##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q



---

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended
March 31, 2006

Commission file number: 001-32279



---

EAGLE HOSPITALITY PROPERTIES
TRUST, INC.

(Exact name of registrant specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Maryland                                                       |  | 55-0862656                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

100 E. RiverCenter Blvd., Suite 480, Covington, KY

(Address of principal executive office)

41011

(Zip Code)

(859) 581-5900

(Registrants telephone number, including area code)



---

Securities registered pursuant
to Section 12(b) of the Act:



|                                                                      |  |                                 
|--------------------------------------------------------------------- |  | --------------------------------
|Title of Each Class                                                   |  | Outstanding as of April 30, 2006
|Common stock, $.01 par value                                          |  | 17,754,664                      
|                                                                      | 
|81/4% Series A Cumulative Redeemable Preferred Shares, $.01 par value |  | 4,000,000                       



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, or a non-accelerated filer. See definition of large
accelerated filer and accelerated filer in Rule 12b-2 of the Securities Exchange Act (check one):

Large Accelerated
Filer ̈Accelerated Filer  x    Non-Accelerated Filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange
Act).    Yes ̈No  x



---



---

##### Table of Contents

EAGLE HOSPITALITY PROPERTIES TRUST, INC.

QUARTERLY REPORT FOR THE PERIOD ENDED MARCH 31, 2006

TABLE OF CONTENTS



|                                                                                                                              |  |                                                                                       |  |     
|----------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------- |  | ----
|                                                                                                                              |  |                                                                                       |  | Page
|PART I                                                                                                                        |  |                                                                                      
|                                                                                                                              |  |                                                                                      
|ITEM 1.                                                                                                                       |  | Financial Statements                                                                  |  |     
|                                                                                                                              | 
|Consolidated Balance Sheets as of March 31, 2006 (unaudited) and December 31, 2005                                            |  | 3                                                                                    
|                                                                                                                              | 
|Consolidated Statements of Operations and Comprehensive Income for the Three Months Ended March 31, 2006 and 2005 (unaudited) |  | 4                                                                                    
|                                                                                                                              | 
|Consolidated Statement of Shareholders Equity for the Three Months Ended March 31, 2006 (unaudited)                          |  | 5                                                                                    
|                                                                                                                              | 
|Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2006 and 2005 (unaudited)                          |  | 6                                                                                    
|                                                                                                                              | 
|Notes to Consolidated Financial Statements                                                                                    |  | 7                                                                                    
|                                                                                                                              |  |                                                                                      
|ITEM 2.                                                                                                                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 13  
|                                                                                                                              |  |                                                                                      
|ITEM 3.                                                                                                                       |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 4.                                                                                                                       |  | Controls and Procedures                                                               |  | 22  
|                                                                                                                              | 
|PART II                                                                                                                       |  |                                                                                      
|                                                                                                                              |  |                                                                                      
|ITEM 1.                                                                                                                       |  | Legal Proceedings                                                                     |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 1A.                                                                                                                      |  | Risk Factors                                                                          |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 2.                                                                                                                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 3.                                                                                                                       |  | Defaults Upon Senior Securities                                                       |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 4.                                                                                                                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 5.                                                                                                                       |  | Other Information                                                                     |  | 22  
|                                                                                                                              |  |                                                                                      
|ITEM 6.                                                                                                                       |  | Exhibits                                                                              |  | 22  
|                                                                                                                              | 
|SIGNATURES                                                                                                                    |  | 23                                                                                   



2



---

##### Table of Contents

PART I

Item 1. Financial Statements.

EAGLE HOSPITALITY PROPERTIES TRUST, INC.

CONSOLIDATED BALANCE SHEETS

AS OF MARCH 31, 2006 AND DECEMBER 31, 2005

(unaudited, $000s omitted)



|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                            |  | (Unaudited) March 31,2006 |         |   | December 31, 2005 |  
|ASSETS                                                                                                                                                                      |  |                           |         |   |                   |   |         |  
|Cash and cash equivalents                                                                                                                                                   |  | $                         | 8,936   |   |                   | $ | 8,628   |  
|Restricted cash - real estate tax escrows                                                                                                                                   |  |                           | 1,887   |   |                   |   | 1,623   |  
|Restricted replacement reserves                                                                                                                                             |  |                           | 3,520   |   |                   |   | 5,436   |  
|Accounts receivable, net                                                                                                                                                    |  |                           | 5,766   |   |                   |   | 6,026   |  
|Inventories                                                                                                                                                                 |  |                           | 638     |   |                   |   | 620     |  
|Deferred income taxes                                                                                                                                                       |  |                           | 3,031   |   |                   |   | 3,323   |  
|Deferred franchise fees and loan fees, net                                                                                                                                  |  |                           | 3,337   |   |                   |   | 3,517   |  
|Prepaid expenses and other assets                                                                                                                                           |  |                           | 1,621   |   |                   |   | 1,948   |  
|Investment in hotel properties, net                                                                                                                                         |  |                           | 393,300 |   |                   |   | 394,990 |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|Total assets                                                                                                                                                                |  | $                         | 422,036 |   |                   | $ | 426,111 |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                        |  |                           |         |   |                   |   |         |  
|LIABILITIES:                                                                                                                                                                |  |                           |         |   |                   |   |         |  
|Notes payable                                                                                                                                                               |  | $                         | 209,316 |   |                   | $ | 211,427 |  
|Capital lease obligations                                                                                                                                                   |  |                           | 94      |   |                   |   | 112     |  
|Income tax payable                                                                                                                                                          |  |                           | 628     |   |                   |   | 565     |  
|Accounts payable                                                                                                                                                            |  |                           | 2,188   |   |                   |   | 2,272   |  
|Due to (from) affiliates, net                                                                                                                                               |  |                           | 117     |   |                   |   | (32     | )
|Dividends and distributions payable                                                                                                                                         |  |                           | 4,142   |   |                   |   | 4,135   |  
|Accrued expenses                                                                                                                                                            |  |                           | 9,870   |   |                   |   | 8,649   |  
|Advance deposits                                                                                                                                                            |  |                           | 2,276   |   |                   |   | 2,098   |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|Total liabilities                                                                                                                                                           |  | $                         | 228,631 |   |                   | $ | 229,226 |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|Minority interest                                                                                                                                                           |  |                           | 12,139  |   |                   |   | 13,661  |  
|SHARHOLDERS EQUITY                                                                                                                                                         |  |                           |         |   |                   |   |         |  
|Preferred stock, $0.01 par value, 10,000,000 shares authorized, 8.25% Series A - 4,000,000 issued and outstanding at March 31, 2006 and
December 31, 2005                   |  | $                         | 40      |   |                   | $ | 40      |  
|Common stock, $0.01 par value, 100,000,000 shares authorized, 17,704,863 and 17,382,385 shares issued and outstanding at March 31, 2006
and December 31, 2005, respectively |  |                           | 176     |   |                   |   | 174     |  
|Additional paid-in capital                                                                                                                                                  |  |                           | 195,887 |   |                   |   | 196,847 |  
|Deferred compensation                                                                                                                                                       |  |                           |        |   |                   |   | (1,700  | )
|Accumulated other comprehensive income                                                                                                                                      |  |                           | 18      |   |                   |   | 9       |  
|(Dividends in excess of accumulated earnings) retained earnings                                                                                                             |  |                           | (14,855 | ) |                   |   | (12,146 | )
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|Total shareholders equity                                                                                                                                                  |  | $                         | 181,266 |   |                   | $ | 183,224 |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  
|Total liabilities and shareholders equity                                                                                                                                  |  | $                         | 422,036 |   |                   | $ | 426,111 |  
|                                                                                                                                                                            |  |                           |         |   |                   |   |         |  

See notes to consolidated financial statements



3



---

##### Table of Contents

EAGLE HOSPITALITY PROPERTIES TRUST, INC. AND PREDECESSOR

CONSOLIDATED STATEMENTS OF OPERATIONS and
COMPREHENSIVE INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2006 AND 2005

(unaudited, 000s omitted, except per share amounts)



|                                                               |  |      |        |   |      |   |        |  
|-------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                               |  | 2006 |        |   | 2005 |  
|Revenues:                                                      |  |      |        |   |      |   |        |  
|Rooms department                                               |  | $    | 24,299 |   |      | $ | 15,655 |  
|Food and beverage department                                   |  |      | 7,998  |   |      |   | 5,260  |  
|Lease income                                                   |  |      | 1,398  |   |      |   |       |  
|Other operating departments                                    |  |      | 1,463  |   |      |   | 788    |  
|                                                               |  |      |        |   |      |   |        |  
|Total revenue                                                  |  |      | 35,158 |   |      |   | 21,703 |  
|Expenses:                                                      |  |      |        |   |      |   |        |  
|Rooms department                                               |  |      | 6,081  |   |      |   | 3,968  |  
|Food and beverage department                                   |  |      | 5,216  |   |      |   | 3,581  |  
|Other operating departments                                    |  |      | 778    |   |      |   | 492    |  
|Selling, general and administrative expense                    |  |      | 11,672 |   |      |   | 7,816  |  
|Depreciation and amortization                                  |  |      | 4,066  |   |      |   | 2,642  |  
|Corporate general and administrative                           |  |      | 1,447  |   |      |   | 1,102  |  
|Stock-based compensation                                       |  |      | 136    |   |      |   | 679    |  
|                                                               |  |      |        |   |      |   |        |  
|Total operating expenses                                       |  |      | 29,396 |   |      |   | 20,280 |  
|                                                               |  |      |        |   |      |   |        |  
|Net Operating Income                                           |  |      | 5,762  |   |      |   | 1,423  |  
|                                                               |  |      |        |   |      |   |        |  
|Interest expense                                               |  |      | (2,898 | ) |      |   | (2,139 | )
|Interest income                                                |  |      | 77     |   |      |   | 113    |  
|Other income (expense)                                         |  |      | 2      |   |      |   | (25    | )
|                                                               |  |      |        |   |      |   |        |  
|Income before minority interest and provision for income taxes |  |      | 2,943  |   |      |   | (628   | )
|                                                               |  |      |        |   |      |   |        |  
|Income tax expense (benefit)                                   |  |      | 363    |   |      |   | (1,495 | )
|Minority interest expense                                      |  |      | 128    |   |      |   | 222    |  
|                                                               |  |      |        |   |      |   |        |  
|Net income                                                     |  | $    | 2,452  |   |      | $ | 645    |  
|Distributions to preferred shareholders                        |  |      | (2,063 | ) |      |   |       |  
|                                                               |  |      |        |   |      |   |        |  
|Net income available to common shareholders                    |  | $    | 389    |   |      | $ | 645    |  
|Unrealized gain (loss) on marketable securities                |  |      | 9      |   |      |   | (11    | )
|                                                               |  |      |        |   |      |   |        |  
|COMPREHENSIVE INCOME                                           |  | $    | 398    |   |      | $ | 634    |  
|                                                               |  |      |        |   |      |   |        |  
|Basic income per share                                         |  | $    | 0.02   |   |      | $ | 0.03   |  
|                                                               |  |     
|Diluted income per share                                       |  | $    | 0.02   |   |      | $ | 0.03   |  
|Weighted average basic shares outstanding                      |  |      | 17,493 |   |      |   | 17,033 |  
|Weighted average diluted shares outstanding                    |  |      | 23,461 |   |      |   | 23,027 |  

See notes to consolidated financial statements



4



---

##### Table of Contents

EAGLE HOSPITALITY PROPERTIES TRUST, INC.

CONSOLIDATED STATEMENT OF OWNERS EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2006

(unaudited, $000s omitted)



|                                            |  |                |    |             |   |                           |  |   |                      |   |  |                                      |        |                                           |  |   |       |  |   |         |   |  |   |         |  
|------------------------------------------- |  | -------------- | -- | ----------- | - | ------------------------- |  | - | -------------------- | - |  | ------------------------------------ | ------ | ----------------------------------------- |  | - | ----- |  | - | ------- | - |  | - | ------- | -
|                                            |  | PreferredStock |    | CommonStock |   | AdditionalPaid-In Capital |  |   | DeferredCompensation |   |  | Accumulated OtherComprehensiveIncome |        | Dividends in Excess ofAccumulatedEarnings |  |   | Total | 
|Balance at December 31, 2005                |  | $              | 40 |             | $ | 174                       |  | $ | 196,847              |   |  | $                                    | (1,700 | )                                         |  | $ | 9     |  | $ | (12,146 | ) |  | $ | 183,224 |  
|Common dividends declared, $0.175 per share |  |                |    |             |   |                           |  |   |                      |   |  |                                      |        |                                           |  |   |       |  |   | (3,098  | ) |  |   | (3,098  | )
|Preferred dividends paid, $0.5156 per share |  |                |    |             |   |                           |  |   |                      |   |  |                                      |        |                                           |  |   |       |  |   | (2,063  | ) |  |   | (2,063  | )
|OP unit redemption                          |  |                |   |             |   | 2                         |  |   | 604                  |   |  |                                      |        |                                           |  |   |      |  |   |        |   |  |   | 606     |  
|Stock-based compensation                    |  |                |   |             |   |                          |  |   | 136                  |   |  |                                      |        |                                           |  |   |      |  |   |        |   |  |   | 136     |  
|Reclass for FAS 123(R) adoption             |  |                |    |             |   |                           |  |   | (1,700               | ) |  |                                      | 1,700  |                                           |  |   |       |  |   |         |   |  |   |         |  
|Unrealized gain on investments              |  |                |   |             |   |                          |  |   |                     |   |  |                                      |        |                                           |  |   | 9     |  |   |        |   |  |   | 9       |  
|Net income                                  |  |                |   |             |   |                          |  |   |                     |   |  |                                      |        |                                           |  |   |      |  |   | 2,452   |   |  |   | 2,452   |  
|                                            |  |                |    |             |   |                           |  |   |                      |   |  |                                      |        |                                           |  |   |       |  |   |         |   |  |   |         |  
|Balance at March 31, 2006                   |  | $              | 40 |             | $ | 176                       |  | $ | 195,887              |   |  | $                                    |       |                                           |  | $ | 18    |  | $ | (14,855 | ) |  | $ | 181,266 |  
|                                            |  |                |    |             |   |                           |  |   |                      |   |  |                                      |        |                                           |  |   |       |  |   |         |   |  |   |         |  

See notes to consolidated financial statements



5



---

##### Table of Contents

EAGLE HOSPITALITY PROPERTIES TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Three months ended March 31, 2006 and 2005 (unaudited)

(unaudited, $000s omitted)



|                                                                                  |  |      |        |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------- | -
|                                                                                  |  | 2006 |        |   | 2005 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |      |        |   |      |   |         |  
|Net income                                                                        |  | $    | 2,452  |   |      | $ | 645     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |      |        |   |      |   |         |  
|Deferred income taxes                                                             |  |      | 292    |   |      |   | (1,495  | )
|Depreciation                                                                      |  |      | 3,893  |   |      |   | 2,609   |  
|Amortization of deferred loan fees and franchise rights                           |  |      | 180    |   |      |   | 50      |  
|Stock based compensation                                                          |  |      | 136    |   |      |   | 679     |  
|Minority interest                                                                 |  |      | 128    |   |      |   | 222     |  
|Changes in assets and liabilities:                                                |  |      |        |   |      |   |         |  
|Restricted cash - real estate tax escrows                                         |  |      | (264   | ) |      |   | (313    | )
|Accounts receivables                                                              |  |      | 260    |   |      |   | (320    | )
|Inventory, prepaid expenses, and other assets                                     |  |      | 309    |   |      |   | 455     |  
|Due to affiliates                                                                 |  |      | 149    |   |      |   | 326     |  
|Accounts payable, accrued expenses and advance deposits                           |  |      | 1,385  |   |      |   | 1,698   |  
|                                                                                  |  |      |        |   |      |   |         |  
|Net cash provided by operating activities                                         |  | $    | 8,920  |   |      | $ | 4,556   |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |      |        |   |      |   |         |  
|Acquisition of hotel properties                                                   |  | $    |       |   |      | $ | (33,000 | )
|Capital expenditures                                                              |  |      | (2,203 | ) |      |   | (3,788  | )
|Restricted cash - replacement reserves                                            |  |      | 1,925  |   |      |   | 700     |  
|                                                                                  |  |      |        |   |      |   |         |  
|Net cash used in investing activities                                             |  | $    | (278   | ) |      | $ | (36,088 | )
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |      |        |   |      |   |         |  
|Proceeds from financing                                                           |  | $    |       |   |      | $ | 103,900 |  
|Cash paid for financing fees                                                      |  |      |       |   |      |   | 104     |  
|Debt principal payments                                                           |  |      | (111   | ) |      |   | (48,220 | )
|Credit facility borrowings                                                        |  |      | 6,500  |   |      |   |        |  
|Credit facility payments                                                          |  |      | (8,500 | ) |      |   |        |  
|Payment of related party loan                                                     |  |      |       |   |      |   | (23,391 | )
|Payment on capital lease obligations                                              |  |      | (18    | ) |      |   | (15     | )
|Payments of preferred dividends                                                   |  |      | (2,063 | ) |      |   |        |  
|Payments of common dividends and distributions                                    |  |      | (4,142 | ) |      |   | (4,085  | )
|                                                                                  |  |      |        |   |      |   |         |  
|Net cash provided by (used in) financing activities                               |  | $    | (8,334 | ) |      | $ | 28,293  |  
|                                                                                  |  |      |        |   |      |   |         |  
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                              |  | $    | 308    |   |      | $ | (3,239  | )
|CASH AND CASH EQUIVALENTS, beginning of year                                      |  |      | 8,628  |   |      |   | 15,661  |  
|                                                                                  |  |      |        |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, end of period                                          |  | $    | 8,936  |   |      | $ | 12,422  |  
|                                                                                  |  |      |        |   |      |   |         |  

See notes to consolidated financial statements



6



---

##### Table of Contents

EAGLE HOSPITALITY PROPERTIES TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2006 (unaudited)

1. BACKGROUND

Eagle Hospitality Properties Trust, Inc., a Maryland corporation (together with its subsidiaries Eagle,
Company, We, Us or Our), is a self-advised real estate investment trust (REIT) formed to pursue investment opportunities in the full-service and all-suites hotel industry. As of
March 31, 2006, Eagles portfolio consists of twelve full-service and all-suites hotels under the Embassy Suites, Marriott, Hilton and Hyatt brands.

The Company commenced its operations effective as of October 1, 2004 when it completed its initial public offering (IPO) and acquired a 100% interest in eight hotels and a 49% interest in one other
hotel (Embassy Suites CincinnatiRiverCenter), all of which were previously owned or controlled by Corporex Companies LLC (Corporex). Because we had the right and obligation to acquire the remaining 51% interest in the entity that
owned the Embassy Suites Cincinnati-RiverCenter from William P. Butler, the Companys Chairman, no later than January 31, 2006 in exchange for 427,485 operating partnership units, the assets, liabilities and operations of such entity are
included in our consolidated financial statements in accordance with the provisions in Financial Interpretation 46(R). The remaining 51% in this hotel was acquired on December 5, 2005 for 427,485 operating partnership units.

Our operating partnership, EHP Operating Partnership, L.P. (EHP OP), was organized as a limited partnership under the laws of the state of
Maryland. The Company is the sole general partner of and owns approximately 75% of the limited partnership units in EHP OP. Limited partners (including certain of our officers and directors) own the remaining operating partnership units. After one
year from the date the units are issued, limited partners may generally redeem each unit for the cash value of one share of our common stock or, at our sole option, one share of common stock.

Taxable REIT Subsidiaries

EHP TRS Holding Co., Inc.
(EHP TRS), our taxable REIT subsidiary, was incorporated as a Maryland corporation. Each of our hotel properties, except the Embassy Suites San Juan Hotel, is leased to a wholly owned subsidiary of EHP TRS, which engages independent
hotel management companies, such as Commonwealth Hotels, Inc. (Commonwealth Hotels), to manage and operate the hotels under management contracts. Lease revenue from EHP TRS and its wholly owned subsidiaries is eliminated in
consolidation. Under applicable REIT tax rules, neither we nor our operating partnership can directly undertake the daily management activities of our hotels. Therefore, our principal source of funds will be dependent on EHP TRSs ability to
generate cash flow from the operation of the hotels. EHP TRS will pay income taxes at regular corporate rates on its taxable income. The Embassy Suites San Juan is leased to an unaffiliated lessee and the only income that we recognize in relation to
this hotel is the lease income paid by the lessee.

2. BUSINESS COMBINATIONS

On February 24, 2005, we completed the acquisition of the 270-room Embassy Suites Phoenix-Scottsdale for $33.1 million. This acquisition was funded
through a combination of cash and the proceeds from a $22.1 million three-year, full recourse loan having an interest rate of 215 basis points over 30-day LIBOR that is collateralized by the hotel. This hotel is managed by Commonwealth Hotels.

On June 23, 2005, we completed the acquisition of the 351-room Hilton Glendale in Glendale California (Hilton Glendale)
for $80.0 million. This acquisition was funded through a combination of cash and the proceeds from a $53.1 million bridge loan. The bridge loan was repaid on July 7, 2005 with the proceeds from a $53.1 million seven-year, interest only loan
having a fixed interest rate of 5.21%. The previous owner of the Hilton Glendale had a loan with the Glendale Redevelopment Agency (GRA). This loan had a participating feature in which the GRA would receive 1.5% of revenues above
certain thresholds through 2018 and 2.0%, thereafter. The loan was paid off by the previous owner at the time we purchased the hotel and the intent was that the previous owner would enter into a cash buyout agreement of the participating
feature of the loan with the GRA. This agreement was not finalized and in accordance with the hotel purchase agreement the previous owner refunded $2.5 million of the initial purchase price to us on April 13, 2006. We
remain subject to the participating feature though we do not anticipate the participation payments to materially affect our financial statements in the near term.



7



---

##### Table of Contents

On June 28, 2005, we completed the acquisition of the 299-room Embassy Suites San Juan Hotel and Casino in Isla
Verde Carolina, Puerto Rico for $60.2 million. This acquisition was funded with existing cash. This hotel is leased to a third party tenant who pays a monthly base rent of $450,000, plus additional rent based upon hotel revenues. This hotel is
managed by Hilton Hotels Corporation. The allocation of the purchase price is preliminary as the Company is awaiting additional information to finalize the allocation.

The accompanying consolidated financial statements include the results of the acquired hotels since the dates of acquisition. The purchase prices discussed above were the result of arms length negotiations, and
Eagle did not assign any value to goodwill or other intangible assets. However, the purchase price allocation is preliminary and subject to further internal review. Additional adjustments are unlikely to have a material impact.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Included in the consolidated financial statements are Eagles operating entities (TRS), the limited liability companies that own the hotel properties and EHP OP.

These financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial
information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.
Eagle believes that all adjustments, consisting of normal recurring adjustments and accruals, considered necessary for a fair presentation have been included. In addition, Eagles operations have historically been seasonal as certain properties
experience higher occupancy rates during the different months of the year. This seasonality pattern can be expected to cause fluctuations in Eagles operating results. Consequently, operating results for the three months ended March 31,
2006 are not necessarily indicative of the results that may be expected for the year ending December 31, 2006.

Revenue Recognition Hotel revenues, including room, food, beverage and other hotel revenues, are recognized as the related services are delivered. We generally consider accounts receivable to be fully
collectible. If we determine that amounts are uncollectible, which would generally be the result of a customers bankruptcy or other economic downturn, such amounts will be charged against operations when that determination is made. The lease
income generated by the lease on the Embassy Suites San Juan is recognized as earned.

Investment in Hotel Properties 
The initial nine hotel properties are stated at the Predecessors historical cost, plus an approximate $42.5 million minority interest partial step-up recorded upon formation of Eagle on October 1, 2004, related to the acquisition of
minority interest from unaffiliated parties related to seven of the initial properties. Improvements and additions which extend the life of the property are capitalized and depreciated over the estimated useful life.

For the hotels acquired in 2005, the purchase prices were the result of arms length negotiations, and Eagle did not assign any value to goodwill or
other intangible assets. However, the purchase price allocation is preliminary and subject to further internal review. Additional adjustments are unlikely to have a material impact.

Impairment of Investment in Hotel Properties  Hotel properties are reviewed for impairment whenever events or changes in circumstances
indicate the carrying value of the hotel properties may not be recoverable (i.e., the future undiscounted cash flows for the hotel are projected to be less than the net book value of the hotel). We test for impairment in several situations,
including when current or projected cash flows are less than historical cash flows, when it becomes more likely than not that a hotel will be sold before the end of its previously estimated useful life, and when events or changes in circumstances
indicate that a hotels net book value may not be recoverable. In the evaluation of the impairment of our hotels, we make many assumptions and estimates, including projected cash flows, holding period, expected useful life, future capital
expenditures, and fair values, including consideration of capitalization rates, discount rates, and comparable selling prices. To date, no such impairment charges have been recognized. If an asset were deemed to be impaired, we would record an
impairment charge for the amount the propertys net book value exceeds its fair value.

Stock-Based Compensation 
The 2004 Long-Term Incentive Plan (the LTIP) was adopted by the board of directors and approved by Eagles stockholders prior to the initial public offering. The purpose of the incentive plan is to promote Eagles success and
enhance the value of Eagles common stock by linking the personal interests of participants to those of the stockholders, and by providing such persons with an incentive to achieve outstanding



8



---

##### Table of Contents

performance. The incentive plan authorizes the governance and compensation committee and Eagles board of directors
to grant awards to employees, officers, consultants (including, but not limited to, Corporex and its employees) and directors.

Eagle
accounts for stock-based compensation in accordance with SFAS No. 123(R), Accounting for Stock-Based Compensation. In connection with Eagles formation, Eagle established the LTIP. The Company has issued a net total of
511,180 shares of restricted stock under the LTIP to its executives, directors, and certain employees of the Company, the Predecessor and its affiliates. The vesting periods for these shares range from one to five years. Such shares are charged
to compensation expense on a straight-line basis over the vesting period based on the price on the date of issuance. For the periods ending March 31, 2006 and 2005, respectively, the Company incurred total compensation expense of $0.1 million
and $0.7 million related to these restricted shares. The higher expense in 2005 was mostly the result of the 208,332 shares issued to the Predecessor that fully vested in October 2005. Under the Stock Plan, the Company may issue a variety of
performance-based stock awards, including nonqualified stock options. At March 31, 2006, no performance-based stock awards have been issued other than the restricted stock discussed above. The amount of shares available for issuance under this
plan increased by 125,245 shares on January 1, 2006, pursuant to the provisions of the plan. At March 31, 2006, the Company had approximately 608,832 remaining shares available for future issuance under the LTIP. As required upon the
adoption of SFAS No. 123(R), the contra equity balance in unearned compensation on restricted stock of $1.7 million as of January 1, 2006 was reversed (i.e. netted into additional paid-in capital) in the Consolidated Balance Sheet as of
March 31, 2006.

A summary of the Companys nonvested shares as of March 31, 2006 is as follows:



|                             |  |                  |   |  |                                        |     
|---------------------------- |  | ---------------- | - |  | -------------------------------------- | ----
|                             |  | Number of Shares |   |  | Weighted-Average Grant-Date Fair Value
|                             | 
|Nonvested at January 1, 2006 |  | 191,108          |   |  | $                                      | 9.69
|Granted                      |  | 49,168           |   |  | $                                      | 8.62
|Vested                       |  | (760             | ) |  | $                                      | 9.52
|Forfeited                    |  | (3,000           | ) |  | $                                      | 9.89
|                             |  |                  |   |  |                                        |     
|Nonvested at March 31, 2006  |  | 236,516          |   |  | $                                      | 9.47
|                             |  |                  |   |  |                                        |     

Segments  Eagle presently operates in one business segment within the hotel
lodging industry: direct hotel investments. Direct hotel investments refers to owning hotels through either acquisition or new development. The Predecessor also only operated within the direct hotel investments segment.

4. PREFERRED STOCK OFFERING

On June 13,
2005, the Company closed an underwritten public offering of 4,000,000 shares of its 8.25% Series A Cumulative Redeemable Preferred Stock (Preferred Shares). The Preferred Shares have a liquidation value of $25.00 per share and will be
redeemable at the option of the Company on or after June 14, 2010. The annual distribution for the Preferred Shares will be $2.0625 per share. Dividends on the Preferred Shares will be payable quarterly in arrears on the last calendar day of
March, June, September and December.

The net proceeds of the public offering of the Preferred Shares were $96.5 million, after
underwriters discounts and other offering expenses. The proceeds were used in the acquisitions of the Hilton Glendale and the Embassy Suites San Juan, as well as for other general corporate and working capital purposes.

5. EARNINGS PER SHARE

The limited
partners outstanding limited partnership units in the operating partnership (which may be redeemed for common stock upon notice from the limited partner and following our election to redeem the units for stock rather than cash) have been
excluded from the diluted earnings per share calculation as there would be no effect on the amounts since the limited partners share of income would also be added back to net income. The computation of basic and diluted earnings per common
share is presented below:



9



---

##### Table of Contents

|                                                                                                  |  |                            |            |   |                            |   |            |  
|------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | - | -------------------------- | - | ---------- | -
|                                                                                                  |  | Period Ended March 31,2006 |            |   | Period Ended March 31,2005 |  
|Numerator:                                                                                        |  |                            |            |   |                            |   |            |  
|Net income available to common shareholders before dividends paid on unvested restricted shares   |  | $                          | 389        |   |                            | $ | 645        |  
|Dividends paid on unvested restricted shares                                                      |  |                            | (28        | ) |                            |   | (77        | )
|                                                                                                  |  |                            |            |   |                            |   |            |  
|Net income available to common shareholders after dividends paid to on unvested restricted shares |  | $                          | 361        |   |                            | $ | 568        |  
|                                                                                                  |  |                            |            |   |                            |   |            |  
|Denominator:                                                                                      |  |                            |            |   |                            |   |            |  
|Weighted average number of common shares - basic                                                  |  |                            | 17,492,425 |   |                            |   | 17,033,371 |  
|Dilutive effect of unvested restricted shares                                                     |  |                            | 548        |   |                            |   | 53         |  
|                                                                                                  |  |                            |            |   |                            |   |            |  
|Weighted average number of common shares - diluted                                                |  |                            | 17,492,973 |   |                            |   | 17,033,424 |  
|                                                                                                  |  |                            |            |   |                            |   |            |  
|Basic Earnings Per Common Share:                                                                  |  | $                          | 0.02       |   |                            | $ | 0.03       |  
|                                                                                                  |  |                            |            |   |                            |   |            |  
|Diluted Earnings Per Common Share:                                                                |  | $                          | 0.02       |   |                            | $ | 0.03       |  
|                                                                                                  |  |                            |            |   |                            |   |            |  

6. MINORITY INTEREST

Minority interest in the operating partnership represents the limited partners proportionate share of the equity in the operating partnership. Net income (loss) is allocated to minority interest based on limited
partnership percentage ownership for the period. Upon formation of the Company on October 1, 2004, the Company issued 5,566,352 units of limited partnership interest to affiliates, plus another 427,485 partnership units were issued on
December 5, 2005 in exchange for the remaining 51% of the Embassy Suites Hotel Cincinnati  RiverCenter. An additional 250,000 partnership units were issued to the former owners of the Embassy Suites Hotel Denver International Airport on
December 5, 2005, in compliance with the earn-out provisions in the original purchase agreement. After a one-year holding period from the date of issuance, partnership units may be redeemed for the cash value of one share of our common stock
or, at our sole option, one share of common stock. During the three month periods ended March 31, 2006 and 2005, respectively, 276,310 and 0 partnership units were redeemed in exchange for an equal number of shares of our common stock. As of
March 31, 2006 there are 5,967,527 partnership units outstanding which represent an approximate minority interest ownership of 25%.

7. DEBT

Eagles notes payable as of March 31, 2006 are as follows:



|                                                                                                                       |  |        |         |               |       |  
|---------------------------------------------------------------------------------------------------------------------- |  | ------ | ------- | ------------- | ----- | -
|Properties Collateralized                                                                                              |  | Amount |         | Interest Rate |      
|Cincinnati Landmark Marriott, Embassy Suites Hotel Cleveland/Rockside and Embassy Suites Hotel Tampa Airport/Westshore |  | $      | 58,000  |               | 5.43  | %
|Hyatt Regency Rochester                                                                                                |  |        | 15,640  |               | 7.28  | %
|Embassy Suites Hotel & Casino San Juan                                                                                 |  |        | 38,200  |               | 5.14  | %
|Van Loan                                                                                                               |  |        | 31      |               | 5.10  | %
|Hilton Glendale                                                                                                        |  |        | 53,100  |               | 5.21  | %
|                                                                                                                       |  |        |         |               |       |  
|Fixed Debt                                                                                                             |  |        | 164,971 |               | 5.47  | %
|Cincinnati Landmark Marriott, Embassy Suites Hotel Cleveland/Rockside and Embassy Suites Hotel Tampa Airport/Westshore |  |        | 23,800  |               | 6.58  | %
|US Bank Credit Facility                                                                                                |  |        | 20,545  |               | 7.08  | %
|                                                                                                                       |  |        |         |               |       |  
|Variable Debt                                                                                                          |  |        | 44,345  |               | 6.81  | %
|                                                                                                                       |  |        |         |               |       |  
|Total Debt and Wgt Avg Cost of Debt                                                                                    |  | $      | 209,316 |               | 5.75  | %
|                                                                                                                       |  |        |         |               |       |  
|LIBOR 30-day rate at 3/31/06                                                                                           |  |        |         |               | 4.826 | %



10



---

##### Table of Contents

Total debt maturities, including capital lease obligations, as of March 31, 2006 were as follows
($000s):



|           |  |   |        
|---------- |  | - | -------
|2006       |  | $ | 1,557  
|2007       |  |   | 2,073  
|2008       |  |   | 37,544 
|2009       |  |   | 2,529  
|2010       |  |   | 76,558 
|Thereafter |  |   | 89.149 
|           |  |   |        
|Total      |  | $ | 209,410
|           |  |   |        

8. RELATED PARTY TRANSACTIONS

Hotel Management Agreements - Nine of our hotels are subject to management agreements with Commonwealth Hotels. Under these agreements, Eagle is
obligated to pay monthly management fees equal to 2.50% of gross revenues in 2005, 2.75% in 2006, and 3.00% of gross revenues in 2007 and the years thereafter. Incentive fees may also be earned upon meeting certain net operating income thresholds.
These management agreements have ten-year terms, with a renewal option for one additional five-year period. If Eagle terminates a management agreement on any of the properties prior to its expiration, due to sale of the property, Eagle may be
required to pay a substantial termination fee. Eagles Chairman is the majority shareholder in Commonwealth Hotels. Management fees earned by Commonwealth Hotels for the three months ending March 31, 2006 and 2005, respectively, were $0.7
million and $0.6 million. At March 31, 2006 and December 31, 2005, Eagle owed Commonwealth Hotels $0.3 and $0.2 million in management fees payable, respectively.

Strategic Alliance Agreement  Eagle has entered into a Strategic Alliance Agreement (SAA) with Corporex and affiliated parties.
The SAA provides Eagle with the right of first refusal for development opportunities with Corporex and affiliates, as well as a non-compete clause for markets in which we own or have an investment. The agreement expires October 1, 2014.
Corporex received 208,332 shares of common stock in conjunction with the SAA. The shares vested October 6, 2005. For the period ended March 31, 2005, Eagle incurred approximately $0.5 million in expense as a result of the amortization of
these shares.

Leased Office Space - Eagles headquarters are located in an office building that is owned by a limited
partnership in which Eagles Chairman and Chief Executive Officer are limited partners. We entered into a lease for this office space subsequent to our IPO at terms approximating the fair market value. We are obligated to pay $0.6 million in
rent over a ten-year period, or on average, approximately $5,000 per month. The expense of this lease is being recognized on a straight-line basis. In addition to the rent payments, we will also be subject to a common area maintenance fee allocation
related to this office space. Eagle believes the lease payments do not exceed market value.

9. STATEMENT OF CASH FLOWS, SUPPLEMENTAL DISCLOSURES

On March 8, 2006, Eagle declared a dividend of $0.175 per common share and operating partnership unit. This dividend was paid
on April 17, 2006, to holders of record as of March 31, 2006. The total amount of the dividends paid to holders of our common stock was $3.1 million and $1.0 million was paid to holders of operating partnership units.

On March 8, 2006, Eagle declared a quarterly dividend of $0.515625 per 8.25% Series A Cumulative Redeemable Preferred Share for the period ended
March 31, 2006 to holders of record as of March 16, 2006. The total amount of dividends paid to holders of the preferred shares was $2.1 million and was paid on March 31, 2006.

During the first three months of 2006, 276,310 of our operating partnership units were redeemed for an equal number of common shares. This redemption
reduced our operating partnership units outstanding to 5,967,527. These redemptions are non-cash items.

Interest paid by Eagle during the
three months ended March 31, 2006 and 2005, respectively was $2.8 million and $2.1 million.



11



---

##### Table of Contents

During the three months ended March 31, 2006, Eagle granted approximately 49,000 shares of
restricted stock, valued at approximately $424,000, under its LTIP and cancelled approximately 3,000 shares of restricted stock due to employee resignations, valued at approximately $30,000. During the three months ended March 31, 2005, Eagle
granted 3,800 shares, valued at approximately $36,000, under its LTIP. There were no share cancellations in the three month period ended March 31, 2005.

10. INCOME TAXES

The Company has elected to be taxed as a REIT under the Internal Revenue Code. To qualify as a REIT, the Company
must meet a number of organizational and operational requirements, including a requirement that the Company distributes at least 90% of the Companys taxable income to the Companys shareholders. The Company currently intends to adhere to
these requirements and maintain the Companys REIT status. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income taxes at regular corporate rates (including any applicable alternative
minimum tax) and may not qualify as a REIT for four subsequent taxable years. If the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on the Companys income as well as to federal income and
excise taxes on the Companys undistributed taxable income.

The Company had a net tax expense(benefit) of $363 and $(1,495),
respectively, for the periods ending March 31, 2006 and 2005.



|                                    |  |      |     |      |   |        |  
|----------------------------------- |  | ---- | --- | ---- | - | ------ | -
|                                    |  | 2006 |     | 2005 |  
|Current                             |  |      |     |      |   |        |  
|State and local income tax expense  |  | $    | 71  |      | $ |       |  
|Federal income tax expense          |  |      |    |      |   |       |  
|                                    |  |      |     |      |   |        |  
|                                    |  |      | 71  |      |   |       |  
|Deferred                            |  |      |     |      |   |        |  
|State and local income tax expense  |  |      | 49  |      |   |       |  
|Federal income tax expense(benefit) |  |      | 243 |      |   | (1,495 | )
|                                    |  |      |     |      |   |        |  
|Net income tax expense (benefit)    |  | $    | 363 |      | $ | (1,495 | )
|                                    |  |      |     |      |   |        |  

The Companys deferred tax asset related to its taxable REIT subsidiary (TRS)
consisted of the following for the periods ending March 31, 2006 and December 31, 2005:



|                           |  |      |       |   |      |   |       |  
|-------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                           |  | 2006 |       |   | 2005 |  
|State deferred tax asset   |  | $    | 311   |   |      | $ | 360   |  
|Federal deferred tax asset |  |      | 2,795 |   |      |   | 3,038 |  
|                           |  |      |       |   |      |   |       |  
|Gross deferred tax asset   |  |      | 3,106 |   |      |   | 3,398 |  
|Valuation allowance        |  |      | (75   | ) |      |   | (75   | )
|                           |  |      |       |   |      |   |       |  
|Net deferred tax asset     |  | $    | 3,031 |   |      | $ | 3,323 |  
|                           |  |      |       |   |      |   |       |  

The Company had an income tax payable of $628 and $565, respectively as of March 31, 2006 and
December 31, 2005.



|                                   |  |                |     |                   |   |    
|---------------------------------- |  | -------------- | --- | ----------------- | - | ---
|                                   |  | March 31, 2006 |     | December 31, 2005
|State and local income tax payable |  | $              | 628 |                   | $ | 565
|Federal income tax payable         |  |                |    |                   |   |   
|                                   |  |                |     |                   |   |    
|Income tax payable                 |  | $              | 628 |                   | $ | 565
|                                   |  |                |     |                   |   |    

11. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In June 2005, the FASB ratified the EITFs consensus on Issue No. 04-5 Determining Whether a General Partner, or the General Partners as a
Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. This consensus established the presumption that general partners in a limited partnership control that limited partnership regardless of the
extent of the general partners ownership interest in the limited partnership. The consensus further establishes that the rights of the limited partners can overcome the



12



---

##### Table of Contents

presumption of control by the general partners, if the limited partners have either (a) the substantive ability to
dissolve (liquidate) the limited partnership or otherwise remove the general partners without cause or (b) substantive participating rights. Whether the presumption of control is overcome is a matter of judgment based on the facts and
circumstances, for which the consensus provides additional guidance. This consensus applies to limited partnerships or similar entities, such as limited liability companies that have governing provisions that are the functional equivalent of a
limited partnership. Adoption did not have a material effect on the Company.

12. COMMITMENTS AND CONTINGENCIES

Restricted Cash  Under certain existing mortgage loan and hotel management agreements, Eagle is obligated to escrow payments for
insurance, real estate taxes and 4% to 5% of gross revenue of certain properties for capital improvements.

Contingent Consideration
 At the time we acquired our initial hotels, we agreed to make earn-out payments totaling in the aggregate up to 833,333 additional operating partnership units, which may be payable to the original contributors of the Embassy Suites Hotel
Columbus/Dublin, the Embassy Suites Hotel Cleveland/Rockside and the Embassy Suites Hotel Denver-International Airport only if certain operating measurements are achieved on any trailing 12-month basis within three years from the contribution. For
the 12-month period ended September 30, 2005, the Embassy Suites Hotel Denver-International Airport exceeded the operating measurements required to receive the additional 250,000 operating partnership units pursuant to the earn-out provisions
of the original contribution agreement. These operating partnership units were issued to the former owners of that hotel on December 5, 2005.

Franchise Fees  All of our hotels, except the Hyatt Regency Rochester, operate under franchise agreements. In conjunction with these franchise agreements, Eagle is obligated to pay the franchisors royalty fees between 4%
and 6% of gross room revenue, and under certain agreements, fees for marketing, reservations, and other related activities aggregating between 1% and 4% of gross room revenue. In addition, the Marriott hotels are obligated to pay between 2% and 3%
for food and beverage revenues. Franchise fees are included in the Selling, general and administrative line of the accompanying consolidated statements of operations.

Litigation  We are not involved in any material litigation nor, to our knowledge, is any material litigation threatened against us.

Taxes  Under tax indemnification agreements with the contributors of certain initial hotels, Eagle has agreed to provide
tax indemnification to the original contributors against certain tax consequences of a sale. We have agreed to pay the contributors tax liability with respect to gain allocated to the contributor under Section 704(C) of the Internal
Revenue Code if we dispose of a property contributed by the contributor in a taxable transaction during a protected period, which continues until the earlier of: a) October 1, 2014, or b) the date on which the contributor no longer
owns, in the aggregate, at least 25% of the units we issued to the contributor at the time of its contribution of property to our operating partnership.

13. COMPREHENSIVE INCOME

For the three months ended March 31, 2006 and 2005, respectively, comprehensive income
was $398,000 and $634,000. As of March 31, 2006 and December 31, 2005, Eagles accumulated other comprehensive income was $18,000 and $9,000, respectively. The change in accumulated other comprehensive income was entirely due to
Eagles unrealized gains on its marketable securities.

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking
Statements

We make forward-looking statements throughout this Form 10-Q that are subject to risks and uncertainties. These
forward-looking statements include information about possible or assumed future results of our business, financial condition, liquidity, results of operations, plans, and objectives. Statements regarding the following subjects are forward-looking by
their nature:



| |  |  | Our business and investment strategy;
| | - |  | -------------------------------------



13



---

##### Table of Contents

| |  |  | Our projected operating results;
| | - |  | --------------------------------



| |  |  | Our ability to obtain future financing arrangements;
| | - |  | ----------------------------------------------------



| |  |  | Our understanding of our competition;
| | - |  | -------------------------------------



| |  |  | Market trends;
| | - |  | --------------



| |  |  | Projected capital expenditures; and
| | - |  | -----------------------------------



| |  |  | The impact of technology on our operations and business.
| | - |  | --------------------------------------------------------

The forward-looking statements are based on our beliefs, assumptions, and expectations of our future performance taking into account all information currently available to us. These beliefs, assumptions, and expectations can change as a
result of many possible events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed in our forward-looking statements. You
should carefully consider this risk when you make an investment decision concerning our common stock. Additionally, the following factors could cause actual results to vary from our forward-looking statements:



| |  |  | The factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2005, including those set forth under the sections titled Risk Factors,
Managements Discussion and Analysis of Financial Conditions and Results of Operations, Business, and Properties;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General volatility of the capital markets and the market price of our common stock;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Changes in our business or investment strategy;
| | - |  | -----------------------------------------------



| |  |  | Availability, terms, and deployment of capital;
| | - |  | -----------------------------------------------



| |  |  | Availability of qualified personnel;
| | - |  | ------------------------------------



| |  |  | Changes in our industry and the market in which we operate, interest rates, or the general economy; and
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | The degree and nature of our competition.
| | - |  | -----------------------------------------

When we use
the words will likely result, may, anticipate, estimate, should, expect, believe, intend, or similar expressions, we intend to identify forward-looking
statements. You should not place undue reliance on these forward-looking statements. We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.



14



---

##### Table of Contents

RESULTS OF OPERATIONS

OVERVIEW

Eagle Hospitality Properties Trust, Inc., a Maryland corporation (together with its subsidiaries Eagle
or Company), is a self-advised real estate investment trust (REIT) formed to pursue investment opportunities in the full-service and all-suites hotel industry. As of March 31, 2006, Eagles portfolio consists of
twelve full-service and all-suites hotels under the Embassy Suites, Marriott, Hilton and Hyatt brands.

Our goal is to generate strong
risk-adjusted returns on invested capital for our stockholders by consistently paying attractive dividends and achieving long-term appreciation in full-service and all-suites hotel investments. The Company seeks to fund a substantial percentage of
new investments with capital recycled from the disposition of owned assets. Assets may be disposed of when potential acquisitions present themselves offering higher returns on the capital employed than the assets currently owned by the
Company.

Eagle enjoyed a successful first quarter of 2006 as did the lodging industry in general. Virtually all sectors experienced year
over year growth with business and group transient demand leading the way as the industry continues to regain the ground lost as a result of 9/11 and the war on terror.

For the first quarter of 2006, the Company had net income available to common shareholders of $0.4 million, or $0.02 per diluted share. FFO was $4.4 million, or $0.19 per diluted share/unit and EBITDA was $9.9
million. RevPAR was $99.60.

FIRST QUARTER HIGHLIGHTS AND OUTLOOK FOR THE REMAINDER OF 2006

Refer to the Results of Operations section below for discussion of our first quarter 2006 results compared to 2005 results.

In the hotel industry most categories of operating costs do not vary directly with the volume of sales, the exceptions being franchise, management,
credit card fees and the costs of the food and beverages served. Because of this operating leverage, changes in sales volume disproportionately impact operating results. Room revenue is the most important category of revenue and drives other revenue
categories such as food and beverage and telephone. There are three key performance indicators used in the hotel industry to measure room sales:



| |  |  | Occupancy, or the number of rooms sold, usually expressed as a percentage of total rooms available;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | Average Daily Rate (ADR), which is total room revenue divided by the number of rooms sold; and
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | RevPAR (room revenue per available room), which is the product of the occupancy percentage and ADR.
| | - |  | ---------------------------------------------------------------------------------------------------

Due to a strengthening economy and the maturation of certain of our hotels, our portfolio saw RevPAR increase by 14.9%, from $86.67 for the first quarter
of 2005 to $99.60 for the first quarter of 2006. The portfolio occupancy improved by 7.7% to 71.4% and the ADR improved 6.7% to $139.52. The Midwest portion of our portfolio showed the largest improvement in RevPAR by increasing 20.2% to $73.43 for
the first quarter of 2006 as compared to $61.09 for the first quarter of 2005. This improvement is important as the Midwest markets generally did not see RevPAR improvements at the same level as the rest of the country in 2005 and 2004.

On March 8, 2006, Eagle declared a dividend of $0.175 per common share and operating partnership unit. This dividend was paid on April 17,
2006, to holders of record as of March 31, 2006. The total amount of the dividends paid to holders of our common stock was $3.1 million and $1.0 million was paid to holders of operating partnership units.

On March 8, 2006, Eagle declared a quarterly dividend of $0.515625 per 8.25% Series A Cumulative Redeemable Preferred Share for the period ended
March 31, 2006 to holders of record as of March 16, 2006. The total amount of dividends paid to holders of the preferred shares was $2.1 million and was paid on March 31, 2006.

During the first quarter of 2006, 276,310 of our operating partnership units were redeemed for an equal number of common shares. This redemption reduced
our operating partnership units outstanding to 5,967,527. These redemptions are non-cash items.



15



---

##### Table of Contents

Management is optimistic that 2006 will show increases in revenues and net income, not necessarily to the
level of increases seen in the first quarter for the following reasons:



| |  |  | Improved market conditions, especially in the Midwest.
| | - |  | ------------------------------------------------------



| |  |  | Continued strong operating revenues of the hotels acquired in 2005.
| | - |  | -------------------------------------------------------------------



| |  |  | Gains in market share for the Chicago Marriott Southwest at Burr Ridge.
| | - |  | -----------------------------------------------------------------------



| |  |  | Aggressive asset and revenue management.
| | - |  | ----------------------------------------



| |  |  | Completion of capital improvements.
| | - |  | -----------------------------------

This foregoing
forward-looking statement is subject to risks and uncertainties. For more information, see the introductory paragraphs of Managements Discussion and Analysis of Financial Condition and Results of Operations located on page 13.

CRITICAL ACCOUNTING POLICIES

There
were no changes to the critical accounting policies and estimates made by management in the three months ended March 31, 2006. For a more detailed description of our critical accounting policies, see Managements Discussion and
Analysis of Financial Conditions and Results of Operations in our 2005 Annual Report on Form 10-K.

FINANCIAL CONDITION

March 31, 2006 Compared to December 31, 2005

Total notes payable debt decreased $2.1 million from $211.4 million to $209.3 million, or 1.0%.

Total assets decreased $4.1
million, largely the result of depreciation and amortization.

The unrestricted cash balance increased $0.3 million from December 31,
2005. This increase is the result of cash generated by hotel operations largely offset by dividends and distributions paid to the preferred and common shareholders, hotel capital expenditures, and a net credit facility paydown of $2.0 million. In
total, $6.1 million in dividends and distributions paid were paid in the first quarter of 2006. Also, $2.2 million was used to fund capital improvements at our hotels.

RESULTS OF OPERATIONS

Quarter Ended March 31, 2006 Compared to Quarter Ended March 31, 2005



|                                            |  |      |        |      |   |       
|------------------------------------------- |  | ---- | ------ | ---- | - | ------
|(000s)                                     |  | 2006 |        | 2005
|Total Revenue                               |  | $    | 35,158 |      | $ | 21,703
|Operating Expense                           |  |      | 29,396 |      |   | 20,280
|Net Operating Income                        |  |      | 5,762  |      |   | 1,423 
|Net Income Available to Common Shareholders |  |      | 389    |      |   | 645   

Revenue.Total revenues increased $13.5 million, or 62.0%, from $21.7 million
in the first quarter of 2005 to $35.2 million in the first quarter of 2006. $10.0 million of the increase was related to the hotels acquired in 2005. In addition, the revenues at the Chicago Marriott Southwest at Burr Ridge increased by $0.7 million
in the first quarter of 2006 as this hotel continues to gain market share after having opened in August 2004. All of our remaining hotels showed revenue gains of $0.2 million to $0.5 million providing support for our views on improving market
conditions.

Our portfolio RevPAR increased from $86.67 to $99.60 for the first quarter of 2006, or 14.9%. Aside from the Chicago Marriott
Southwest at Burr Ridge, which opened in August 2004 and showed an 80.4% first quarter RevPAR improvement, the largest RevPAR increases occurred at the Embassy Suites Hotel Cincinnati-RiverCenter (22.2%) and the Embassy Suites Hotel Tampa
Airport/Westshore (20.1%). All of the hotels in our portfolio saw RevPAR increases of at least 5.5%.



16



---

##### Table of Contents

It is especially important to note the RevPAR increase at the Embassy Suites Hotel Cincinnati-RiverCenter
as this hotel showed a net RevPAR decrease for the second half of 2005. The increase was virtually all driven by occupancy, particularly in the leisure and corporate group segments. In addition, hotel renovations in 2005 adversely affected
occupancy.

Operating Expenses. Total operating expenses increased by $9.1 million, from $20.3 million, or 44.8%, during the
first quarter of 2005, to $29.4 million in the first quarter of 2006, or 44.8%. Of this increase, approximately $7.0 million was related to the hotels acquired in 2005. Due to changes in brand standards there was increased linen expense of $0.4
million in the first quarter of 2006. Another $0.3 million of increases were seen in the areas of corporate expense and real estate taxes. The remainder of the increase was largely due to items that vary directly with an increase in revenues, such
as housekeeping expense and franchise, management and credit card fees.

Operating Income. Net operating income increased by
$4.4 million, or 314%, to $5.8 million in first quarter of 2006 from $1.4 million during the first quarter of 2005. The increase was the result of the net operating income provided by the 2005 hotel acquisitions, the increases shown by the existing
hotels and a decrease of $0.5 million in stock based compensation. Somewhat offsetting these increases were increases of $1.5 million in depreciation and amortization expense and $0.3 million of corporate expense. All of our hotels saw net operating
income increases in the first quarter of 2006 as compared to the same period in 2005 with the exception of minor decreases at the Hilton Florence and the Embassy Suites Hotel Cleveland/Independence (Embassy Independence) which were
caused by increased insurance and real estate tax expense at both hotels, as well as a $0.1 million linen expense at the Embassy Independence.

Depreciation and Amortization Expense. Total depreciation and amortization expense increased by $1.5 million, or 58.0%, from $2.6 million in the first quarter of 2005 to $4.1 million during the same period in 2006. Virtually all of
this increase is related to the depreciation of the hotels acquired in 2005.

Interest Expense. Total interest expense increased in
the first quarter 2006 by approximately $0.8 million, or 38.1%, to $2.9 million from $2.1 million in 2005. The increase is the result of the debt incurred related to the acquisitions of the Embassy Suites Hotel Phoenix/Scottsdale, Hilton Glendale
and the Embassy Suites Hotel & Casino San Juan, offset to some extent by the refinancings that occurred in 2005.

Income Tax
Expense. A net income tax expense of $0.4 million was booked for the three month period ending March 31, 2006 as compared to a net income tax benefit of $1.5 million for the same period in 2005. This was the result of higher taxable income
in 2006 as compared to 2005 and amendments to the TRS leases that were effective January 1, 2006.

As of March 31, 2006, the
Company had a net deferred tax asset of $3.0 million due to prior year losses by the TRS. Management believes that it is more likely than not that this deferred tax asset will be realized. There is a valuation allowance of $0.1 million for the state
and local portion of this deferred asset because the realization is deemed to be less likely due to tax law changes.

Minority
Interest. Minority interest in the operating partnership represents the limited partners proportionate share of the equity in the operating partnership. Income is allocated to minority interest based on the weighted average percentage
ownership during the quarter. For the three month period ending March 31, 2006, the weighted average percentage of the limited partners ownership was 25.3%. As a result of this ownership percentage, the portion of the income earned during
the first quarter of 2006 and allocated to the minority interest was $0.1 million as compared to $0.2 million in the first quarter of 2005.

Distributions to Preferred Shareholders. During the three month period ended March 31, 2006, the Company made distributions in the amount of the $2.1 million related to the Series A Preferred Shares. These shares were issued as
the result of a public offering that closed on June 13, 2005, therefore, there were no similar distributions in the prior year.

Net Income Available to Common Shareholders. The net income available to common shareholders of approximately $0.4 million in the first quarter of 2006 represented a decrease of approximately $0.2 million, from the $0.6 million
recognized in the first quarter of 2005. The decrease was due to the preferred share distribution and income tax expense which were largely offset by the increased income generated by our hotels.



17



---

##### Table of Contents

NON-GAAP FINANCIAL MEASURES

FUNDS FROM OPERATIONS

The White Paper on Funds From Operations (FFO) approved by the Board of Governors
of the National Association of Real Estate Investment Trusts (NAREIT) in April 2002 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of previously depreciated operating real
estate assets and extraordinary items as defined by GAAP, plus certain items such as real estate related depreciation and amortization, and after adjustment for any minority interest deriving from unconsolidated entities and joint ventures.
Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market
conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a supplemental measure
of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. Management believes that the use of FFO, combined with the required primary GAAP presentations, has improved the understanding of
operating results of REITs among the investing public and made comparisons of REIT operating results more meaningful. Management considers FFO to be a useful measure of adjusted earnings for reviewing comparative operating and financial performance
(although FFO should be reviewed in conjunction with net income (loss), which remains the primary measure of performance) because by excluding gains or losses related to sales of previously depreciated operating real estate assets and excluding real
estate asset depreciation and amortization, FFO assists in comparing the operating performance of a companys real estate between periods or as compared to different companies.

We compute FFO in accordance with our interpretation of standards established by NAREIT which may not be comparable to FFO reported by other REITs that
do not define the term in accordance with the current NAREIT definition or that interpret the NAREIT definition differently than us. FFO does not represent cash generated from operating activities as determined by GAAP and should not be considered
as an alternative to GAAP net income as an indication of our financial performance or to cash flow from operating activities as determined by GAAP as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs,
including our ability to make cash distributions. FFO may include funds that may not be available for the Companys discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions, and other
commitments and uncertainties.

The following is a reconciliation between net income and FFO for the three months ended March 31, 2006
and 2005, respectively (in thousands, except share amounts):

NET INCOME TO FFO RECONCILIATION



|                                            |  |         |            |   |         |   |            |  
|------------------------------------------- |  | ------- | ---------- | - | ------- | - | ---------- | -
|                                            |  | Q1 2006 |            |   | Q1 2005 |  
|Net income (loss) before minority interest  |  | $       | 2,943      |   |         | $ | (628       | )
|Income Tax (Expense)/Benefit                |  |         | (363       | ) |         |   | 1,495      |  
|Preferred Dividends                         |  |         | (2,063     | ) |         |   |           |  
|Gain on sale of assets                      |  |         | (2         | ) |         |   |           |  
|Real estate related depreciation            |  |         | 3,887      |   |         |   | 2,601      |  
|                                            |  |         |            |   |         |   |            |  
|FFO                                         |  | $       | 4,402      |   |         | $ | 3,468      |  
|                                            |  |         |            |   |         |   |            |  
|FFO per share - diluted                     |  | $       | 0.19       |   |         | $ | 0.15       |  
|                                            |  |         |            |   |         |   |            |  
|Weighted average common shares outstanding  |  |         | 17,492,973 |   |         |   | 17,033,424 |  
|Operating partnership units                 |  |         | 5,967,527  |   |         |   | 5,993,837  |  
|                                            |  |         |            |   |         |   |            |  
|Diluted weighted average shares outstanding |  |         | 23,460,500 |   |         |   | 23,027,261 |  
|                                            |  |         |            |   |         |   |            |  

EBITDA

EBITDA herein is defined as net income (loss) before interest expense, taxes, depreciation and amortization. We believe that EBITDA is helpful to investors and management as a measure of the performance of the Company
because it provides an indication of the operating performance of the properties within the portfolio and is not impacted by the capital structure of the REIT. EBITDA does not represent cash generated from operating activities as determined by GAAP
and should not be considered as an alternative to GAAP net income as an



18



---

##### Table of Contents

indication of our financial performance or to cash flow from operating activities as determined by GAAP as a measure of
our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions. EBITDA may include funds that may not be available for the Companys discretionary use due to functional
requirements to conserve funds for capital expenditures and property acquisitions, and other commitments and uncertainties.

The following
is a reconciliation between net income and EBITDA for the three months March 31, 2006 and 2005, respectively (in thousands):

NET INCOME TO EBITDA
RECONCILIATION



|                                           |  |         |       |   |         |   |       |  
|------------------------------------------ |  | ------- | ----- | - | ------- | - | ----- | -
|                                           |  | Q1 2006 |       |   | Q1 2005 |  
|Net income (loss) before minority interest |  | $       | 2,943 |   |         | $ | (628  | )
|Depreciation and amortization              |  |         | 4,066 |   |         |   | 2,642 |  
|Other (income)/expense                     |  |         | (2    | ) |         |   | 25    |  
|Interest expense                           |  |         | 2,898 |   |         |   | 2,139 |  
|                                           |  |         |       |   |         |   |       |  
|EBITDA                                     |  | $       | 9,905 |   |         | $ | 4,180 |  
|                                           |  |         |       |   |         |   |       |  

Key Hotel Operating Statistics

The following table illustrates key operating statistics of our portfolio for the three months ended March 31, 2006. This table assumes that the
third party lessee structure for the Embassy San Juan Hotel & Casino does not exist:



|                              |  |      |        |   |      |   |        |  
|----------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|Three Months Ending March 31, |  | 2006 |        |   | 2005 |  
|12 hotels                     |  |      |        |   |      |   |        |  
|Room revenues                 |  | $    | 29,070 |   |      | $ | 25,297 |  
|RevPAR (1)                    |  | $    | 99.60  |   |      | $ | 86.67  |  
|Occupancy                     |  |      | 71.4   | % |      |   | 66.3   | %
|Average daily rate (2)        |  | $    | 139.52 |   |      | $ | 130.70 |  

---

|(1) | RevPar is defined as the product of the occupancy percentage and ADR.
|--- | ---------------------------------------------------------------------

|(2) | Average daily rate is defined as total room revenue divided by the number of rooms sold.
|--- | ----------------------------------------------------------------------------------------

For comparative purposes this schedule includes the Embassy Suites Hotel Phoenix, which was acquired on February 24, 2005, the Hilton Glendale, which was acquired on June 23, 2005 and the Embassy Suites
Hotel & Casino San Juan, which was acquired on June 28, 2005, for the entire three months ending March 31, 2006 and 2005.

LIQUIDITY
AND CAPITAL RESOURCES

Our principal source of funds to meet our cash requirements, including distributions to stockholders, is our
share of the operating partnerships cash flow. The operating partnerships principal source of revenue will be the cash flow provided by the hotel operations.

Below is a comparison of the cash flows for the three months ended March 31, 2006 and 2005, respectively. (000s):



|                                                     |  |      |        |   |      |   |         |  
|---------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------- | -
|                                                     |  | 2006 |        |   | 2005 |  
|Net cash provided by operating activities            |  | $    | 8,920  |   |      | $ | 4,556   |  
|Net cash used in investing activities                |  |      | (278   | ) |      |   | (36,088 | )
|Net cash provided by (used in) financing activities  |  |      | (8,334 | ) |      |   | 28,293  |  
|                                                     |  |      |        |   |      |   |         |  
|Net (decrease) increase in cash and cash equivalents |  | $    | 308    |   |      | $ | (3,239  | )
|                                                     |  |      |        |   |      |   |         |  

Cash flow from hotel operations is subject to all operating risks common to the hotel industry,
including:



| |  | Competition for guests from other hotels;
|- |  | -----------------------------------------



19



---

##### Table of Contents

| |  | Adverse effects of general and local economic conditions;
|- |  | ---------------------------------------------------------



| |  | Dependence on demand from business and leisure travelers, which may fluctuate and be seasonal;
|- |  | ----------------------------------------------------------------------------------------------



| |  | Increases in energy costs, airline fares, and other expenses related to travel, which may deter traveling;
|- |  | ----------------------------------------------------------------------------------------------------------



| |  | Increases in operating costs related to inflation and other factors, including wages, benefits, insurance, and energy;
|- |  | ----------------------------------------------------------------------------------------------------------------------



| |  | Overbuilding in the hotel industry, especially in particular markets; and
|- |  | -------------------------------------------------------------------------



| |  | Actual or threatened acts of terrorism and actions taken against terrorists, which often cause public concern about travel safety.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------

Recurring capital expenditures and debt service are the most significant short-term liquidity requirements. During the remainder of 2006, we expect
capital expenditures will be substantially funded by our replacement reserve accounts and cash provided by hotel operations.

We expect to
set aside 4% of certain future hotel revenues (5% with respect to the Hyatt Regency Rochester) in our replacement reserve accounts to fund capital expenditures. Throughout the remainder of 2006 we expect to make approximately $8.8 to $11.8 million
in capital expenditures with the majority of the expenditures occurring at the Hyatt Regency Rochester, Embassy Suites Hotel & Casino San Juan, Hilton Glendale and the Embassy Suites Hotel Tampa Airport/Westshore. We anticipate that these
expenditures will be funded from existing restricted cash reserves and cash provided by hotel operations.

We may seek to negotiate
additional credit facilities, replacement credit facilities, or we may issue debt instruments. Any debt incurred or issued by us may be secured or unsecured, long-term, medium-term or short-term, bear interest at a fixed or variable rate, and be
subject to such other terms as the Board of Directors considers prudent. However, we cannot assure you that we would be able to obtain such financings on favorable terms, if at all.

We have considered our short-term (defined as one-year or less) liquidity needs and the adequacy of our estimated cash flow from operations and other
expected liquidity sources to meet these needs. We expect our principal short-term liquidity needs will be to fund normal recurring expenses, debt service requirements, and any distributions on our outstanding common shares, Series A Preferred
Shares and operating partnership units. We anticipate that these needs will be met with cash flows provided by operating activities and proceeds from additional financings.

We expect to meet long-term (defined as greater than one year) liquidity requirements such as property acquisitions, scheduled debt maturities, major
renovations, development projects and other nonrecurring capital improvements utilizing cash flow from operations, additional debt financings and preferred or common equity offerings. We expect to acquire additional hotel properties as suitable
opportunities arise.

Capital Projects

During the three months ended March 31, 2006, Eagle spent approximately $2.2 million, on capital improvements.

Below is a
table depicting the significant capital expenditures by hotel for the three months ended March 31, 2006:



|                                             |  |                           |            
|-------------------------------------------- |  | ------------------------- | -----------
|Hotel                                        |  | 2006 Capital Expenditures
|Hyatt Regency Rochester                      |  | $                         | 0.8 million
|Embassy Suites Hotel & Casino San Juan       |  |                           | 0.7 million
|Hilton Glendale                              |  |                           | 0.4 million
|Embassy Suites Hotel Tampa Airport/Westshore |  |                           | 0.2 million



20



---

##### Table of Contents

Off Balance Sheet Arrangements

We currently have no off-balance sheet arrangements.

Cash Distribution Policy

We have elected to be taxed as a REIT commencing with our taxable year ended December 31, 2004. To qualify as a REIT, we will be required to make
annual distributions to our shareholders of at least 90% of our REIT taxable income (which is determined without regard to the dividends paid deduction and by excluding net capital gain and which does not necessarily equal net income as calculated
in accordance with generally accepted accounting principles). The amount, timing and frequency of distributions will be authorized by our board of directors and declared by us based upon a variety of factors deemed relevant by our directors, and no
assurance can be given that our distribution policy will not change in the future. Our ability to pay distributions to our stockholders will depend, in part, upon the management of our properties by our independent hotel managers. Distributions to
our stockholders will generally be taxable to our stockholders as ordinary income; however, because a portion of our investments will be equity ownership interests in hotels, which will result in depreciation and non-cash charges against our income,
a portion of our distributions may constitute a tax-free return of capital. To the extent not inconsistent with maintaining our REIT status, our TRS may retain any after-tax earnings.

Inflation

We rely entirely on the performance of our properties and the ability of the
properties managers to increase revenues to keep pace with inflation. Hotel operators can generally increase room rates rather quickly, but competitive pressures may limit their ability to raise rates faster than inflation. Our general and
administrative costs, such as real estate and personal property taxes, property and casualty insurance, and utilities are also subject to inflationary pressures.

Seasonality

Virtually all of our properties operations are subject to the peaks and valleys associated with seasonal
occupancy. The seasonality pattern nevertheless can be expected to cause fluctuations in our revenue. We anticipate that our cash flow from the operation of the properties will be sufficient to enable us to make quarterly distributions to maintain
our REIT status. To the extent that cash flow from operations is insufficient during any quarter due to temporary or seasonal fluctuations in revenue, we expect to utilize other cash on hand or borrowings to make required distributions. However, we
cannot make any assurances that we will make distributions in the future.

Geographic Concentration

Three of our hotels are located in the Northern Kentucky/Greater Cincinnati, Ohio metropolitan area. Economic and real estate conditions in this area
significantly affect our revenues. Business layoffs, downsizing, industry slowdowns, demographic changes and other similar factors may adversely affect the economic climate in this locale. Any resulting oversupply or reduced demand for hotels in the
area would adversely affect revenues and net income.

Competition and Other Economic Factors

Our hotels are located in developed areas that contain other hotel properties. The future occupancy, average daily rate and RevPAR of any hotel could be
materially and adversely affected by an increase in the number of or quality of the competitive hotel properties in its market area. Competition could also affect the quality and quantity of future investment opportunities, and our ability to sell
existing properties.

As a portion of the lodging industrys sales are based upon business, commercial and leisure travel, changes in
general economic conditions, demographics, or changes in local business economics, could affect these and other travel segments. This may affect demand for rooms, which would affect hotel revenues.



21



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our primary market risk exposure
consists of changes in interest rates on borrowings under our debt instruments that bear interest at variable rates that fluctuate with market interest rates. Our variable rate debt as of March 31, 2006 is $44.3 million, or approximately 21%,
of our debt.

We have entered into both variable and fixed rate debt arrangements to allow us to optimize the balance of using variable
rate debt versus fixed rate debt. The weighted average interest rate of our variable rate debt and total debt as of March 31, 2006 was 6.81% and 5.75%, respectively.

We do not believe that changes in market interest rates will have a material impact on the performance or fair value of our hotel portfolio because the value of our hotel portfolio is based primarily on the operating
cash flow of the hotels, before interest expense charges. However, a change of 1/4% in the index rate to which our variable rate debt is tied would change our annual interest expense incurred by $0.1 million, based upon the debt outstanding at
March 31, 2006.

ITEM 4. CONTROLS AND PROCEDURES

As of March 31, 2006, an evaluation was performed under the
supervision and with the participation of the principal executive and financial officers regarding the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) or 15d-15(e). Based upon the evaluation,
they concluded that our disclosure controls and procedures were effective in ensuring that material information required to be disclosed in this Quarterly Report was recorded, processed, summarized and reported on a timely basis.

There were no changes in our internal control over financial reporting during the quarter ended March 31, 2006 that materially affected or are
reasonably likely to materially affect our internal control over financial reporting.

PART II

ITEM 1. LEGAL PROCEEDINGS

We are subject to various legal proceedings and claims that arise in the
ordinary course of business. In our opinion, the amount of any ultimate liability with respect to these actions will not materially affect our financial position, results of operations or liquidity.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors disclosed in the Risk
Factors section of the Companys Annual Report on Form 10-K for the year ended December 31, 2005.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5. OTHER INFORMATION

On May 3, 2006, Eagles Board of Directors approved a change to the
vesting conditions of restricted stock granted to its executive officers and other employees. Pursuant to the Boards action, unvested shares of restricted stock will immediately vest upon the occurrence of certain changes of control involving
the Company.

ITEM 6. EXHIBITS

(a) Exhibits



|     |  |                                                                
|---- |  | ---------------------------------------------------------------
|31.1 |  | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act
|     | 
|31.2 |  | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act
|     | 
|32.1 |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act
|     | 
|32.2 |  | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act



22



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



EAGLE HOSPITALITY PROPERTIES TRUST, INC.By:

/s/ J. William BlackhamJ. William BlackhamPresident and Chief Executive OfficerDATED: MAY 8, 2006By:

/s/ Raymond D. MartzRaymond D. MartzChief Financial Officer, Secretary and Treasurer(Principal Accounting Officer)DATED: MAY 8, 2006




23