STR, LLC
       
  By: Arrived Fund Manager, LLC, its managing member
       
  By: /s/ Ryan Frazier
    Name:  Ryan Frazier
  Title: Chief Executive Officer
  Date: September 28, 2026

 

Pursuant to the requirements of Regulation A, this report has been signed by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

 

SIGNATURE   TITLE   DATE
         
/s/ Ryan Frazier   Chief Executive Officer of Arrived Holdings, Inc.   September 28, 2026
Ryan Frazier   (principal executive officer)    
    Chief Executive Officer and Director of Arrived STR, LLC    
         
/s/ Sue Korn     Principal Financial and   September 28, 2026
Sue Korn   Accounting Officer of Arrived Holdings, Inc.    
    Principal Financial and Accounting Officer of Arrived STR, LLC    
         
/s/ Kenneth Cason     Chief Technology Officer   September 28, 2026
Kenneth Cason   of Arrived Holdings, Inc. Chief Technology Officer and    
    Director of Arrived STR, LLC    
         
Arrived Fund Manager, LLC   Managing Member   September 28, 2026

 

By: /s/ Ryan Frazier  
Name:  Ryan Frazier  
Title: Chief Executive Officer  

 

12