##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2009

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to
.

Commission file number 001-32379





MHI HOSPITALITY CORPORATION

(Exact
name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|MARYLAND                                                       |  | 20-1531029                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

4801 Courthouse Street, Suite 201, Williamsburg, Virginia 23188

Telephone Number (757) 229-5648





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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files.)    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer,
accelerated filer, and smaller reporting company in Rule

12b-2 of the Securities Exchange Act. (Check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  |  ̈
|                        |  |   | 
|Non-accelerated Filer   |  |  ̈ |  | Smaller Reporting Company |  | x

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

As of August 7, 2009, there were 6,964,263 shares of the registrants common stock issued and outstanding.









---

##### Table of Contents

MHI HOSPITALITY CORPORATION

INDEX



|         |  |                                                                                       |  |     
|-------- |  | ------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                       |  | Page
|         |  | PART I                                                                                |  |     
|         |  |                                                                                      
|Item 1.  |  | Financial Statements                                                                  |  | 3   
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 18  
|Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 29  
|Item 4T. |  | Controls and Procedures                                                               |  | 29  
|         |  |                                                                                      
|         |  | PART II                                                                               |  |     
|         |  |                                                                                      
|Item 1.  |  | Legal Proceedings                                                                     |  | 30  
|Item 1A. |  | Risk Factors                                                                          |  | 30  
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 30  
|Item 3.  |  | Defaults Upon Senior Securities                                                       |  | 30  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                   |  | 30  
|Item 5.  |  | Other Information                                                                     |  | 30  
|Item 6.  |  | Exhibits                                                                              |  | 30  



2



---

##### Table of Contents

PART I



|Item 1. | Financial Statements
|------- | --------------------

MHI
HOSPITALITY CORPORATION

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                                                                                              |  | June 30, 2009 |             |   | December 31, 2008 |  
|                                                                                                                                                                              |  | (unaudited)   |             |   |                   |  
|ASSETS                                                                                                                                                                        |  |               |             |   |                   |   |             |  
|Investment in hotel properties, net                                                                                                                                           |  | $             | 190,972,760 |   |                   | $ | 154,295,611 |  
|Properties under development                                                                                                                                                  |  |               |            |   |                   |   | 33,101,773  |  
|Investment in joint venture                                                                                                                                                   |  |               | 10,028,357  |   |                   |   | 10,253,732  |  
|Cash and cash equivalents                                                                                                                                                     |  |               | 6,599,482   |   |                   |   | 1,719,147   |  
|Restricted cash                                                                                                                                                               |  |               | 866,337     |   |                   |   | 2,573,444   |  
|Accounts receivable                                                                                                                                                           |  |               | 2,691,703   |   |                   |   | 1,352,203   |  
|Accounts receivable-affiliate                                                                                                                                                 |  |               | 59,133      |   |                   |   | 53,795      |  
|Prepaid expenses, inventory and other assets                                                                                                                                  |  |               | 5,767,192   |   |                   |   | 4,603,118   |  
|Notes receivable, net                                                                                                                                                         |  |               | 100,000     |   |                   |   | 100,000     |  
|Shell Island lease purchase, net                                                                                                                                              |  |               | 1,647,059   |   |                   |   | 1,852,941   |  
|Deferred financing costs, net                                                                                                                                                 |  |               | 1,726,778   |   |                   |   | 1,312,670   |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|TOTAL ASSETS                                                                                                                                                                  |  | $             | 220,458,801 |   |                   | $ | 211,218,434 |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|LIABILITIES                                                                                                                                                                   |  |               |             |   |                   |   |             |  
|Line of credit                                                                                                                                                                |  | $             | 79,487,858  |   |                   | $ | 73,187,858  |  
|Mortgage loans                                                                                                                                                                |  |               | 72,935,572  |   |                   |   | 72,256,168  |  
|Loans payable                                                                                                                                                                 |  |               | 4,665,748   |   |                   |   |            |  
|Accounts payable and other accrued liabilities                                                                                                                                |  |               | 9,823,914   |   |                   |   | 11,451,976  |  
|Advance deposits                                                                                                                                                              |  |               | 647,807     |   |                   |   | 546,236     |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|TOTAL LIABILITIES                                                                                                                                                             |  |               | 167,560,899 |   |                   |   | 157,442,238 |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|                                                                                                                                                                              |  |              
|Commitments and contingencies (see Note 6)                                                                                                                                    |  |               |             |   |                   |   |             |  
|                                                                                                                                                                              |  |              
|EQUITY                                                                                                                                                                        |  |               |             |   |                   |   |             |  
|MHI Hospitality Corporation stockholders equity                                                                                                                              |  |               |             |   |                   |   |             |  
|Preferred stock, par value $0.01, 1,000,000 shares authorized, 0 shares issued and outstanding                                                                                |  |               |            |   |                   |   |            |  
|Common stock, par value $0.01, 49,000,000 shares authorized, 6,964,263 share and 6,939,613 shares issued and outstanding at June 30,
2009 and December 31, 2008, respectively |  |               | 69,643      |   |                   |   | 69,396      |  
|Additional paid in capital                                                                                                                                                    |  |               | 48,664,039  |   |                   |   | 48,586,775  |  
|Distributions in excess of retained earnings                                                                                                                                  |  |               | (12,963,038 | ) |                   |   | (12,341,122 | )
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|Total MHI Hospitality Corporation stockholders equity                                                                                                                        |  |               | 35,770,644  |   |                   |   | 36,315,049  |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|Noncontrolling interest                                                                                                                                                       |  |               | 17,127,258  |   |                   |   | 17,461,147  |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|TOTAL EQUITY                                                                                                                                                                  |  |               | 52,897,902  |   |                   |   | 53,776,196  |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  
|TOTAL LIABILITIES AND EQUITY                                                                                                                                                  |  | $             | 220,458,801 |   |                   | $ | 211,218,434 |  
|                                                                                                                                                                              |  |               |             |   |                   |   |             |  

The accompanying notes are an integral part of these financial statements.



3



---

##### Table of Contents

MHI HOSPITALITY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|------------------------------------------------------------------ |  | ------------------------------- | ---------- | - | ------------------------------- | - | ---------- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---------- | -
|                                                                   |  | Three months endedJune 30, 2009 |            |   | Three months endedJune 30, 2008 |   |            | Six months endedJune 30, 2009 |  |   | Six months endedJune 30, 2008 |  
|REVENUE                                                            |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Rooms department                                                   |  | $                               | 14,173,691 |   |                                 | $ | 13,882,421 |                               |  | $ | 24,622,781                    |   |  | $ | 24,624,523 |  
|Food and beverage department                                       |  |                                 | 5,156,464  |   |                                 |   | 5,464,637  |                               |  |   | 9,063,282                     |   |  |   | 9,278,695  |  
|Other operating departments                                        |  |                                 | 1,202,364  |   |                                 |   | 1,107,870  |                               |  |   | 2,345,646                     |   |  |   | 2,069,172  |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total revenue                                                      |  |                                 | 20,532,519 |   |                                 |   | 20,454,928 |                               |  |   | 36,031,709                    |   |  |   | 35,972,390 |  
|EXPENSES                                                           |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Hotel operating expenses                                           |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Rooms department                                                   |  |                                 | 3,665,264  |   |                                 |   | 3,610,400  |                               |  |   | 6,732,438                     |   |  |   | 6,746,290  |  
|Food and beverage department                                       |  |                                 | 3,313,253  |   |                                 |   | 3,748,067  |                               |  |   | 6,032,642                     |   |  |   | 6,742,574  |  
|Other operating departments                                        |  |                                 | 195,452    |   |                                 |   | 229,716    |                               |  |   | 374,337                       |   |  |   | 424,019    |  
|Indirect                                                           |  |                                 | 7,454,902  |   |                                 |   | 7,635,084  |                               |  |   | 14,386,976                    |   |  |   | 13,894,225 |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total hotel operating expenses                                     |  |                                 | 14,628,871 |   |                                 |   | 15,223,267 |                               |  |   | 27,526,393                    |   |  |   | 27,807,108 |  
|Depreciation and amortization                                      |  |                                 | 2,085,460  |   |                                 |   | 1,589,683  |                               |  |   | 3,996,058                     |   |  |   | 2,980,605  |  
|Corporate general and administrative                               |  |                                 | 853,807    |   |                                 |   | 709,894    |                               |  |   | 1,753,104                     |   |  |   | 1,672,262  |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total operating expenses                                           |  |                                 | 17,568,138 |   |                                 |   | 17,522,844 |                               |  |   | 33,275,555                    |   |  |   | 32,459,976 |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|OPERATING INCOME                                                   |  |                                 | 2,964,381  |   |                                 |   | 2,932,084  |                               |  |   | 2,756,154                     |   |  |   | 3,512,414  |  
|Other income (expense)                                             |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Interest expense                                                   |  |                                 | (2,583,849 | ) |                                 |   | (1,719,758 | )                             |  |   | (4,584,707                    | ) |  |   | (2,877,179 | )
|Interest income                                                    |  |                                 | 14,342     |   |                                 |   | 18,808     |                               |  |   | 27,828                        |   |  |   | 34,822     |  
|Equity income (loss) in joint venture                              |  |                                 | (123,141   | ) |                                 |   | 525,298    |                               |  |   | (12,024                       | ) |  |   | 594,810    |  
|Loan impairment charge                                             |  |                                 |           |   |                                 |   | (200,000   | )                             |  |   |                              |   |  |   | (200,000   | )
|Unrealized gain (loss) on hedging activities                       |  |                                 | 300,673    |   |                                 |   | 737,335    |                               |  |   | 537,257                       |   |  |   | (29,273    | )
|Gain (loss) on disposal of assets                                  |  |                                 | 8,870      |   |                                 |   | (125,450   | )                             |  |   | 8,870                         |   |  |   | (116,972   | )
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Income (Loss), before tax                                          |  |                                 | 581,276    |   |                                 |   | 2,168,317  |                               |  |   | (1,266,622                    | ) |  |   | 918,622    |  
|Income tax benefit (provision)                                     |  |                                 | (371,423   | ) |                                 |   | (98,496    | )                             |  |   | 524,855                       |   |  |   | 407,059    |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Net income (loss)                                                  |  |                                 | 209,853    |   |                                 |   | 2,069,821  |                               |  |   | (761,767                      | ) |  |   | 1,325,681  |  
|Add: Net (income) loss attributable to the noncontrolling interest |  |                                 | (73,412    | ) |                                 |   | (724,992   | )                             |  |   | 259,137                       |   |  |   | (464,269   | )
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY                      |  | $                               | 136,441    |   |                                 | $ | 1,344,829  |                               |  | $ | (482,630                      | ) |  | $ | 861,412    |  
|                                                                   |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Net income (loss) per share                                        |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Basic                                                              |  | $                               | 0.02       |   |                                 | $ | 0.19       |                               |  | $ | (0.07                         | ) |  | $ | 0.12       |  
|Diluted                                                            |  | $                               | 0.02       |   |                                 | $ | 0.19       |                               |  | $ | (0.07                         | ) |  | $ | 0.12       |  
|Weighted average number of shares outstanding                      |  |                                 |            |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Basic                                                              |  |                                 | 6,964,263  |   |                                 |   | 6,939,613  |                               |  |   | 6,961,106                     |   |  |   | 6,934,829  |  
|Diluted                                                            |  |                                 | 6,990,263  |   |                                 |   | 6,975,613  |                               |  |   | 6,987,106                     |   |  |   | 6,971,829  |  

The accompanying notes are an integral part of these financial statements.



4



---

##### Table of Contents

MHI HOSPITALITY CORPORATION

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(unaudited)



|                                           |  |              |  |                           |        |                                            |   |            |                        |   |             |       |  |   |            |   |  |   |            |  
|------------------------------------------ |  | ------------ |  | ------------------------- | ------ | ------------------------------------------ | - | ---------- | ---------------------- | - | ----------- | ----- |  | - | ---------- | - |  | - | ---------- | -
|                                           |  | Common Stock |  | AdditionalPaid-In Capital |        | Distributionsin Excess ofRetained Earnings |   |            | NoncontrollingInterest |   |             | Total | 
|                                           |  | Shares       |  | Par Value                 |        |                                            |   |           
|Balances at December 31, 2008              |  | 6,939,613    |  | $                         | 69,396 |                                            | $ | 48,586,775 |                        | $ | (12,341,122 | )     |  | $ | 17,461,147 |   |  | $ | 53,776,196 |  
|Issuance of restricted common stock awards |  | 24,650       |  |                           | 247    |                                            |   | 20,264     |                        |   |            |       |  |   |           |   |  |   | 20,511     |  
|Amortization of deferred stock grants      |  |             |  |                           |       |                                            |   | 57,000     |                        |   |            |       |  |   |           |   |  |   | 57,000     |  
|Net loss                                   |  |             |  |                           |       |                                            |   |           |                        |   | (482,630    | )     |  |   | (259,137   | ) |  |   | (741,767   | )
|Dividends and distributions declared       |  |             |  |                           |       |                                            |   |           |                        |   | (139,286    | )     |  |   | (74,752    | ) |  |   | (214,038   | )
|                                           |  |              |  |                           |        |                                            |   |            |                        |   |             |       |  |   |            |   |  |   |            |  
|Balances at June 30, 2009                  |  | 6,964,263    |  | $                         | 69,643 |                                            | $ | 48,664,039 |                        | $ | (12,963,038 | )     |  | $ | 17,127,258 |   |  | $ | 52,897,902 |  
|                                           |  |              |  |                           |        |                                            |   |            |                        |   |             |       |  |   |            |   |  |   |            |  

The accompanying notes are an integral part of these financial statements.



5



---

##### Table of Contents

MHI HOSPITALITY CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                            |  |                               |            |   |                               |   |             |  
|--------------------------------------------------------------------------- |  | ----------------------------- | ---------- | - | ----------------------------- | - | ----------- | -
|                                                                            |  | Six months EndedJune 30, 2009 |            |   | Six months endedJune 30, 2008 |  
|Cash flows from operating activities:                                       |  |                               |            |   |                               |   |             |  
|Net income (loss) attributable to the Company                               |  | $                             | (482,630   | ) |                               | $ | 861,412     |  
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                               |            |   |                               |   |             |  
|Depreciation and amortization                                               |  |                               | 3,996,058  |   |                               |   | 2,980,606   |  
|Equity in joint venture                                                     |  |                               | 12,024     |   |                               |   | (594,810    | )
|(Gain) loss on disposal of assets                                           |  |                               | (8,870     | ) |                               |   | 116,972     |  
|Loan impairment charge                                                      |  |                               |           |   |                               |   | 200,000     |  
|Unrealized (gain) loss on hedging activities                                |  |                               | (537,257   | ) |                               |   | 29,273      |  
|Amortization of deferred financing costs                                    |  |                               | 349,877    |   |                               |   | 149,938     |  
|Charges related to equity-based compensation                                |  |                               | 77,510     |   |                               |   | 208,696     |  
|Noncontrolling interest in operating partnership                            |  |                               | (259,137   | ) |                               |   | 464,269     |  
|Changes in assets and liabilities:                                          |  |                               |            |   |                               |   |             |  
|Restricted cash                                                             |  |                               | 242,406    |   |                               |   | (90,844     | )
|Accounts receivable                                                         |  |                               | (1,339,501 | ) |                               |   | (715,247    | )
|Inventory, prepaid expenses and other assets                                |  |                               | (1,202,679 | ) |                               |   | (1,322,681  | )
|Accounts payable and other accrued liabilities                              |  |                               | (1,090,804 | ) |                               |   | (1,052,484  | )
|Advance deposits                                                            |  |                               | 101,571    |   |                               |   | 525,310     |  
|Due from affiliates                                                         |  |                               | (5,338     | ) |                               |   | (10,245     | )
|                                                                            |  |                               |            |   |                               |   |             |  
|Net cash provided by (used in) operating activities                         |  |                               | (146,770   | ) |                               |   | 1,750,165   |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Cash flows from investing activities:                                       |  |                               |            |   |                               |   |             |  
|Acquisition of hotel properties                                             |  |                               |           |   |                               |   | (2,063,793  | )
|Improvements and additions to hotel properties                              |  |                               | (7,318,078 | ) |                               |   | (18,741,084 | )
|Contributions to joint venture                                              |  |                               |           |   |                               |   | (4,771,481  | )
|Distributions from joint venture                                            |  |                               | 213,352    |   |                               |   |            |  
|Funding of restricted cash reserves                                         |  |                               | (361,499   | ) |                               |   | (942,582    | )
|Proceeds of restricted cash reserves                                        |  |                               | 1,826,200  |   |                               |   |            |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Net cash used in investing activities                                       |  |                               | (5,640,025 | ) |                               |   | (26,518,940 | )
|                                                                            |  |                               |            |   |                               |   |             |  
|Cash flows from financing activities:                                       |  |                               |            |   |                               |   |             |  
|Dividends and distributions paid                                            |  |                               | (214,037   | ) |                               |   | (3,623,011  | )
|Proceeds of mortgage refinancing                                            |  |                               | 743,832    |   |                               |   | 3,624,788   |  
|Net proceeds of credit facility                                             |  |                               | 6,300,000  |   |                               |   | 27,800,000  |  
|Payment of deferred financing costs                                         |  |                               | (763,985   | ) |                               |   | (497,023    | )
|Proceeds of loans                                                           |  |                               | 4,750,000  |   |                               |   |            |  
|Payment of mortgages and loans                                              |  |                               | (148,680   | ) |                               |   | (490,000    | )
|                                                                            |  |                               |            |   |                               |   |             |  
|Net cash provided by financing activities                                   |  |                               | 10,667,130 |   |                               |   | 26,814,754  |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Net increase in cash and cash equivalents                                   |  |                               | 4,880,335  |   |                               |   | 2,045,979   |  
|Cash and cash equivalents at the beginning of the period                    |  |                               | 1,719,147  |   |                               |   | 3,988,700   |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Cash and cash equivalents at the end of the period                          |  | $                             | 6,599,482  |   |                               | $ | 6,034,679   |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Supplemental disclosures:                                                   |  |                               |            |   |                               |   |             |  
|Cash paid during the period for interest                                    |  | $                             | 4,502,288  |   |                               | $ | 3,421,536   |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Cash paid during the period for income taxes                                |  | $                             | 104,245    |   |                               | $ | 158,240     |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Non-cash investing and financing activities:                                |  |                               |            |   |                               |   |             |  
|Assumption of existing indebtedness on purchase of hotel properties         |  | $                             |           |   |                               | $ | 5,750,000   |  
|                                                                            |  |                               |            |   |                               |   |             |  
|Refinance of mortgage notes                                                 |  | $                             |           |   |                               | $ | 5,260,000   |  
|                                                                            |  |                               |            |   |                               |   |             |  

The accompanying notes are an integral part of these financial statements



6



---

##### Table of Contents

MHI HOSPITALITY CORPORATION

NOTES TO FINANCIAL STATEMENTS

(unaudited)

1. Organization and Description of Business

MHI
Hospitality Corporation (the Company) is a self-advised real estate investment trust (REIT) that was incorporated in Maryland on August 20, 2004 to own full-service upper-upscale, upscale and mid-scale hotels located in
primary and secondary markets in the mid-Atlantic, Midwest and Southeastern regions of the United States. The hotels operate under well-known national hotel brands such as Hilton, Crowne Plaza, Sheraton and Holiday Inn.

The Company commenced operations on December 21, 2004 when it completed its initial public offering (IPO) and thereafter consummated the
acquisition of six hotel properties (initial properties). Substantially all of the Companys assets are held by, and all of its operations are conducted through, MHI Hospitality, L.P. (the Operating Partnership or the
Partnership). For the Company to qualify as a REIT, it cannot operate hotels. Therefore, the Operating Partnership, which is approximately 65.0% owned by the Company, leases its hotels to a subsidiary of MHI Hospitality TRS Holding Inc.,
MHI Hospitality TRS, LLC, (collectively, MHI TRS), a wholly owned subsidiary of the Operating Partnership. MHI TRS then engages a hotel management company to operate the hotels under a management contract. MHI TRS is treated as a taxable
REIT subsidiary for federal income tax purposes.

Significant transactions occurring during the current and prior fiscal year include the
following:

On April 15, 2008, the Company entered into a second amendment to its credit agreement with Branch Banking and Trust
Company (BB&T), as administrative agent and lender, dated May 8, 2006, modifying certain provisions of the agreement including increases in the lenders revolver commitments by $20.0 million in the aggregate thereby
enabling the Company to borrow up to $80.0 million under the credit agreement.

On April 24, 2008, the Company purchased the 172-room
Hampton Marina Hotel in Hampton, Virginia for approximately $7.8 million, including transfer costs. To facilitate the purchase, a subsidiary of the Company assumed $5.75 million of existing indebtedness. The Company made significant renovations to
re-brand the hotel as is consistent with the Companys repositioning strategy. In October 2008, the Company completed the hotels conversion to the Crowne Plaza Hampton Marina.

On June 13, 2008, through its joint venture with CRP/MHI Holdings, LLC, an affiliate of Carlyle Realty Partners V, LP and The Carlyle Group
(Carlyle), the Company closed on a restructuring of the mortgage on the Crowne Plaza Hollywood Beach Resort whereby the joint venture, in which Carlyle maintains a 75.0% equity interest, purchased a $22.0 million junior participation in
the existing mortgage for $19.0 million. The mortgage note was restructured so that the first $35.6 million of indebtedness bears a rate of LIBOR plus 0.98%. The Company funded its portion of the purchase of the junior participation with funds drawn
on its credit facility.

On June 30, 2008, the Company closed a $9.0 million refinancing of the existing indebtedness on the property
in Hampton, Virginia. At closing, the Company paid approximately $0.5 million and accessed approximately $5.5 million of the proceeds in order to retire the existing indebtedness and pay closing costs. The remainder of the proceeds, approximately
$3.5 million, funded a product improvement plan for the hotel in connection with the Crowne Plaza licensing. The new mortgage matures June 30, 2011 and bears a rate of the greater of LIBOR plus 2.75% or 4.75%, payable monthly during the term.
The loan can be extended for one 12-month period.

On February 9, 2009, the indirect subsidiary of the Company, which is a member of
the joint venture entity that owns the Crowne Plaza Hollywood Beach Resort, borrowed $4.75 million from the Carlyle entity that is the other member of such joint venture (the Carlyle Affiliate Lender), for the purpose of improving the
Companys liquidity. The interest rate and maturity date of the loan are tied to a note that is secured by a mortgage on the property. In June 2008, the joint venture that owns the property purchased a junior participation in a portion of the
mortgage loan from the lender. The amount of the loan from the Carlyle Affiliate Lender approximates the amount the Company contributed to the joint venture to enable the joint venture to purchase its interest in the mortgage loan. The Company makes
monthly payments of interest and is required to make principal payments equal to 50.0% of any distributions it receives from the joint venture.

On February 19, 2009, the Company entered into a third amendment to its credit agreement with BB&T, as administrative agent and lender, to address certain financial covenants including the Companys total leverage ratio. The
amendment establishes new methodologies for valuing the Companys existing hotel properties under renovation and modifies certain other aspects of the original credit agreement. In addition to waiving potential covenant defaults in 2008, the
amendment increases the Companys interest rate spread for its variable LIBOR-based interest rate by 1.125% establishing a new spread range from 2.75% to 3.25% based on the Companys total leverage ratio and adds a new one hundred basis
point spread for any prime rate loans made under the facility. It also eases the Companys total leverage ratio test by increasing the Companys total maximum permitted leverage from 55.0% to 62.5% of the total value of the Companys
assets; establishes new limitations on cash distributions that the Company may pay to stockholders to



7



---

##### Table of Contents

a level necessary to maintain the Companys REIT qualification, until such time as the Company meets certain liquidity and other tests; requires the
Company to add the Companys hotel property in Laurel, Maryland to the credit agreements borrowing base; and provides for fixed valuation of certain of the Companys hotel properties, for purposes of determining compliance with
various financial covenants, through April 2010.

On May 18, 2009, the Company entered into a fourth amendment to its credit agreement
modifying the minimum tangible net worth covenant and waiving compliance with respect to such covenant for the quarter ended March 31, 2009. The fourth amendment permits the Company to pay in any fiscal year a dividend in an amount minimally
necessary to maintain the Companys REIT status; provided that no dividend may be paid during the first three quarters of such fiscal year. The Company anticipates the amount of such a dividend will remain at 90% of taxable income.
Notwithstanding this limitation, the Company was permitted to pay the dividend declared on or about April 20, 2009. If certain liquidity thresholds and other conditions are met, the Company may be able to declare and pay additional cash
dividends in any fiscal year during the term of the credit agreement.

2. Summary of Significant Accounting Policies

Basis of Presentation The consolidated financial statements of the Company presented herein include all of the accounts of MHI Hospitality
Corporation as of and for the three months and six months ended June 30, 2009 and 2008.

Principles of Consolidation The
consolidated financial statements of the Company include the accounts of the Company and its wholly-owned subsidiaries. All inter-company accounts and transactions have been eliminated in consolidation.

Investment in Hotel Properties Investments in hotel properties are recorded at acquisition cost and allocated to land, property and
equipment and identifiable intangible assets in accordance with Statement of Financial Accounting Standards No. 141, Business Combinations. Replacements and improvements are capitalized, while repairs and maintenance are expensed as
incurred. Upon the sale or retirement of a fixed asset, the cost and related accumulated depreciation are removed from the Companys accounts and any resulting gain or loss is included in the statements of operations. Expenditures under a
renovation project, which constitute additions or improvements that extend the life of the property, are capitalized.

Depreciation is
computed using the straight-line method over the estimated useful lives of the assets, generally 15 to 39 years for buildings and building improvements and 3 to 10 years for furniture, fixtures and equipment. Leasehold improvements are amortized
over the shorter of the lease term or the useful lives of the related assets.

The Company reviews its investments in hotel properties for
impairment whenever events or changes in circumstances indicate that the carrying value of the hotel properties may not be recoverable. Events or circumstances that may cause a review include, but are not limited to, adverse changes in the demand
for lodging at the properties due to declining national or local economic conditions and/or new hotel construction in markets where the hotels are located. When such conditions exist, management performs an analysis to determine if the estimated
undiscounted future cash flows from operations and the proceeds from the ultimate disposition of a hotel property exceed its carrying value. If the estimated undiscounted future cash flows are less than the carrying amount of the asset, an
adjustment to reduce the carrying amount to the related hotel propertys estimated fair market value is recorded and an impairment loss recognized.

Properties Under Development Investments in hotel property that have been taken out of service for an extensive renovation in anticipation of re-opening under a new brand are included in properties under
development. As of December 31, 2008, there was one property under development in Tampa, Florida, which re-opened in March 2009 as the Crowne Plaza Tampa Westshore. As of June 30, 2009, there were no properties under development.

For properties under development, interest and real estate taxes incurred during the renovation period are capitalized and depreciated
over the lives of the renovated assets. Capitalized interest for the three months and six months ended June 30, 2009 totaled $0 and $270,555, respectively and totaled $362,711 and $924,659 for the three months and six months ended June 30,
2008, respectively.

Investment in Joint Venture  Investment in joint venture represents the Companys non-controlling
indirect 25.0% equity interest in (i) the entity that owns the Crowne Plaza Hollywood Beach Resort; (ii) the entity that leases the hotel and has engaged MHI Hotels Services, LLC (MHI Hotels Services) to operate the hotel under
a management contract; and (iii) the entity that owns the $22.0 million junior participation in the existing mortgage. Carlyle owns a 75.0% controlling indirect interest in all these entities. The Company accounts for its investment in the
joint venture under the equity method of accounting and is entitled to receive its pro rata share of annual cash flow. The Company also has the opportunity to earn an incentive participation in net sale proceeds based upon the achievement of certain
overall investment returns, in addition to its pro rata share of net sale proceeds.

Cash and Cash Equivalents The Company
considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

Concentration of Credit Risk The Company holds cash accounts at several institutions in excess of the FDIC protection limits of $250,000. The Companys exposure to credit
loss in the event of the failure of these institutions is represented by the difference



8



---

##### Table of Contents

between the FDIC protection limit and the total amounts on deposit. Management monitors, on a regular basis, the financial condition of the financial
institutions along with the balances there on deposit to minimize the Companys potential risk.

Restricted Cash Restricted cash includes real estate tax escrows and reserves for replacements of furniture, fixtures and equipment pursuant to certain requirements in the Companys mortgage agreements with MONY Life Insurance Company (MONY),
which holds mortgages on the Hilton Wilmington Riverside and the Hilton Savannah DeSoto; and PNC Bank, trustee for the mortgage holder on the Crowne Plaza Jacksonville Hotel. During the renovation of the property in Hampton, Virginia, TowneBank,
which holds the mortgage on the Crowne Plaza Hampton Marina, required the Company to maintain an operating reserve, which was returned to the Company upon completion of the renovations.

Inventories  Inventories, which consist primarily of food and beverage, are stated at the lower of cost or market, with cost determined on a
method that approximates first-in, first-out basis.

Franchise License Fees Fees expended to obtain or renew a franchise
license are amortized over the life of the license or renewal. The un-amortized franchise fees as of June 30, 2009 and December 31, 2008 were $336,227 and $359,352, respectively. Amortization expense for the three months and six months
ended June 30, 2009 totaled $13,727 and $25,833, respectively and totaled $9,966 and $18,644 for the three months and six months ended June 30, 2008, respectively.

Deferred Financing Costs  Deferred financing costs are recorded at cost and consist of loan fees and other costs incurred in issuing debt.
Amortization of deferred financing costs is computed using a method that approximates the effective interest method over the term of the related debt and is included in interest expense in the consolidated statements of operations.

Derivative Instruments  The Company accounts for derivative instruments in accordance with the provisions of SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted (SFAS 133). Under SFAS 133, all derivative instruments are required to be reflected as assets or liabilities on the balance sheet and
measured at fair value. Derivative instruments used to hedge the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as an interest rate risk, are considered fair value hedges.
Derivative instruments used to hedge exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. For a derivative instrument designated as a cash flow hedge, the change in fair
value each period is reported in accumulated other comprehensive income in stockholders equity to the extent the hedge is effective. For a derivative instrument designated as a fair value hedge, the change in fair value each period is reported
in earnings along with the change in fair value of the hedged item attributable to the risk being hedged. For a derivative instrument that does not qualify for hedge accounting or is not designated as a hedge, the change in fair value each period is
reported in earnings.

The Companys objective in using derivatives is to add stability to interest expense and to manage its exposure
to interest rate movements. To accomplish this objective, the Company primarily uses an interest rate swap as part of its interest rate risk management strategy. The interest rate swap is required under the credit agreement and acts as a cash flow
hedge involving the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreement without exchange of the underlying $30.0 million principal amount. During the three months
and six months ended June 30, 2009 and 2008, such derivatives were used to hedge the variable cash flows associated with the credit facility. The Company does not enter into derivative instruments for speculative trading purposes.

At June 30, 2009 and December 31, 2008, the Companys interest-rate swap agreement had an estimated fair value of $(1,334,504) and
$(1,871,762), respectively, and is included in accounts payable and other accrued liabilities.

Fair Value  SFAS No. 157,
Fair Value Measurements (SFAS 157) defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price).
SFAS 157 classifies the inputs used to measure fair value into the following hierarchy:



|        |  |                                                                                                                                                                                                                                                                           
|------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level 1 |  | Unadjusted quoted prices in active markets for identical assets or liabilities                                                                                                                                                                                            
|        | 
|Level 2 |  | Unadjusted quoted prices in active markets for similar assets or liabilities, or Unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or Inputs other than
quoted prices that are observable for the asset or liability
|        | 
|Level 3 |  | Unobservable inputs for the asset or liability                                                                                                                                                                                                                            

We endeavor to utilize the best available information in measuring fair value. Financial assets
and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Our interest rate swap liability was valued by discounting future cash flows based on quoted prices for forward
interest-rate contracts. As such, this derivative instrument is classified within level 2.

Noncontrolling Interest in Operating Partnership Certain hotel properties have been acquired, in part, by the Operating Partnership through the issuance of limited partnership
units of the Operating Partnership. The noncontrolling interest in the Operating



9



---

##### Table of Contents

Partnership is: (i) increased or decreased by the limited partners pro-rata share of the Operating Partnerships net income or net loss,
respectively; (ii) decreased by distributions; (iii) decreased by redemption of partnership units for the Companys common stock; and (iv) adjusted to equal the net equity of the Operating Partnership multiplied by the limited
partners ownership percentage immediately after each issuance of units of the Operating Partnership and/or the Companys common stock through an adjustment to additional paid-in capital. Net income or net loss is allocated to the
noncontrolling interest in the Operating Partnership based on the weighted average percentage ownership throughout the period.

Revenue
Recognition Revenues from operations of the hotels are recognized when the services are provided. Revenues consist of room sales, food and beverage sales, and other hotel department revenues, such as telephone, rooftop leases and gift
shop sales and rentals.

Occupancy and Other Taxes Revenues are reported net of occupancy and other taxes collected from
customers and remitted to governmental authorities.

Income Taxes The Company has elected to be taxed as a REIT under
Sections 856 through 860 of the Internal Revenue Code. As a REIT, the Company generally will not be subject to federal income tax on that portion of its net income that does not relate to MHI Hospitality TRS, LLC, the Companys wholly-owned
taxable REIT subsidiary. MHI Hospitality TRS, LLC, which leases the Companys hotels from subsidiaries of the Operating Partnership, is subject to federal and state income taxes.

The Company accounts for income taxes in accordance with the provisions of Statement of Financial Accounting Standards No. 109, Accounting for
Income Taxes(SFAS 109). Under SFAS 109, the Company accounts for income taxes using the asset and liability method under which deferred tax assets and liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.

The
Company adopted the provisions of FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109 (FAS 109), on January 1, 2007. As
a result of the implementation of FIN 48, the Company recognized no material adjustments regarding its tax accounting treatment. The Company expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax
expense.

Stock-based Compensation  The Companys 2004 Long Term Incentive Plan (Plan) permits the grant of
stock options, restricted (non-vested) stock and performance stock compensation awards to its employees for up to 350,000 shares of common stock. The Company believes that such awards better align the interests of its employees with those of its
stockholders.

Under the Plan, the Company has made restricted stock and deferred stock awards totaling 120,263 shares including 60,000
shares granted under a deferred stock award to its Chief Operating Officer, 34,263 restricted shares issued to certain executives and employees, and 26,000 restricted shares issued to its directors. The 60,000 shares granted under the deferred stock
award vest over five years. Of the 60,000 shares granted to the Companys Chief Operating Officer, only 20,000 shares have vested; another 14,000 shares were issued January 14, 2008, but do not vest until January 1, 2011. The 34,263
restricted shares issued to certain of the Companys executives and employees have all vested. Regarding the restricted shares awarded to the Companys directors, the shares vest at the end of the year of service for which the shares are
awarded.

The value of the awards is charged to compensation expense on a straight-line basis over the vesting or service period based on
the Companys stock price on the date of grant or issuance. Under the Plan, the Company may issue a variety of performance-based stock awards, including nonqualified stock options. As of June 30, 2009, no performance-based stock awards
have been granted. Consequently, stock-based compensation as determined under the fair-value method would be the same under the intrinsic-value method. Compensation cost recognized under the Plan for the three months and six months ended
June 30, 2009 totaled $2,100 and $4,200, respectively, and totaled $40,725 and $81,450 for the three months and six months ended June 30, 2008, respectively.

Comprehensive Income (Loss)  Comprehensive income (loss), as defined, includes all changes in equity (net assets) during a period from non-owner sources. The Company does not have any items of
comprehensive income (loss) other than net income (loss).

Segment Information Statement of Financial Accounting Standards No
131, Disclosures about Segments of an Enterprise and Related Information(SFAS 131), requires public entities to report certain information about operating segments. Based on the guidance provided in SFAS 131, the Company has
determined that its business is conducted in one reportable segment, hotel ownership.

Use of Estimates The preparation of
the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Subsequent Events  The Company has evaluated subsequent events through the time the financial statements were approved for issuance on
August 6, 2009.



10



---

##### Table of Contents

Reclassifications  Certain reclassifications have been made to the prior period balances to
conform to the current period presentation, including changes resulting from adoption of SFAS 160 on January 1, 2009, as discussed below.

Recent Accounting Pronouncements On September 15, 2006, the FASB issued SFAS 157, which establishes a framework for measuring fair value and expands disclosures about fair value measurements. The changes to current
practice resulting from the application of SFAS 157 relate to the definition of fair value, the methods used to measure fair value, and the expanded disclosures about fair value measurements. SFAS 157 was originally effective for fiscal years
beginning after November 15, 2007 and interim periods within those fiscal years, but was amended on February 6, 2008 to defer the effective date for one year for certain non-financial assets and liabilities. The Company adopted SFAS 157 on
January 1, 2008, which had no material impact on its consolidated financial statements.

In February 2007, the FASB issued SFAS
No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). SFAS 159 is effective for fiscal years beginning after November 15, 2007. SFAS 159 allows entities to choose, at specified
election dates, to measure eligible financial assets and liabilities at fair value that are not otherwise required to be measured at fair value. If a company elects the fair value option for an eligible item, changes in that items fair value
in subsequent reporting periods must be recognized in current earnings. SFAS 159 also establishes presentation and disclosure requirements designed to draw comparison between entities that elect different measurement attributes for similar assets
and liabilities. The Company adopted SFAS 159 on January 1, 2008, which had no material impact on its consolidated financial statements.

In December 2007, the FASB issued SFAS No. 141R Business Combinations (SFAS 141(R)). SFAS 141(R) establishes principles and requirements for how the acquirer of a business recognizes and measures in its
financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree. The statement also provides guidance for recognizing and measuring the goodwill acquired in the business combination,
recognizing assets acquired and liabilities assumed arising from contingencies, and determining what information to disclose to enable users of the financial statement to evaluate the nature and financial effects of the business combination. SFAS
141(R) is effective for acquisitions consummated in fiscal years beginning after December 15, 2008. On January 1, 2009, the Company adopted SFAS 141(R), which may have an impact in future periods on its consolidated financial statements,
but the nature and magnitude of the specific effects will depend upon the nature, terms and size of any future acquisitions the Company consummates.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements (SFAS 160). SFAS 160 changes the accounting and reporting for minority
interests, which will be recharacterized as noncontrolling interests and classified as a component of equity. The Company adopted SFAS 160 on January 1, 2009. Under SFAS 160, such noncontrolling interests are reported on the consolidated
balance sheets within equity, separate from the Companys equity. On the consolidated statements of operations, revenues, expenses and net income or loss from less-than-wholly-owned subsidiaries are reported at the consolidated amounts,
including both the amounts attributable to the Company and noncontrolling interests. Consolidated statements of changes in equity include beginning balances, activity for the period and ending balances for stockholders equity, noncontrolling
interests and total equity.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging
Activities(SFAS 161). SFAS 161 requires expanded disclosures regarding the location and amounts of derivative instruments in an entitys financial statements, how derivative instruments and related hedged items are accounted
for under SFAS 133, Accounting for Derivative Instruments and Hedging Activities, and how derivative instruments and related hedged items affect an entitys financial position, operating results and cash flows. The Company adopted SFAS
161 on January 1, 2009, which had no material impact on its consolidated financial statements.

In April 2008, the FASB issued FASB
Staff Position No. 142-3, Determination of the Useful Life of Intangible Assets(FSP 142-3) to improve the consistency between the useful life of a recognized intangible asset (under SFAS 142) and the period of expected cash
flows used to measure the fair value of the intangible asset (under SFAS 141(R)). FSP 142-3 amends the factors to be considered when developing renewal or extension assumptions that are used to estimate an intangible assets life under SFAS
142. The Company adopted FSP No. 142-3 on January 1, 2009, which had no material impact on its consolidated financial statements.

In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles(SFAS 162). SFAS 162 identifies the sources of accounting principles and the framework for selecting the principles
to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted accounting principles (GAAP) in the United States (the GAAP hierarchy). The Company adopted SFAS 162 effective
November 13, 2008, which had no material impact on its consolidated financial statements.

In November 2008, the FASB ratified EITF
No. 08-6, Equity Method Investment Accounting Considerations (EITF 08-6). EITF 08-6 clarifies the accounting for certain transactions and impairment considerations involving equity method investments EITF 08-6 is effective on
a prospective basis for fiscal years beginning after December 15, 2008. The Company adopted EITF 08-06 on January 1, 2009, which had no material impact on its consolidated financial statements.



11



---

##### Table of Contents

In May 2009, the FASB issued SFAS No. 165, Subsequent Events (SFAS 165). SFAS 165
establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The Company adopted SFAS 165 effective June 15,
2009, which had no material impact on its consolidated financial statements.

3. Acquisition of Hotel Properties

There were no new acquisitions during the six months ended June 30, 2009.

4. Investment in Hotel Properties

Investment in hotel properties as of June 30, 2009 and
December 31, 2008 consisted of the following (in thousands):



|                                  |  |               |         |   |                   |   |         |  
|--------------------------------- |  | ------------- | ------- | - | ----------------- | - | ------- | -
|                                  |  | June 30, 2009 |         |   | December 31, 2008 |  
|                                  |  | (unaudited)   |         |   |                   |  
|Land and land improvements        |  | $             | 19,118  |   |                   | $ | 14,748  |  
|Buildings and improvements        |  |               | 173,207 |   |                   |   | 139,752 |  
|Furniture, fixtures and equipment |  |               | 30,088  |   |                   |   | 27,484  |  
|                                  |  |               |         |   |                   |   |         |  
|                                  |  |               | 222,413 |   |                   |   | 181,984 |  
|Less: accumulated depreciation    |  |               | (31,440 | ) |                   |   | (27,688 | )
|                                  |  |               |         |   |                   |   |         |  
|                                  |  | $             | 190,973 |   |                   | $ | 154,296 |  
|                                  |  |               |         |   |                   |   |         |  

5. Debt

Credit Facility.As of June 30, 2009, the Company had a secured, revolving credit facility with a syndicated bank group comprised of BB&T, Key Bank National Association and Manufacturers and Traders
Trust Company that enables the Company to borrow up to $80.0 million, subject to borrowing base and loan-to-value limitations. The credit facility was established during the second quarter of 2006 and replaced a $23.0 million secured, revolving
credit facility with BB&T. On August 1, 2007, the Company entered into an amendment to its credit agreement reducing the rate of interest on the credit facility by 0.375%, reducing the capitalization rate to 8.5% from 10.0% for purposes of
determining the asset value of the collateral for the credit facility and extending the maturity date by one year. On April 15, 2008, the Company entered into a second amendment to its credit agreement modifying certain provisions of the
agreement including increases in the lenders revolver commitments by $20.0 million, thereby enabling the Company to borrow up to $80.0 million. On February 19, 2009, the Company entered into a third amendment to its credit agreement
modifying certain provisions of the agreement as well as increasing the rate of interest on the credit facility by 1.125%. The Company had borrowings of approximately $79.5 million and approximately $73.2 million at June 30, 2009 and
December 31, 2008, respectively.

The facility matures during May 2011 and bears interest at a floating rate of LIBOR plus additional
interest ranging from 1.625% to 2.125% prior to February 19, 2009 and 2.75% to 3.25% thereafter. On June 30, 2009, LIBOR was 0.309%. In some circumstances, the revolving line of credit facility may bear interest at BB&Ts prime
rate plus additional interest of 1.0%. Any amounts drawn under the revolving line of credit facility mature at the expiration of the facility. The Company is required to pay a fee of 0.25% on the unused portion of the credit facility. Under the
terms of the agreement, the Company was required to purchase an interest rate swap in order to hedge against interest rate risk.

The
facility is secured by the Holiday Inn Brownstone in Raleigh, North Carolina, the Hilton Philadelphia Airport, the Sheraton Louisville Riverside, the Holiday Inn Laurel and the Crowne Plaza Tampa Westshore, as well as a lien on all business assets
of those properties including, but not limited to, equipment, accounts receivable, inventory, furniture, fixtures and proceeds thereof. At June 30, 2009, the five properties had a net carrying value of approximately $122.7 million. Under the
terms of the credit facility, the Company must satisfy certain financial and non-financial covenants. The banks that form the lender group, in connection with the third amendment to the Companys revolving credit facility, waived the
Companys compliance with its total leverage ratio for the quarters ended September 30, 2008 and December 31, 2008 and the Companys compliance with its restricted payment covenant for the fiscal year ended December 31,
2008. The senior lenders, in connection with the fourth amendment to the Companys revolving credit facility, also waived the Companys compliance with its tangible net worth covenant for the quarter ended March 31, 2009. The Company
was in compliance with all required covenants as of June 30, 2009.

Mortgage Debt.As of June 30, 2009, the Company had
approximately $72.9 million of outstanding mortgage debt. The following table sets forth the Companys mortgage debt obligations on our hotels.



12



---

##### Table of Contents

|                                     |               |                           |                   |               |   |              |  |                                    |                        |         |     |                     |               |     |  |  
|------------------------------------ | ------------- | ------------------------- | ----------------- | ------------- | - | ------------ |  | ---------------------------------- | ---------------------- | ------- | --- | ------------------- | ------------- | --- |  | -
|Property                             |               | Balance Outstanding as of |                   | Interest Rate |   | MaturityDate |  |                                    | AmortizationProvisions |         |     | PrepaymentPenalties
|                                     | June 30, 2009 |                           | December 31, 2008 |               |   |              | 
|Crowne Plaza Hampton Marina          |               | $                         | 9,000,000         |               | $ | 8,256,168    |  | LIBOR plus 2.75%, Minimum 4.75%(1) |                        | 06/2011 | (2) |                     | Interest Only |     |  | N
|Crowne Plaza Jacksonville Riverfront |               |                           | 18,000,000        |               |   | 18,000,000   |  | 8.00%                              |                        | 07/2010 | (2) |                     | Interest Only |     |  | Y
|Hilton Savannah DeSoto               |               |                           | 23,000,000        |               |   | 23,000,000   |  | 6.06%                              |                        | 08/2017 |     |                     | 25 years      | (3) |  | Y
|Hilton Wilmington Riverside          |               |                           | 22,935,572        |               |   | 23,000,000   |  | 6.21%                              |                        | 03/2017 |     |                     | 25 years      | (4) |  | Y
|                                     |               |                           |                   |               |   |              |  |                                    |                        |         |     |                     |               |     |  |  
|Total                                |               | $                         | 72,935,572        |               | $ | 72,256,168   |  |                                    |                        |         |     |                     |               |     |  |  
|                                     |               |                           |                   |               |   |              |  |                                    |                        |         |     |                     |               |     |  |  



|(1) | At June 30, 2009 and December 31, 2008, the variable rate in effect for the mortgage on the Crowne Plaza Hampton Marina was 4.75%.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(2) | The mortgages on the Crowne Plaza Hampton Marina and the Crowne Plaza Jacksonville Riverfront may each be extended for one 12-month period.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The mortgage on the Hilton Savannah DeSoto has a 36-month interest-only period that expires in July 2010. Thereafter, the debt will amortize on a 25-year amortization schedule.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | The mortgage on the Hilton Wilmington Riverside has a 24-month interest-only period that expires in March 2010. Thereafter, the debt will amortize on a 25-year amortization
schedule.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On June 30, 2008, the Company closed a $9.0 million refinancing of the mortgage on the Crowne Plaza Hampton
Marina. Approximately $5.5 million of the proceeds were used to satisfy the existing indebtedness and pay closing costs. The remaining portion of the proceeds totaling approximately $3.5 million has funded a product improvement plan for the hotel in
connection with its Crowne Plaza licensing. The new mortgage matures June 30, 2011 and may be extended for one 12-month period. The loan requires monthly payments of interest at a rate of LIBOR plus 2.75%, but no less than 4.75%.

Total mortgage debt maturities as of June 30, 2009 without respect to any loan extensions for the following twelve-month periods were as follows:



|                        |  |   |           
|----------------------- |  | - | ----------
|June 30, 2010           |  | $ | 400,852   
|June 30, 2011           |  |   | 27,797,463
|June 30, 2012           |  |   | 882,588   
|June 30, 2013           |  |   | 938,304   
|June 30, 2014           |  |   | 997,537   
|Thereafter              |  |   | 41,918,828
|                        |  |   |           
|Total future maturities |  | $ | 72,935,572
|                        |  |   |           

Other Loans.On February 9, 2009, the indirect subsidiary of the Company
which is a member of the joint venture entity that owns the Crowne Plaza Hollywood Beach Resort, borrowed $4.75 million from the Carlyle Affiliate Lender for the purpose of improving the Companys liquidity. In June 2008, the joint venture that
owns the property purchased a junior participation in a portion of the mortgage loan from the lender. The amount of the loan from the Carlyle Affiliate Lender approximated the amount the Company contributed to the joint venture to enable the joint
venture to purchase its interest in the mortgage loan. The interest rate and maturity date of the loan are tied to a note that is secured by a mortgage on the property. The loan, which currently bears a rate of LIBOR plus additional interest of
3.00%, requires monthly payments of interest and principal payments equal to 50.0% of any distributions it receives from the joint venture. The maturity date of the mortgage to which the loan is tied matures in September 2009, but which may be
extended to August 2010 and for two additional one-year periods, pursuant to the terms of the loan.

6. Commitments and Contingencies

Ground, Building and Submerged Land Leases  The Company leases 2,086 square feet of commercial space next to the Savannah
hotel property for use as an office, retail or conference space, or for any related or ancillary purposes for the hotel and/or atrium space. In December 2007, the Company signed an amendment to the lease to include rights to the outdoor esplanade
adjacent to the leased commercial space. The areas are leased under a six-year operating lease, which expired October 31, 2006 and has been renewed for the first of three optional five-year periods expiring October 31, 2011,
October 31, 2016 and October 31, 2021,



13



---

##### Table of Contents

respectively. Rent expense for the three months and six months ended June 30, 2009 totaled $15,163 and $35,646, respectively and totaled $13,795 and
$28,590 for the three months and six months ended June 30, 2008, respectively, for this operating lease.

The Company leases, as
landlord, the entire fourteenth floor of the Savannah hotel property to The Chatham Club, Inc. under a ninety-nine year lease expiring July 31, 2086. This lease was assumed upon the purchase of the building under the terms and conditions agreed
to by the previous owner of the property. No rental income is recognized under the terms of this lease as the original lump sum rent payment of $990 was received by the previous owner and not prorated over the life of the lease.

The Company leases a parking lot adjacent to the Holiday Inn Brownstone in Raleigh, North Carolina. The land is leased under a second amendment, dated
April 28, 1998, to a ground lease originally dated May 25, 1966. The original lease is a 50-year operating lease, which expires August 31, 2016. There is a renewal option for up to three additional ten-year periods expiring
August 31, 2026, August 31, 2036, and August 31, 2046, respectively. The Company holds an exclusive and irrevocable option to purchase the leased land at fair market value at the end of the original lease term, subject to the
payment of an annual fee of $9,000, and other conditions. Rent expense for the three months and six months ended June 30, 2009 totaled $23,871 and $47,741, respectively, and totaled $23,871 and $47,741 for the three months and six months ended
June 30, 2008, respectively.

In conjunction with the sublease arrangement for the property at Shell Island, the Company incurs an
annual lease expense for a leasehold interest other than the purchased leasehold interest. Lease expense totaled $55,466 and $97,500 for the three months and six months ended June 30, 2009, respectively, and totaled $42,034 and $84,068 for the
three months and six months ended June 30, 2008.

The Company leases certain submerged land in the Saint Johns River in front of the
Crowne Plaza Jacksonville Hotel from the Board of Trustees of the Internal Improvement Trust Fund of the State of Florida. The submerged land is leased under a five-year operating lease, which expires September 18, 2012 requiring annual
payments of $4,961. Rent expense for the three months and six months ended June 30, 2009 totaled $1,240 and $2,480, respectively, and totaled $1,240 and $2,480 for the three months and six months ended June 30, 2008, respectively.

The Company leases 1,890 square feet of commercial office space in Williamsburg, Virginia under an agreement that expires August 31,
2009. Rent expense for the three months and six months ended June 30, 2009 totaled $11,028 and $22,056, respectively, and totaled $10,707 and $21,414 for the three months and six months ended June 30, 2008, respectively.

On July 21, 2009, the Company agreed to lease 3,542 square feet of commercial office space in Williamsburg, Virginia commencing September 1,
2009. The agreement, which expires August 31, 2015, requires monthly payments at an annual rate of $45,000 per year for the first three years of the lease term and monthly payments at an annual rate of $65,000 per year for the remainder.

The Company leases a parking lot in close proximity to the Sheraton Louisville Riverside under an agreement dated August 17, 2007
with the City of Jeffersonville, which in turn leases the property from the State of Indiana. The lease term for the parking lot coincides with that of the lease with the State of Indiana, which expires December 31, 2011. The Company has the
right to renew or extend its lease with the City of Jeffersonville pursuant to the conditions of the original lease provided that the City of Jeffersonville is able to renew or extend the underlying lease with the State of Indiana. Rent expense for
each of the three months and six months ended June 30, 2009 totaled $8,400 and $16,800, respectively, and totaled $5,600 for the three months and six months ended June 30, 2008.

The Company has agreed to lease a parking lot adjacent to the Crowne Plaza Tampa Westshore under a five-year agreement with the Florida Department of
Transportation that commenced in July 2009 and expires in July 2014. The agreement requires annual payments of $2,432 and may be renewed for an additional five years.

A schedule of minimum future lease payments for the following twelve-month periods is as follows:



|                                    |  |   |          
|----------------------------------- |  | - | ---------
|June 30, 2010                       |  | $ | 579,565  
|June 30, 2011                       |  |   | 544,527  
|June 30, 2012                       |  |   | 441,359  
|June 30, 2013                       |  |   | 208,118  
|June 30, 2014                       |  |   | 194,445  
|Thereafter                          |  |   | 282,711  
|                                    |  |   |          
|Total future minimum lease payments |  | $ | 2,250,726
|                                    |  |   |          

Management Agreement  Each of the operating hotels that the Company owned at
June 30, 2009 operates under a ten-year management agreement with MHI Hotels Services, which expires between December 2014 and March 2019 (see Note 8).



14



---

##### Table of Contents

Franchise Agreements  As of June 30, 2009, the Companys hotels operate under
franchise licenses from national hotel companies. Under the franchise agreements, the Company is required to pay a franchise fee generally between 2.5% and 5.0% of room revenues, plus additional fees that amount to between 2.5% and 6.0% of room
revenues from the hotels.

Restricted Cash Reserves  Each month, the Company is required to escrow with
its lender on the Wilmington Riverside Hilton and the Savannah DeSoto Hilton an amount equal to 1/12of the annual real estate taxes due for the properties. The Company is also required to establish a property improvement fund for each of these two hotels to cover the cost of replacing
capital assets at the properties. Each month, contributions to the property improvement fund equal 4.0% of gross revenues for the Savannah DeSoto Hilton and the Wilmington Riverside Hilton.

Pursuant to the terms of the mortgage on the Crowne Plaza Jacksonville, the Company is required to make monthly contributions equal to 4.0% of room
revenues into a property improvement fund.

Litigation  The Company is not involved in any material litigation, nor, to its
knowledge, is any material litigation threatened against the Company. The Company is involved in routine legal proceedings arising out of the ordinary course of business, all of which the Company expects to be covered by insurance. The Company does
not expect any pending legal proceedings to have a material impact on its financial condition or results of operations.

7. Capital Stock

Common Shares The Company is authorized to issue up to 49,000,000 shares of common stock, $.01 par value per share. Each
outstanding share of common stock entitles the holder to one vote on all matters submitted to a vote of stockholders. Holders of the Companys common stock are entitled to receive distributions when authorized by the Companys board of
directors out of assets legally available for the payment of distributions.

On January 1, 2008 and January 14, 2008, the Company
issued 10,000 non-restricted shares and 14,000 restricted shares, respectively to its Chief Operating Officer in accordance with the terms of his employment contract, as amended. On January 1, 2009, the Company issued another 10,000
non-restricted shares to its Chief Operating Officer in accordance with the terms of his employment contract, as amended. On February 6, 2008 and February 9, 2009, the Company issued 18,613 shares and 14,650 shares, respectively, of
restricted stock to certain executives and independent directors. As of June 30, 2009 and December 31, 2008, the Company had 6,964,263 and 6,939,613 shares of common stock outstanding, respectively.

Warrants The Company has granted no warrants representing the right to purchase common stock.

Preferred Shares  The Company is authorized to issue 1,000,000 shares of preferred stock, $.01 par value per share. As of June 30,
2009, there were no shares of preferred stock outstanding.

Operating Partnership Units  Holders of Operating Partnership
units have certain redemption rights, which enable them to cause the Operating Partnership to redeem their units in exchange for shares of the Companys common stock on a one-for-one basis or, at the option of the Company, cash per unit equal
to the market price of the Companys common stock at the time of redemption. The number of shares issuable upon exercise of the redemption rights will be adjusted upon the occurrence of stock splits, mergers, consolidations or similar pro-rata
share transactions, which otherwise would have the effect of diluting the ownership interests of the limited partners or the stockholders of the Company. As of June 30, 2009, the total number of Operating Partnership units outstanding was
3,737,607, with a fair market value of approximately $5.2 million based on the price per share of the common stock on that date.

8. Related Party
Transactions

As of June 30, 2009, the members of MHI Hotels Services (a company that is majority-owned and controlled by the
Companys chief executive officer, its chief financial officer and two members of its Board of Directors) owned approximately 2.6% of the Companys outstanding common stock and 2,218,670 Operating Partnership units. The following is a
summary of the transactions between the Company and MHI Hotels Services:

Accounts Receivable At June 30, 2009 and
December 31, 2008, the Company was due $59,133 and $53,795, respectively, from MHI Hotels Services.

Shell Island Sublease
 The Company has a sublease arrangement with MHI Hotels Services on its leasehold interests in the property at Shell Island. Leasehold revenue for each of the three months and six months ended June 30, 2009 totaled $160,000 and $320,000,
respectively, and totaled $160,000 and $320,000 for the three months and six months ended June 30, 2008, respectively.

Sublease of
Office Space  The Company subleases office space in Greenbelt, Maryland from MHI Hotels Services. Rent expense was $10,050 and $20,100 for the three months and six months ended June 30, 2009, respectively, and totaled $9,510 and
$19,020 for the three months and six months ended June 30, 2008, respectively.



15



---

##### Table of Contents

Strategic Alliance Agreement On December 21, 2004, the Company entered into a ten-year
strategic alliance agreement with MHI Hotels Services that provides in part for the referral of acquisition opportunities to the Company and the management of its hotels by MHI Hotels Services.

Management Agreements Each of the hotels that the Company owned at June 30, 2009, except for the Crowne Plaza Tampa Westshore, are
operated by MHI Hotels Services under a master management agreement that expires between December 2014 and April 2018. The Company entered into a separate management agreement with MHI Hotels Services for the management of the Crowne Plaza Tampa
Westshore that expires in March 2019. Under both management agreements, MHI Hotels Services receives a base management fee, and if the hotels meet and exceed certain thresholds, an additional incentive management fee. The base management fee for any
hotel is 2.0% of gross revenues for the first full fiscal year and partial fiscal year from the commencement date through December 31 of that year, 2.5% of gross revenues the second full fiscal year, and 3.0% of gross revenues for every year
thereafter. Pursuant to the sale of the Holiday Inn Downtown in Williamsburg, Virginia, one of the hotels initially contributed to the Company upon its formation, MHI Hotels Services agreed that the property in Jeffersonville, Indiana shall
substitute for the Williamsburg property under the master management agreement. The incentive management fee, if any, is due annually in arrears within 90 days of the end of the fiscal year and will be equal to 10.0% of the amount by which the gross
operating profit of the hotels, on an aggregate basis, for a given year exceeds the gross operating profit for the same hotels, on an aggregate basis, for the prior year. The incentive management fee may not exceed 0.25% of gross revenues of all of
the hotels included in the incentive fee calculation.

Management fees paid by the Company to MHI Hotels Services totaled $479,738 and
$921,114 for the three months and six months ended June 30, 2009, respectively, and totaled $580,996 and $1,039,452 for the three months and six months ended June 30, 2008, respectively. In addition, no estimated incentive management fees
were accrued for the three months and six months ended June 30, 2009 or 2008.

Employee Medical Benefits The Company
purchases employee medical benefits through Maryland Hospitality, Inc. (d/b/a MHI Health), an affiliate of MHI Hotels Services. Premiums for employee medical benefits paid by the Company totaled $460,153 and $919,214 for the three months and six
months ended June 30, 2009, respectively, and totaled $574,769 and $888,119 for the three months and six months ended June 30, 2008, respectively.

9. Retirement Plan

The Company began a 401(k) plan for qualified employees on April 1, 2006. The plan is subject to
safe harbor provisions which require that the Company match 100% of the first 3% of employee contributions and 50% of the next 2% of employee contributions. All Company matching funds vest immediately in accordance with the safe
harbor provision. Company contributions to the plan totaled $13,281 and $24,806 for the three months and six months ended June 30, 2009, respectively, and totaled $6,635 and $29,381 for the three months and six months ended June 30,
2008, respectively.

10. Unconsolidated Joint Venture

The Company owns a 25% indirect interest in (i) the entity that owns the Crowne Plaza Hollywood Beach Resort; (ii) the entity that leases the hotel and has engaged MHI Hotels Services to operate the hotel
under a management contract; and (iii) the entity that owns the junior participation in the existing mortgage. Carlyle owns a 75.0% indirect controlling interest in all these entities. The joint venture purchased the property on August 8,
2007 and began operations on September 18, 2007. Summarized financial information for this investment, which is accounted for under the equity method, is as follows:



|                                               |  |               |            |                   |   |           
|---------------------------------------------- |  | ------------- | ---------- | ----------------- | - | ----------
|                                               |  | June 30, 2009 |            | December 31, 2008
|                                               |  | (unaudited)   |            |                  
|ASSETS                                         |  |               |            |                   |   |           
|Investment in hotel properties, net            |  | $             | 72,979,002 |                   | $ | 74,244,478
|Cash and cash equivalents                      |  |               | 1,048,348  |                   |   | 1,110,474 
|Restricted cash                                |  |               | 1,718,257  |                   |   | 1,026,166 
|Accounts receivable                            |  |               | 243,691    |                   |   | 193,907   
|Prepaid expenses, inventory and other assets   |  |               | 1,549,484  |                   |   | 1,532,291 
|                                               |  |               |            |                   |   |           
|TOTAL ASSETS                                   |  | $             | 77,538,782 |                   | $ | 78,017,316
|                                               |  |               |            |                   |   |           
|LIABILITIES                                    |  |               |            |                   |   |           
|Mortgage loans, net                            |  | $             | 35,600,000 |                   | $ | 35,600,000
|Accounts payable and other accrued liabilities |  |               | 1,610,273  |                   |   | 1,112,040 
|Advance deposits                               |  |               | 215,264    |                   |   | 380,450   
|                                               |  |               |            |                   |   |           
|TOTAL LIABILITIES                              |  |               | 37,425,537 |                   |   | 37,092,490
|TOTAL MEMBERS EQUITY                          |  |               | 40,113,245 |                   |   | 41,014,825
|                                               |  |               |            |                   |   |           
|TOTAL LIABILITIES AND MEMBERS EQUITY          |  | $             | 77,538,782 |                   | $ | 78,017,316
|                                               |  |               |            |                   |   |           



16



---

##### Table of Contents

|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|------------------------------- |  | ------------------------------- | --------- | - | ------------------------------- | - | --------- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---------- | -
|                                |  | Three Months EndedJune 30,
2009 |           |   | Three Months EndedJune 30,
2008 |   |           | Six Months EndedJune 30,
2009 |  |   | Six Months EndedJune 30,
2008 |  
|                                |  | (unaudited)                     |           |   | (unaudited)                     |   |           | (unaudited)                   |  |   | (unaudited)                   |  
|Revenue                         |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Rooms department                |  | $                               | 2,064,025 |   |                                 | $ | 2,294,126 |                               |  | $ | 5,253,389                     |   |  | $ | 5,965,099  |  
|Food and beverage department    |  |                                 | 412,528   |   |                                 |   | 385,025   |                               |  |   | 977,373                       |   |  |   | 974,295    |  
|Other operating departments     |  |                                 | 271,139   |   |                                 |   | 225,441   |                               |  |   | 511,956                       |   |  |   | 746,922    |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Total revenue                   |  |                                 | 2,747,692 |   |                                 |   | 2,904,592 |                               |  |   | 6,742,718                     |   |  |   | 7,686,316  |  
|                                |  |                                 |           |  
|Expenses                        |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Hotel operating expenses        |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Rooms department                |  |                                 | 515,739   |   |                                 |   | 540,820   |                               |  |   | 1,147,429                     |   |  |   | 1,238,033  |  
|Food and beverage department    |  |                                 | 347,428   |   |                                 |   | 419,275   |                               |  |   | 819,123                       |   |  |   | 955,761    |  
|Other operating departments     |  |                                 | 129,034   |   |                                 |   | 128,378   |                               |  |   | 223,459                       |   |  |   | 251,364    |  
|Indirect                        |  |                                 | 1,448,673 |   |                                 |   | 1,484,747 |                               |  |   | 3,034,648                     |   |  |   | 3,142,676  |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Total hotel operating expenses  |  |                                 | 2,440,874 |   |                                 |   | 2,573,220 |                               |  |   | 5,224,659                     |   |  |   | 5,587,834  |  
|Depreciation and amortization   |  |                                 | 543,677   |   |                                 |   | 547,742   |                               |  |   | 1,089,687                     |   |  |   | 1,090,818  |  
|General and administrative      |  |                                 | 79,342    |   |                                 |   | 28,201    |                               |  |   | 114,828                       |   |  |   | 67,831     |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Total operating expenses        |  |                                 | 3,063,893 |   |                                 |   | 3,149,163 |                               |  |   | 6,429,174                     |   |  |   | 6,746,483  |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Operating income (loss)         |  |                                 | (316,201  | ) |                                 |   | (244,571  | )                             |  |   | 313,543                       |   |  |   | 939,833    |  
|Gain on extinguishments of debt |  |                                 |          |   |                                 |   | 3,000,000 |                               |  |   |                              |   |  |   | 3,000,000  |  
|Interest expense                |  |                                 | (178,024  | ) |                                 |   | (660,108  | )                             |  |   | (366,583                      | ) |  |   | (1,575,940 | )
|Interest income                 |  |                                 | 1,581     |   |                                 |   | 5,868     |                               |  |   | 4,866                         |   |  |   | 15,344     |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  
|Net income (loss)               |  | $                               | (492,644  | ) |                                 | $ | 2,101,189 |                               |  | $ | (48,174                       | ) |  | $ | 2,379,237  |  
|                                |  |                                 |           |   |                                 |   |           |                               |  |   |                               |   |  |   |            |  

11. Income Taxes

The components of the income tax provision (benefit) for the three months and six months ended June 30, 2009 and 2008 are as follows (in thousands):



|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|--------- |  | ------------------------------- | --- | ------------------------------- | - | ----------------------------- |  | - | ----------------------------- | - |  | - | ---- | -
|          |  | Three Months EndedJune 30, 2009 |     | Three Months EndedJune 30,
2008 |   | Six Months EndedJune 30, 2009 |  |   | Six Months EndedJune 30,
2008 |  
|          |  | (unaudited)                     |     | (unaudited)                     |   | (unaudited)                   |  |   | (unaudited)                   |  
|Current:  |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|Federal   |  | $                               |    |                                 | $ |                              |  | $ |                              |   |  | $ |     |  
|State     |  |                                 | 65  |                                 |   | 29                            |  |   | 88                            |   |  |   | 143  |  
|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|          |  |                                 | 65  |                                 |   | 29                            |  |   | 88                            |   |  |   | 143  |  
|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|Deferred: |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|Federal   |  |                                 | 261 |                                 |   | 58                            |  |   | (440                          | ) |  |   | (462 | )
|State     |  |                                 | 45  |                                 |   | 11                            |  |   | (173                          | ) |  |   | (88  | )
|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|          |  |                                 | 306 |                                 |   | 69                            |  |   | (613                          | ) |  |   | (550 | )
|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  
|          |  | $                               | 371 |                                 | $ | 98                            |  | $ | (525                          | ) |  | $ | (407 | )
|          |  |                                 |     |                                 |   |                               |  |   |                               |   |  |   |      |  

A reconciliation of the statutory federal income tax expense to the Companys income tax
provision is as follows (in thousands):



|                                     |  |                                 |     |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|------------------------------------ |  | ------------------------------- | --- | ------------------------------- | - | ---- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---- | -
|                                     |  | Three Months EndedJune 30,
2009 |     | Three Months EndedJune 30,
2008 |   |      | Six Months EndedJune 30,
2009 |  |   | Six Months EndedJune 30,
2009 |  
|                                     |  | (unaudited)                     |     | (unaudited)                     |   |      | (unaudited)                   |  |   | (unaudited)                   |  
|Statutory federal income tax expense |  | $                               | 198 |                                 | $ | 737  |                               |  | $ | 431                           |   |  | $ | 312  |  
|Effect of non-taxable REIT income    |  |                                 | 63  |                                 |   | (679 | )                             |  |   | (871                          | ) |  |   | (774 | )
|State income tax expense             |  |                                 | 110 |                                 |   | 40   |                               |  |   | (85                           | ) |  |   | 55   |  
|                                     |  |                                 |     |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|                                     |  | $                               | 371 |                                 | $ | 98   |                               |  | $ | (525                          | ) |  | $ | (407 | )
|                                     |  |                                 |     |                                 |   |      |                               |  |   |                               |   |  |   |      |  



17



---

##### Table of Contents

As of June 30, 2009, the Company had a net deferred tax asset of approximately $3.6 million;
primarily due to current and past years net operating losses. These loss carryforwards will begin to expire in 2024 if not utilized by then. As of June 30, 2009, approximately $0.2 million of the deferred tax asset is attributable to the
Companys share of start-up expenses related to the Crowne Plaza Hollywood Beach Resort that were not deductible in the year incurred, but are being amortized over 15 years. In addition, approximately $0.2 million of the deferred tax asset is
attributable to the start-up expenses related to the opening of the Sheraton Louisville Riverside and the Crowne Plaza Tampa Westshore that were not deductible in the year incurred, but are being amortized over 15 years. The remainder of the
deferred tax asset is attributable to year-to-year timing differences for accrued, but not deductible, vacation and sick pay. The Company believes that it is more likely than not that the deferred tax asset will be realized and that no valuation
allowance is required.

12. 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 partners and following the Companys 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 share is presented below.



|                                                          |  |                                 |           |                                 |   |                               |  |   |                               |   |  |   |          
|--------------------------------------------------------- |  | ------------------------------- | --------- | ------------------------------- | - | ----------------------------- |  | - | ----------------------------- | - |  | - | ---------
|                                                          |  | Three months endedJune 30, 2009 |           | Three months endedJune 30, 2008 |   | Six months endedJune 30,
2009 |  |   | Six months endedJune 30,
2008
|                                                          |  | (unaudited)                     |           | (unaudited)                     |   | (unaudited)                   |  |   | (unaudited)                  
|Net income (loss)                                         |  | $                               | 136,441   |                                 | $ | 1,344,829                     |  | $ | (482,630                      | ) |  | $ | 861,412  
|Basic:                                                    |  |                                 |           |                                 |   |                               |  |   |                               |   |  |   |          
|Weighted average number of common shares outstanding      |  |                                 | 6,964,263 |                                 |   | 6,939,613                     |  |   | 6,961,106                     |   |  |   | 6,934,829
|Net income (loss) per sharebasic                         |  | $                               | 0.02      |                                 | $ | 0.19                          |  | $ | (0.07                         | ) |  | $ | 0.12     
|Diluted:                                                  |  |                                 |           |                                 |   |                               |  |   |                               |   |  |   |          
|Dilutive awards                                           |  |                                 | 26,000    |                                 |   | 36,000                        |  |   | 26,000                        |   |  |   | 36,000   
|Diluted weighted average number common shares outstanding |  |                                 | 6,990,263 |                                 |   | 6,975,613                     |  |   | 6,987,106                     |   |  |   | 6,971,829
|Net income (loss) per sharediluted                       |  | $                               | 0.02      |                                 | $ | 0.19                          |  | $ | (0.07                         | ) |  | $ | 0.12     

Diluted net income per share takes into consideration the pro forma dilution of certain unvested
stock awards.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Overview

We are a self-advised REIT incorporated in
Maryland in August 2004 to pursue opportunities in the full-service, upper-upscale, upscale and mid-scale segments of the hotel industry. We commenced operations in December 2004 when we completed our initial public offering (IPO) and
thereafter consummated the acquisition of six hotel properties (initial properties).

Our hotel portfolio currently consists of
nine full-service, upper-upscale, upscale and mid-scale hotels with 2,110 rooms, which operate under well-known brands such as Hilton, Crowne Plaza, Sheraton and Holiday Inn. We also own a 25% indirect non-controlling interest in the Crowne Plaza
Hollywood Beach Resort through a joint venture with The Carlyle Group and we have a leasehold interest in a resort condominium facility in Wrightsville Beach, North Carolina.

As of June 30 2009, we owned the following hotel properties:



|                              |  |                |  |                    |  |                    
|----------------------------- |  | -------------- |  | ------------------ |  | -------------------
|Property                      |  | Numberof Rooms |  | Location           |  | Date of Acquisition
|Crowne Plaza Hampton Marina   |  | 172            |  | Hampton, VA        |  | April 24, 2008     
|Crowne Plaza Jacksonville     |  | 292            |  | Jacksonville, FL   |  | July 22, 2005      
|Crowne Plaza Tampa Westshore  |  | 222            |  | Tampa, FL          |  | October 29, 2007   
|Holiday Inn Brownstone        |  | 187            |  | Raleigh, NC        |  | December 21, 2004  
|Holiday Inn Laurel West       |  | 207            |  | Laurel, MD         |  | December 21, 2004  
|Hilton Philadelphia Airport   |  | 331            |  | Philadelphia, PA   |  | December 21, 2004  
|Hilton Savannah DeSoto        |  | 246            |  | Savannah, GA       |  | December 21, 2004  
|Hilton Wilmington Riverside   |  | 272            |  | Wilmington, NC     |  | December 21, 2004  
|Sheraton Louisville Riverside |  | 181            |  | Jeffersonville, IN |  | September 20, 2006 
|                              |  |                |  |                    |  |                    
|Total                         |  | 2,110          |  |                    |  |                    
|                              |  |                |  |                    |  |                    



18



---

##### Table of Contents

We conduct substantially all our business through our operating partnership, MHI Hospitality, L.P. We are
the sole general partner of our operating partnership, and we own an approximate 65.0% interest in our operating partnership, with the remaining interest being held by the contributors of our initial properties as limited partners.

To qualify as a REIT, we cannot operate hotels. Therefore, our operating partnership leases our hotel properties to MHI Hospitality TRS, LLC, our TRS
Lessee, which then engages a hotel management company to operate the hotels under a management contract. Our TRS Lessee has engaged MHI Hotels Services, LLC to manage our hotels. Our TRS Lessee, and its parent, MHI Hospitality TRS Holding, Inc., are
consolidated into our financial statements for accounting purposes. The earnings of MHI Hospitality TRS Holding, Inc. are subject to taxation similar to other C corporations.

Recent Portfolio Changes

On April 24, 2008, we completed the purchase of the 172-room Hampton
Marina Hotel in Hampton, Virginia for approximately $7.8 million, including transfer costs. To facilitate the purchase, we assumed $5.75 million of existing indebtedness, which bore a rate of 6.50% and was set to mature on July 1, 2016. The
remainder of the purchase price as well as closing costs was funded with borrowings on our credit facility. On June 30, 2008, we refinanced the indebtedness drawing approximately $5.5 million on a three-year $9.0 million mortgage loan from
TowneBank with one 12-month extension. The loan requires monthly payments of interest and bears a rate of the greater of LIBOR plus 2.75% or 4.75%. The remainder of the proceeds, totaling approximately $3.5 million, funded a product improvement plan
(or PIP) for the hotel in connection with its Crowne Plaza licensing. In October 2008, the Company completed the hotels conversion to the Crowne Plaza Hampton Marina.

On May 1, 2008, we re-opened the Sheraton Louisville Riverside after completing a $16.1 million renovation.

On March 6, 2009, we re-opened the Crowne Plaza Tampa Westshore after completing a $23.5 million renovation.

Key Operating Metrics

In the hotel industry, most
categories of operating costs, with the exception of franchise, management, credit card fees and the costs of the food and beverage served, do not vary directly with revenues. This aspect of our operating costs creates operating leverage, whereby
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, beverage and telephone. There are three key performance indicators used in
the hotel industry to measure room revenues:



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



| |  |  | Average daily rate or ADR, which is total room revenue divided by the number of rooms sold; and
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Revenue per available room or RevPAR, which is total room revenue divided by the total number of available rooms.
| | - |  | -----------------------------------------------------------------------------------------------------------------

Results of Operations

The following table
illustrates the actual key operating metrics for the three months and six months ended June 30, 2009 and 2008 for the properties we owned during each respective reporting period (actual properties) as well as the six properties in
our portfolio that were not under development and under our control during all of 2008 and the six months ended June 30, 2009 (same-store properties). Accordingly, the same store data does not reflect the performance of the Sheraton
Louisville Riverside, the Crowne Plaza Tampa Westshore, or the Crowne Plaza Hampton Marina.



|                             |  |                                 |        |   |                                 |   |        |                               |  |   |                               |   |  |   |        |  
|---------------------------- |  | ------------------------------- | ------ | - | ------------------------------- | - | ------ | ----------------------------- |  | - | ----------------------------- | - |  | - | ------ | -
|                             |  | Three months endedJune 30, 2009 |        |   | Three months endedJune 30, 2008 |   |        | Six months endedJune 30, 2009 |  |   | Six months endedJune 30, 2008 |  
|Actual Portfolio Metrics     |  |                                 |        |   |                                 |   |        |                               |  |   |                               |   |  |   |        |  
|Occupancy %                  |  |                                 | 66.8   | % |                                 |   | 68.6   | %                             |  |   | 60.7                          | % |  |   | 66.8   | %
|ADR                          |  | $                               | 110.47 |   |                                 | $ | 124.65 |                               |  | $ | 110.26                        |   |  | $ | 122.03 |  
|RevPAR                       |  | $                               | 73.82  |   |                                 | $ | 85.47  |                               |  | $ | 66.96                         |   |  | $ | 81.51  |  
|Same-Store Portfolio Metrics |  |                                 |        |   |                                 |   |        |                               |  |   |                               |   |  |   |        |  
|Occupancy %                  |  |                                 | 73.0   | % |                                 |   | 73.9   | %                             |  |   | 66.4                          | % |  |   | 69.3   | %
|ADR                          |  | $                               | 112.39 |   |                                 | $ | 125.24 |                               |  | $ | 111.77                        |   |  | $ | 122.23 |  
|RevPAR                       |  | $                               | 82.02  |   |                                 | $ | 92.51  |                               |  | $ | 74.17                         |   |  | $ | 84.71  |  



19



---

##### Table of Contents

Comparison of the Three Months Ended June 30, 2009 to the Three Months Ended June 30, 2008

Revenue. Total revenue for the three months ended June 30, 2009 was approximately $20.5 million, approximately the same
amount of total revenue for the three months ended June 30, 2008. Incremental revenue of approximately $2.3 million from our properties in Tampa, Florida; Hampton, Virginia; and Jeffersonville, Indiana, which were not open for all or a portion
of the three months ended June 30, 2008, offset losses in revenue at several of our established properties which have been severely affected by the economic downturn.

Room revenue for the three months ended June 30, 2009 increased approximately $0.3 million or 2.1% to approximately $14.2 million compared to room
revenue of approximately $13.9 million for the three months ended June 30, 2008. Incremental room revenue from our properties in Tampa, Florida; Hampton, Virginia; and Jeffersonville, Indiana, which were not open for all or a portion of the
three months ended June 30, 2008, exceeded losses in room revenue at our other properties. For the three months ended June 30, 2009, the six same-store properties experienced an 11.3% decrease in room revenue through a combination of a
10.3% decrease in ADR and a 1.2% decrease in occupancy as compared to the same period in 2008. Room revenue decreased at all our properties with the exception of our property in Laurel, Maryland.

Food and beverage revenues decreased approximately $0.3 million to approximately $5.2 million for the three months ended June 30, 2009 compared to
food and beverage revenues of approximately $5.5 million for the three months ended June 30, 2008. Contributions to food and beverage revenues from our newly-opened or recently acquired properties in Tampa, Florida; Hampton, Virginia; and
Jeffersonville, Indiana were offset by decreases at our properties in Jacksonville, Florida; Raleigh, North Carolina; Wilmington, North Carolina; and Philadelphia, Pennsylvania which have been adversely affected by the effects of the weakened
economy.

Revenue from other operating departments for the three months ended June 30, 2009 increased approximately $0.1 million or
8.5% to approximately $1.2 million compared to other operating revenue of approximately $1.1 million for the three months ended June 30, 2008. Lease revenue from a new restaurant tenant at the Hilton Wilmington Riverside as well as other
revenue from our newly opened property in Tampa, Florida and incremental revenue from our properties in Hampton, Virginia and Jeffersonville, Indiana, which were not open for the entire three month period ended June 30, 2008, constituted most
of the increase.

Hotel Operating Expenses. Hotel operating expenses, which consist of room expenses, food and beverage expenses,
other direct expenses, and management fees, were approximately $14.6 million, a decrease of approximately $0.6 million or 3.9% for the three months ended June 30, 2009 compared to approximately $15.2 million for the three months ended
June 30, 2008. Hotel operating expenses at our same-store properties decreased approximately $2.2 million or 16.6% for the three months ended June 30, 2009 compared to hotel operating expenses for the three months ended June 30, 2008.
Lower expenses as the result of cost-cutting efforts put in place at all our properties were offset by hotel operating expenses at our newly-opened property in Tampa, Florida as well as incremental costs at our properties in Hampton, Virginia and
Jeffersonville, Indiana which were not open for the entire three months ended June 30, 2008.

Rooms expense for the three months ended
June 30, 2009 increased approximately $0.1 million or 1.5% to approximately $3.7 million compared to rooms expense of approximately $3.6 million for the three months ended June 30, 2008. Rooms expense at our same-store properties decreased
approximately $0.5 million or 15.0% for the three months ended June 30, 2009 compared to rooms expense for the three months ended June 30, 2008. Lower expenses as a result of cost-cutting efforts put in place at all our properties were
offset by rooms expenses at our newly opened property in Tampa, Florida as well as incremental rooms expenses at our properties in Hampton, Virginia and Jeffersonville, Indiana which were not open for the entire three months ended June 30,
2008.

Food and beverage expenses for the three months ended June 30, 2009 decreased approximately $0.4 million or 11.6% to
approximately $3.3 million compared to food and beverage expenses of approximately $3.7 million for the three months ended June 30, 2008. Lower volumes of food and beverage sales, decreased food cost and cost-cutting at our established
properties more than offset the additional cost of food and beverage sales at our newly-opened property in Tampa, Florida as well as incremental food and beverage costs at our properties in Hampton, Virginia and Jeffersonville, Indiana which were
not open for the entire three months ended June 30, 2008.

Indirect expenses at our properties for the three months ended
June 30, 2009 decreased approximately $0.2 million or 2.4% to approximately $7.4 million compared to indirect expenses of approximately $7.6 million for the three months ended June 30, 2008. Sales and marketing costs, franchise fees,
utilities, repairs and maintenance, insurance, management fees, real and personal property taxes as well as general and administrative costs at the property level are included in indirect expenses. Indirect expenses at our same-store properties
decreased approximately $0.9 million or 13.8% for the three months ended June 30, 2009 compared to indirect expenses for the three months ended June 30, 2008. Lower expenses as a result of cost-cutting efforts put in place at all our
properties were offset by indirect expenses at our newly-opened property in Tampa, Florida as well as incremental indirect expenses at our properties in Hampton, Virginia and Jeffersonville, Indiana which were not open for the entire three months
ended June 30, 2008.

Depreciation and Amortization. Depreciation and amortization expense for the three months ended
June 30, 2009 increased approximately $0.5 million or 31.2% to approximately $2.1 million compared to depreciation and amortization expense of



20



---

##### Table of Contents

approximately $1.6 million for the three months ended June 30, 2008. The increase in depreciation and amortization was attributable to the renovations
placed in service during the latter part of 2008 at the Hilton Savannah DeSoto and the Crowne Plaza Hampton Marina, as well as the depreciation and amortization expense related to the Crowne Plaza Tampa Westshore, which opened in March 2009.

Corporate General and Administrative. Corporate general and administrative expenses for the three months ended June 30, 2009
increased approximately $0.2 million to approximately $0.9 million or 20.3% compared to corporate general and administrative expense of approximately $0.7 million for the three months ended June 30, 2008. Higher legal costs constituted the
majority of the increase in general and administrative expense.

Interest Expense. Interest expense for the three months ended
June 30, 2009 increased approximately $0.9 million or 50.2% to approximately $2.6 million compared to interest expense of approximately $1.7 million for the three months ended June 30, 2008, primarily due to higher levels of borrowings on
the credit facility and higher levels of mortgage debt. The increased interest expense relates to borrowing used to fund the purchase and renovations of our newly-opened or recently acquired properties in Tampa, Florida; Hampton, Virginia; and
Jeffersonville, Indiana as well as renovations at the Hilton Savannah DeSoto.

Equity in Joint Venture. Equity in joint venture for
the three months ended June 30, 2009 shifted to an equity loss of approximately $0.1 million from equity income of approximately $0.5 million for the three months ended June 30, 2008 and represents our 25.0% share of the net loss from
operations of the Crowne Plaza Hollywood Beach Resort. For the three months ended June 30, 2008, the joint venture was able to restructure the mortgage on the property by purchasing a $22.0 million junior participation at a price of $19.0
million resulting in a $3.0 million gain on extinguishment of debt to the joint venture. If the joint venture had not reported any gain on extinguishments of debt for the three months ended June 30, 2008, the Company would otherwise have
reported an equity loss in the joint venture of approximately $0.2 million. The equity loss in the joint venture would have decreased approximately $0.1 million for the three months ended June 30, 2009 compared to the equity loss in the joint
venture for the three months ended June 30, 2008. For the three months ended June 30, 2009, the hotel reported occupancy of 63.2%, ADR of $115.38 and RevPAR of $72.93. For the three months ended June 30, 2008, the hotel reported
occupancy of 57.0%, ADR of $142.14 and RevPAR of $81.06.

Income Taxes. The income tax provision for the three months ended
June 30, 2009 increased approximately $0.3 million or 277.1% to approximately $0.4 million compared to an income tax provision of approximately $0.1 million for the three months ended June 30, 2008. The income tax provision is primarily
derived from the operations of our TRS Lessee. The net operating income of our TRS Lessee for the three months ended June 30, 2009 was substantially greater than the net operating income for the three months ended June 30, 2008.

Net Income. The net income for the Company for the three months ended June 30, 2009 decreased approximately $1.2 million or
89.9% to approximately $0.1 million as compared to net income of approximately $1.3 million for the three months ended June 30, 2008 as a result of the operating results discussed above.

Comparison of the Six Months Ended June 30, 2009 to the Six Months Ended June 30, 2008

Revenue. Total revenue for the six months ended June 30, 2009 was approximately $36.0 million, approximately the same amount of total revenue
for the six months ended June 30, 2008. Incremental revenue of approximately $4.0 million from our properties in Tampa, Florida; Hampton, Virginia; and Jeffersonville, Indiana, which were not open for all or a portion of the six months ended
June 30, 2008, offset losses in revenue at several of our established properties which have been severely affected by the economic downturn.

Room revenue for the six months ended June 30, 2009 was approximately $24.6 million, approximately the same amount of room revenue for the six months ended June 30, 2008. Incremental room revenue from our properties in Tampa,
Florida; Hampton, Virginia; and Jeffersonville, Indiana, which were not open for all or a portion of the six months ended June 30, 2008, offset losses in room revenue at our other properties. For the six months ended June 30, 2009, the six
same-store properties experienced a 12.9% decrease in room revenue through a combination of an 8.6% decrease in ADR and a 4.2% decrease in occupancy as compared to the same period in 2008. Room revenue decreased at all our properties with the
exception of our property in Laurel, Maryland.

Food and beverage revenues decreased approximately $0.2 million to approximately $9.1
million for the six months ended June 30, 2009 compared to food and beverage revenues of approximately $9.3 million for the six months ended June 30, 2008. Contributions to food and beverage revenues from our newly-opened or recently
acquired properties in Tampa, Florida; Hampton, Virginia; and Jeffersonville, Indiana were exceeded by decreases at our properties in Jacksonville, Florida; Raleigh, North Carolina; Savannah, Georgia; and Philadelphia, Pennsylvania which have been
adversely affected by the effects of the weakened economy.

Revenue from other operating departments for the six months ended June 30,
2009 increased approximately $0.3 million or 13.4% to approximately $2.3 million compared to other operating revenue of approximately $2.0 million for the six months ended June 30, 2008. Lease revenue from a new restaurant tenant at the Hilton
Wilmington Riverside as well as other revenue from our



21



---

##### Table of Contents

newly opened property in Tampa, Florida and incremental revenue from our properties in Hampton, Virginia and Jeffersonville, Indiana, which were not open for
the entire six month period ended June 30, 2008, constituted most of the increase.

Hotel Operating Expenses. Hotel operating
expenses, which consist of room expenses, food and beverage expenses, other direct expenses, and management fees, were approximately $27.5 million, a decrease of approximately $0.3 million or 1.0% for the six months ended June 30, 2009 compared
to hotel operating expenses of approximately $27.8 million for the six months ended June 30, 2008. Hotel operating expenses at our same-store properties decreased approximately $4.2 million or 16.2% for the six months ended June 30, 2009
compared to hotel operating expenses for the six months ended June 30, 2008. Lower expenses as a result of cost-cutting efforts put in place at all our properties were offset by hotel operating expenses at our newly-opened property in Tampa,
Florida as well as incremental costs at our properties in Hampton, Virginia and Jeffersonville, Indiana which were not open for the entire six months ended June 30, 2008.

Rooms expense for the six months ended June 30, 2009 was approximately $6.7 million, approximately the same amount of rooms expense for the six
months ended June 30, 2008. Rooms expense at our same-store properties decreased approximately $0.9 million or 17.0% for the six months ended June 30, 2009 compared to rooms expense for the six months ended June 30, 2008. Lower
expenses as a result of cost-cutting efforts put in place at all our properties were offset by rooms expenses at our newly-opened property in Tampa, Florida as well as incremental rooms expenses at our properties in Hampton, Virginia and
Jeffersonville, Indiana which were not open for the entire six months ended June 30, 2008.

Food and beverage expenses for the six
months ended June 30, 2009 decreased approximately $0.7 million or 10.5% to approximately $6.0 million compared to food and beverage expenses of approximately $6.7 million for the six months ended June 30, 2008. Lower volumes of food and
beverage sales, decreased food cost and cost-cutting at our established properties more than offset the additional cost of food and beverage sales at our newly opened property in Tampa, Florida as well as incremental food and beverage costs at our
properties in Hampton, Virginia and Jeffersonville, Indiana which were not open for the entire six months ended June 30, 2008.

Indirect expenses at our properties for the six months ended June 30, 2009 increased approximately $0.5 million or 3.5% to approximately $14.4 million compared to indirect expenses of approximately $13.9 million for the six months
ended June 30, 2008. Sales and marketing costs, franchise fees, utilities, repairs and maintenance, insurance, management fees, real and personal property taxes as well as general and administrative costs at the property level are included in
indirect expenses. Indirect expenses at our same-store properties decreased approximately $1.6 million or 12.9% for the six months ended June 30, 2009 compared to indirect expenses for the six months ended June 30, 2008. Lower expenses as
a result of cost-cutting efforts put in place at all our properties were offset by indirect expenses at our newly opened property in Tampa, Florida as well as incremental indirect expenses at our properties in Hampton, Virginia and Jeffersonville,
Indiana which were not open for the entire six months ended June 30, 2008.

Depreciation and Amortization. Depreciation and
amortization expense for the six months ended June 30, 2009 increased approximately $1.0 million or 34.1% to approximately $4.0 million compared to depreciation and amortization expense of approximately $3.0 million for the six months ended
June 30, 2008. The increase in depreciation and amortization was attributable to the renovations placed in service during the latter part of 2008 at the Hilton Savannah DeSoto and the Crowne Plaza Hampton Marina, as well as the depreciation and
amortization expense related to the Crowne Plaza Tampa Westshore, which opened in March 2009.

Corporate General and Administrative.
Corporate general and administrative expenses for the six months ended June 30, 2009 increased approximately $0.1 million or 4.8% to approximately $1.8 million compared to corporate general and administrative expense of approximately $1.7
million for the six months ended June 30, 2008. Higher legal costs constituted the majority of the increase in general and administrative expense.

Interest Expense. Interest expense for the six months ended June 30, 2009 increased approximately $1.7 million or 59.3% to approximately $4.6 million compared to interest expense of approximately $2.9
million for the six months ended June 30, 2008, primarily due to higher levels of borrowings on the credit facility and higher levels of mortgage debt. The increased interest expense relates to borrowing used to fund the purchase and
renovations of our newly-opened or recently acquired properties in Tampa, Florida; Hampton, Virginia; and Jeffersonville, Indiana as well as renovations at the Hilton Savannah DeSoto.

Equity in Joint Venture. Equity in joint venture for the six months ended June 30, 2009 shifted to an equity loss of approximately $0.0 million from equity
income of approximately $0.6 million for the six months ended June 30, 2008 and represents our 25.0% share of the net loss from operations of the Crowne Plaza Hollywood Beach Resort. For the six months ended June 30, 2008, the joint
venture was able to restructure the mortgage on the property by purchasing a $22.0 million junior participation at a price of $19.0 million resulting in a $3.0 million gain on extinguishment of debt to the joint venture. If the joint venture had not
reported any gain on extinguishments of debt for the six months ended June 30, 2008, the Company would otherwise have reported an equity loss in the joint venture of approximately $0.2 million. The equity loss in the joint venture would have
decreased approximately $0.2 million for the six months ended June 30, 2009 compared to the equity loss in the joint venture for the six months ended June 30, 2008. For the six months ended June 30, 2009, the hotel reported occupancy
of 68.0%, ADR of $137.27 and RevPAR of $93.33. For the six months ended June 30, 2008, the hotel reported occupancy of 61.0%, ADR of $172.63 and RevPAR of $105.39.



22



---

##### Table of Contents

Income Taxes. The income tax benefit for the six months ended June 30, 2009 increased
approximately $0.1 million or 28.9% to approximately $0.5 million compared to an income tax provision of approximately $0.4 million for the six months ended June 30, 2008. The income tax benefit is primarily derived from the operations of our
TRS Lessee. The net operating loss of our TRS Lessee for the six months ended June 30, 2009 was greater than the net operating loss for the six months ended June 30, 2008.

Net Income (Loss). The net income (loss) for the Company for the six months ended June 30, 2009 decreased approximately $1.4 million or 89.9%
to a net loss of approximately $0.5 million as compared to net income of approximately $0.9 million for the six months ended June 30, 2008 as a result of the operating results discussed above.

Funds From Operations

Funds from Operations
(FFO) is used by industry analysts and investors as a supplemental operating performance measure of an equity REIT. FFO is calculated in accordance with the definition that was adopted by the Board of Governors of the National
Association of Real Estate Investment Trusts, NAREIT. FFO, as defined by NAREIT, represents net income or loss determined in accordance with GAAP, excluding extraordinary items as defined under GAAP and gains or losses from sales of previously
depreciated operating real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization, and after adjustment for any noncontrolling interest from unconsolidated partnerships 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
investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by itself. 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 GAAP presentations, has improved the understanding of the 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 net income for reviewing comparative operating and financial performance because we believe FFO is most directly comparable to 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. Although FFO is intended to be a REIT industry standard, other companies may not calculate FFO in the same manner as we do, and investors should not assume that FFO as reported by us is comparable to FFO as reported by other
REITs.

The following table reconciles net income to FFO for the three months and six months ended June 30, 2009 and 2008 (unaudited):



|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           
|------------------------------------------------ |  | ------------------------------- | ---------- | - | ------------------------------- | - | ----------------------------- |  | - | ----------------------------- | - |  | - | ----------
|                                                 |  | Three Months EndedJune 30, 2009 |            |   | Three Months EndedJune 30, 2008 |   | Six Months EndedJune 30, 2009 |  |   | Six Months EndedJune 30, 2008
|Net income (loss) attributable to the Company    |  | $                               | 136,441    |   |                                 | $ | 1,344,829                     |  | $ | (482,630                      | ) |  | $ | 861,412   
|Noncontrolling interest                          |  |                                 | 73,412     |   |                                 |   | 724,992                       |  |   | (259,137                      | ) |  |   | 464,269   
|Add depreciation and amortization                |  |                                 | 2,085,460  |   |                                 |   | 1,589,683                     |  |   | 3,996,058                     |   |  |   | 2,980,605 
|Add equity in depreciation of joint venture      |  |                                 | 135,702    |   |                                 |   | 137,043                       |  |   | 271,879                       |   |  |   | 272,812   
|Add/(Subtract) loss/(gain) on disposal of assets |  |                                 | (8,870     | ) |                                 |   | 125,450                       |  |   | (8,870                        | ) |  |   | 116,972   
|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           
|FFO                                              |  | $                               | 2,422,145  |   |                                 | $ | 3,921,997                     |  | $ | 3,517,300                     |   |  | $ | 4,696,071 
|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           
|Weighted average shares outstanding              |  |                                 | 6,964,263  |   |                                 |   | 6,939,613                     |  |   | 6,961,106                     |   |  |   | 6,934,829 
|Weighted average units outstanding               |  |                                 | 3,737,607  |   |                                 |   | 3,737,607                     |  |   | 3,737,607                     |   |  |   | 3,737,607 
|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           
|Weighted average shares and units                |  |                                 | 10,701,870 |   |                                 |   | 10,671,220                    |  |   | 10,698,713                    |   |  |   | 10,672,436
|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           
|FFO per share and unit                           |  | $                               | 0.23       |   |                                 | $ | 0.37                          |  | $ | 0.33                          |   |  | $ | 0.44      
|                                                 |  |                                 |            |   |                                 |   |                               |  |   |                               |   |  |   |           

Sources and Uses of Cash

Operating Activities.Our principal source of cash to meet our operating requirements, including distributions to unitholders and stockholders as well as repayments of indebtedness, is the operations of our
hotels. Cash flow used in operating activities for the six months ended June 30, 2009 was approximately $0.1 million. Approximately $0.5 million of cash was used to establish working capital for and pay pre-opening expenses associated with the
opening of the Crowne Plaza Tampa Westshore. We expect that the net cash provided by operations will be adequate to fund our continuing operations, debt service and the payment of dividends in accordance with federal income tax laws which require us
to make annual distributions to our stockholders of at least 90% of our REIT taxable income, excluding net capital gains.



23



---

##### Table of Contents

Investing Activities. Approximately $7.3 million was spent during the three months and six months
ended June 30, 2009 on renovations and capital improvements. Approximately $2.1 million was spent on renovations at the Hilton Savannah DeSoto and the Crowne Plaza Hampton Marina in order to bring those projects to completion. Approximately
$4.8 million was spent on renovations at the Crowne Plaza Tampa Westshore, which opened in March 2009. In early 2009, we received reimbursements from our restricted reserves for replacement of furniture, fixtures and equipment of approximately $1.8
million.

Financing Activities. During the three months and six months ended June 30, 2009, we borrowed $6.3 million on our
credit facility and $0.7 on the mortgage on the Crowne Plaza Hampton Marina in order to fund the investing activities discussed above, as well as provide working capital. We also borrowed $4.75 million from the Carlyle Affiliate Lender for the
purpose of improving liquidity.

Capital Expenditures

Since mid-2004, we have completed product improvement plans (PIPs) in connection with the licensing or re-licensing at eight of our nine properties. With the exception of a product improvement plan in
connection with the re-licensing of the Holiday Inn Brownstone, whose franchise license expires in March 2011, we anticipate that capital expenditures for the replacement and refurbishment of furniture, fixtures and equipment over the next 12 to 24
months will be lower than historical norms for our properties and the industry. Historically, we have aimed to maintain overall capital expenditures at 4.0% of gross revenue. However, in light of the current slowdown of the economy and in the
interest of preserving capital, we aim to restrict capital expenditures to the replacement of broken or damaged furniture and equipment and the acquisition of items mandated by our licensors that are necessary to maintain our brand affiliations. We
anticipate that capital expenditures for the replacement and refurbishment of furniture, fixtures and equipment that are not related to a product improvement plan should total 1.5% to 2.0% of gross revenues during the next 12 to 24 months.

During the next 12 months, we expect capital expenditures will be funded by our replacement reserve accounts, other than costs that we
incur to make capital improvements required by our franchisors. With respect to three of our hotels, the reserve accounts are escrowed accounts with funds deposited monthly and reserved for capital improvements or expenditures. We deposit an amount
equal to 4.0% of gross revenue for both the Hilton Savannah DeSoto and Hilton Wilmington Riverside and 4.0% of room revenues for the Crowne Plaza Jacksonville Riverfront. Our intent for the capital expenditures at all hotels is to maintain overall
capital expenditures at 4% of gross revenue.

Liquidity and Capital Resources

As of June 30, 2009, we had cash and cash equivalents of approximately $7.5 million, of which $0.9 million was in restricted reserve accounts and
real estate tax escrows. As of June 30, 2009, our revolving credit facility, under which we may borrow up to $80.0 million, had an outstanding balance of approximately $79.5 million. We expect that our cash on hand combined with our cash flow
from our hotels should be adequate to fund continuing operations, recurring capital expenditures for the refurbishment and replacement of furniture, fixtures and equipment, as well as scheduled payments of principal and interest. We estimate that
the final aspects of the renovations of our properties in Hampton, Virginia; Savannah, Georgia; and Tampa, Florida will require capital in the aggregate ranging from approximately $0.1 million to $0.5 million, which we expect will be funded by
operations.

In light of the current weak economy and current market conditions, we undertook several measures to enhance our liquidity
position this year. On February 9, 2009, we borrowed $4.75 million from the Carlyle Affiliate Lender. We have also amended our credit agreement with BB&T, as administrative agent and lender. We amended our agreement in February 2009 to,
among other things, ease our total leverage ratio test by increasing our total maximum permitted leverage from 55.0% to 62.5% of the total value of our assets and establish new methodologies for valuing certain of our hotel properties through April
2010. We also sought to improve our liquidity position by adding our hotel property in Laurel, Maryland to the credit agreements collateral pool against which we may borrow. The amendment also resulted in a modification of our dividend policy
limiting our annual dividend distribution level to 90% of taxable income, consistent with the level necessary to maintain our REIT status until certain liquidity thresholds within the credit agreement are met. We entered into a subsequent amendment
in May 2009, which modified the tangible net worth covenant with which we must comply. This amendment permits us to pay with respect to a given fiscal year a dividend in an amount minimally necessary to maintain our REIT status; provided that no
dividend may be paid during the first three quarters of such fiscal year. We anticipate the amount of such a dividend will remain at 90% of taxable income. Notwithstanding this limitation, we were permitted to pay the dividend declared on or about
April 20, 2009. If certain liquidity thresholds and other conditions are met, we may be able to declare and pay additional cash dividends in any fiscal year.

Our ability to maintain existing levels of debt on our credit facility is dependent on our ability to comply with various financial covenants in our credit agreement. These covenants contemplate, among others, minimum
levels of cash flow that ensure our ability to pay the interest due under the credit facility as well as sufficient levels of financial performance to support the valuations of the properties upon which we depend to comply with the leverage covenant
and loan-to-value requirements of the credit agreement. In addition, our credit agreement imposes limitations on our ability to incur additional debt.



24



---

##### Table of Contents

The general economic slowdown has significantly affected both our cash flows and operating profits and
curtailed the margins by which we satisfy these and other financial covenants. Should the current economic slowdown and weakness in the lodging industry intensify and reduce our operating cash flows, financial performance or our financial condition
below the levels necessary to comply with the financial covenants in our credit agreement, we would not have access to additional funding under the credit facility and may be required to make significant payments on all or a portion of the
outstanding debt. Any inability to access our credit facility would severely constrain our operating flexibility and cash management options.

Our ability to make significant payment on our credit facility is dependent on our ability to raise additional capital. Current sources of capital are severely constrained and we may not be able to raise capital to replace or repay our
credit facility if necessary. Sources of additional capital to fund any required reductions in the amount outstanding on the credit facility may include a combination of some or all of the following:



| |  |  | The issuance of additional shares of our common stock;
| | - |  | ------------------------------------------------------



| |  |  | The issuance of additional units in the operating partnership;
| | - |  | --------------------------------------------------------------



| |  |  | The disposition of core or non-core assets; and
| | - |  | -----------------------------------------------



| |  |  | The sale or contribution of some of our wholly owned properties, development projects or development land to strategic joint ventures to be formed with unrelated
investors, which would have the net effect of generating additional capital through such sale or contribution.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Insofar
as the weakness in the economy has curtailed the margins by which we satisfy some of our loan covenants, our ability to fund acquisitions through additional borrowing also is reduced. Any significant acquisition of hotel properties in the short-term
would require us to raise additional capital. Without additional capital, we currently have to forego additional acquisitions.

Beyond the
funding of any required principal reduction on our existing credit facility, future acquisitions or development activity, our medium and long-term capital needs will generally include the retirement of maturing mortgage debt, amounts outstanding
under our secured credit facility, and obligations under our tax indemnity agreements, if any. We remain committed to maintaining a flexible capital structure. Accordingly, in addition to the sources described above with respect to our short-term
liquidity, we expect to meet our long-term liquidity needs through a combination of some or all of the following:



| |  |  | The issuance by the operating partnership of the Company and/or their subsidiary entities of secured and unsecured debt securities to the extent permitted by our
credit agreement;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The incurrence by the subsidiaries of the operating partnership of mortgage indebtedness in connection with the acquisition or refinancing of hotel properties;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The issuance of additional shares of our common stock or preferred stock;
| | - |  | -------------------------------------------------------------------------



| |  |  | The issuance of additional units in the operating partnership;
| | - |  | --------------------------------------------------------------



| |  |  | The selective disposition of non-core assets; and
| | - |  | -------------------------------------------------



| |  |  | The sale or contribution of some of our wholly owned properties, development projects or development land to strategic joint ventures to be formed with unrelated
investors, which would have the net effect of generating additional capital through such sale or contributions.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Based on
current market conditions, we anticipate that our available cash and cash equivalents and cash flows from operating activities, with cash available from borrowings and other sources, will be adequate to meet our capital and liquidity needs in both
the short and long term. However, if these sources of funds are insufficient or unavailable, our ability to satisfy cash payment obligations and make stockholder distributions may be adversely affected.

Dividend Policy

In December 2008, in the interest of
capital preservation within the current economic environment, and based on the expectation that the U.S. economy, and in particular the lodging industry, will continue to face declining operating trends through 2009, we amended our dividend policy.
We have since entered into two amendments to our revolving credit facility which impose additional restrictions on the timing of the payment and the amount of cash dividends but permit us to pay, with respect to a given fiscal year, that amount of
cash dividends necessary to maintain REIT status, providing certain conditions are met before additional distributions can be made. We are permitted to pay with respect to a given fiscal year a dividend in an amount minimally necessary to maintain
our REIT status; provided that no dividend may be paid during the first three quarters of such fiscal year. We anticipate the amount of such a dividend will remain at 90% of taxable income. Notwithstanding this limitation, we were permitted to pay
the dividend declared on or about April 20, 2009. If certain liquidity thresholds and other conditions are met, we may be able to declare and pay additional cash dividends in any fiscal year. This may result in a reduction in the level of
dividend payouts compared to the level of dividend payments we have made in recent years.



25



---

##### Table of Contents

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, including, among other things, the Internal Revenue Codes annual distribution requirements, and no assurance can be given that our distribution policy will not
change in the future.

Off-Balance Sheet Arrangements

Through a joint venture with Carlyle, we own a 25.0% indirect non-controlling interest in an entity (the JV Owner) that owns the 311-room Crowne Plaza Hollywood Beach Resort in Hollywood, Florida. We have
the right to receive a pro rata share of operating surpluses as well as an obligation to fund our pro rata share of operating shortfalls. We also have the opportunity to earn an incentive participation in the net proceeds realized from the sale of
the hotel based upon the achievement of certain overall investment returns, in addition to our pro rata share of net sale proceeds. The Crowne Plaza Hollywood Beach Resort is leased to another entity (the Joint Venture Lessee) in which
we also own a 25.0% indirect non-controlling equity interest. Adjacent to the Crowne Plaza Hollywood Beach Resort is a three-acre hotel development site that is leased by a joint venture entity. The lessee, in which we have a 25.0% indirect
ownership interest, has an option to purchase the site, which is improved with a parking garage currently being used by the Hollywood hotel. The purchase option expires in August 2011 and allows the site to be purchased for fair market value as
determined by independent appraisal, but not less than $5.0 million or more than $10.0 million. Carlyle owns a 75.0% controlling interest in this entity as well as the JV Owner and the Joint Venture Lessee. Carlyle may elect to dispose of the Crowne
Plaza Hollywood Beach Resort without our consent. We account for our non-controlling 25.0% interest in both the JV Owner and the Joint Venture Lessee under the equity method of accounting.

The acquisition of the Crowne Plaza was funded in part by a mortgage loan in the amount of $57.6 million. The mortgage, which originally had a two-year
term maturing on August 1, 2009, was restructured on June 13, 2008 so that the first $35.6 million bears interest at a rate of LIBOR plus additional interest of 0.98%. The remaining $22.0 million bears a rate of LIBOR plus 3.50%. Upon the
restructure, another entity in which we own a 25.0% indirect non-controlling interest purchased the $22.0 million junior participation for $19.0 million. The loan has been extended until September 1, 2009 and can be extended to August 1,
2010 and for two additional one-year periods, pursuant to certain terms and conditions. Monthly interest-only payments are due throughout the term. The Crowne Plaza Hollywood Beach Resort secures the mortgage. We have provided limited guarantees to
the lender with respect to this mortgage.

Inflation

We generate revenues primarily from lease payments from our TRS Lessee and net income from the operations of our TRS Lessee. Therefore, we rely primarily on the performance of the individual properties and the ability
of our management company to increase revenues and to keep pace with inflation. Operators of hotels, in general, possess the ability to adjust room rates daily to keep pace with inflation. However, competitive pressures at some or all of our hotels
may limit the ability of our management company to raise room rates.

Our expenses, including hotel operating expenses, administrative
expenses, real estate taxes and property and casualty insurance are subject to inflation. These expenses are expected to grow with the general rate of inflation, except for energy, liability insurance, property and casualty insurance, property tax
rates, employee benefits, and some wages, which are expected to increase at rates higher than inflation.

Seasonality

The operations of the properties have historically been seasonal. The months of March and April are traditionally strong, as is October. The periods from
mid-November through mid-February are traditionally slow with the exception of the Crowne Plaza Jacksonville Hotel. We expect that the Crowne Plaza Tampa Westshore will also be strong during this same period. The remaining months are generally good,
but are subject to the weather and can vary significantly.

Geographic Concentration

Our hotels are located in Florida, Georgia, Indiana, Maryland, North Carolina, Pennsylvania and Virginia.

Critical Accounting Policies

The critical accounting
policies we have adopted are described below. We consider these policies critical because they involve difficult management judgments and assumptions, are subject to material change from external factors or are pervasive, and are significant to
fully understand and evaluate our reported financial results.

Investment in Hotel Properties.Hotel properties are stated at cost,
net of any impairment charges, and are depreciated using the straight-line method over an estimated useful life of 7-39 years for buildings and 3-10 years for furniture and equipment. In accordance with generally accepted accounting principles, the
controlling interests in hotels comprising our accounting predecessor,



26



---

##### Table of Contents

MHI Hotels Services Group, and noncontrolling interests held by the controlling holders of our accounting predecessor in hotels acquired from third parties
are recorded at historical cost basis. Noncontrolling interests in those entities that comprise our accounting predecessor and the interests in hotels, other than those held by the controlling members of our accounting predecessor, acquired from
third parties are recorded at fair value at time of acquisition.

We review our hotel properties for impairment whenever events or changes
in circumstances indicate the carrying value of the hotel properties may not be recoverable. Events or circumstances that may cause us to perform our review include, but are not limited to, adverse changes in the demand for lodging at our properties
due to declining national or local economic conditions and/or new hotel construction in markets where our hotels are located. When such conditions exist, management performs an analysis to determine if the estimated undiscounted future cash flows
from operating activities and the proceeds from the ultimate disposition of a hotel property exceed its carrying value. If the estimated undiscounted future cash flows are less than the carrying amount of the asset, an adjustment to reduce the
carrying value to the related hotel propertys estimated fair market value is recorded and an impairment loss is recognized.

There
were no charges for impairment recorded for the three months and six months ended June 30, 2009 or 2008.

We estimate the fair market
values of our properties through cash flow analysis taking into account each propertys expected cash flow generated from operations, holding period and expected proceeds from ultimate disposition. These cash flow analyses are based upon
significant management judgments and assumptions including revenues and operating costs, growth rates and economic conditions at the time of ultimate disposition. In projecting the expected cash flows from operations of the asset, we base our
estimates on future projected net operating income before depreciation and eliminating non-recurring operating expenses, which is a non-GAAP operational measure, and deduct expected capital expenditure requirements. We then apply growth assumptions
based on estimated changes in room rates and expenses and the demand for lodging at our properties, as impacted by local and national economic conditions and estimated or known future new hotel supply. The estimated proceeds from disposition are
determined as a matter of managements business judgment based on a combination of anticipated cash flow in the year of disposition, terminal capitalization rate, ratio of selling price to gross hotel revenues and selling price per room.

If actual conditions differ from those in our assumptions, the actual results of each assets operations and fair market value could
be significantly different from the estimated results and value used in our analysis.

Revenue Recognition.Hotel revenue, including
room, food, beverage and other hotel revenue, is recognized as the related services are delivered. We generally consider accounts receivable to be fully collectible; accordingly, no allowance for doubtful accounts is required. 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.

Income Taxes. We record a valuation allowance to reduce deferred tax assets to an amount that we believe is more likely than not to be realized.
Because of expected future taxable income of our TRS Lessee, we have not recorded a valuation allowance to reduce our net deferred tax asset as of June 30, 2009. Should our estimate of future taxable income be less than expected, we would
record an adjustment to the net deferred tax asset in the period such determination was made.

Recent Accounting Pronouncements

On September 15, 2006, the FASB issued SFAS No. 157, Fair Value Measurements(SFAS 157). SFAS 157 establishes a
framework for measuring fair value and expands disclosures about fair value measurements. The changes to current practice resulting from the application of SFAS 157 relate to the definition of fair value, the methods used to measure fair value, and
the expanded disclosures about fair value measurements. SFAS 157 was originally effective for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years but was amended on February 6, 2008 to defer the
effective date for one year for certain non-financial assets and liabilities. We adopted SFAS 157 on January 1, 2008, which had no material impact on our consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS
159). SFAS 159 is effective for fiscal years beginning after November 15, 2007. SFAS 159 allows entities to choose, at specified election dates, to measure eligible financial assets and liabilities at fair value that are not otherwise
required to be measured at fair value. If a company elects the fair value option for an eligible item, changes in that items fair value in subsequent reporting periods must be recognized in current earnings. SFAS 159 also establishes
presentation and disclosure requirements designed to draw comparison between entities that elect different measurement attributes for similar assets and liabilities. We adopted SFAS 159 on January 1, 2008, which had no material impact on our
consolidated financial statements.

In December 2007, the FASB issued SFAS No. 141R Business Combinations(SFAS
141(R)). SFAS 141(R) establishes principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in
the acquiree. The statement also provides guidance for recognizing and measuring the goodwill acquired in the business combination, recognizing assets acquired and liabilities assumed arising from contingencies, and determining what information to
disclose to enable users of the financial statement to evaluate the



27



---

##### Table of Contents

nature and financial effects of the business combination. We adopted SFAS 141(R) on January 1, 2009, which may have an impact in future periods on our
consolidated financial statements, but the nature and magnitude of the specific effects will depend upon the nature, terms and size of any future acquisitions we consummate.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements (SFAS 160).
SFAS 160 changes the accounting and reporting for minority interests, which will be recharacterized as noncontrolling interests and classified as a component of equity. We adopted SFAS 160 on January 1, 2009. Under SFAS 160, such noncontrolling
interests are reported on the consolidated balance sheets within equity, separately from the Companys equity. On our consolidated statements of operations, revenues, expenses and net income or loss from less-than-wholly-owned subsidiaries are
reported at the consolidated amounts, including both the amounts attributable to the noncontrolling interests and us. Consolidated statements of changes in equity include beginning balances, activity for the period and ending balances for
stockholders equity, noncontrolling interests and total equity.

In March 2008, the FASB issued SFAS No. 161,
Disclosures about Derivative Instruments and Hedging Activities(SFAS 161). SFAS 161 requires expanded disclosures regarding the location and amounts of derivative instruments in an entitys financial statements, how
derivative instruments and related hedged items are accounted for under SFAS 133, Accounting for Derivative Instruments and Hedging Activities, and how derivative instruments and related hedged items affect an entitys financial
position, operating results and cash flows. We adopted SFAS 161 on January 1, 2009, which had no material impact on our consolidated financial statements.

In April 2008, the FASB issued FASB Staff Position No. 142-3, Determination of the Useful Life of Intangible Assets(FSP 142-3) to improve the consistency between the useful life of a
recognized intangible asset (under SFAS 142) and the period of expected cash flows used to measure the fair value of the intangible asset (under SFAS 141(R)). FSP 142-3 amends the factors to be considered when developing renewal or extension
assumptions that are used to estimate an intangible assets life under SFAS 142. We adopted FSP No. 142-3 on January 1, 2009, which had no material impact on our consolidated financial statements.

In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles(SFAS 162). SFAS 162
identifies the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted accounting
principles (GAAP) in the United States (the GAAP hierarchy). We adopted SFAS 162 on November 13, 2008, which had no material impact on our consolidated financial statements.

In November 2008, the FASB ratified EITF No. 08-6, Equity Method Investment Accounting Considerations (EITF 08-6). EITF 08-6
clarifies the accounting for certain transaction and impairment considerations of equity method investments. EITF 08-6 is effective on a prospective basis for fiscal years beginning after December 15, 2008. We adopted EITF 08-06 on
January 1, 2009, which had no material impact on our consolidated financial statements.

In May 2009, the FASB issued SFAS
No. 165, Subsequent Events (SFAS 165). SFAS 165 establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to
be issued. We adopted SFAS 165 effective June 15, 2009, which had no material impact on our consolidated financial statements.

Forward
Looking Statements

Information included and incorporated by reference in this Form 10-Q may contain forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, and as such may involve known and unknown risks, uncertainties and other factors which may cause our actual results,
performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe our
future plans, strategies and expectations, are generally identified by our use of words, such as intend, plan, may, should, will, project, estimate,
anticipate, believe, expect, continue, potential, opportunity, and similar expressions, whether in the negative or affirmative. All statements regarding our expected financial
position, business and financing plans are forward-looking statements. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:



| |  |  | National and local economic and business conditions, including the current economic downturn, that will affect occupancy rates at our hotels and the demand for
hotel products and services;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks associated with the hotel industry, including competition, increases in wages, energy costs and other operating costs;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | the availability and terms of financing and capital and the general volatility of the securities markets, specifically, the impact of the current credit crisis
which has severely constrained the availability of debt financing;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks associated with the level of our indebtedness and our ability to meet covenants in our debt agreements;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | management and performance of our hotels;
| | - |  | -----------------------------------------



28



---

##### Table of Contents

| |  |  | risks associated with redevelopment and repositioning projects, including delays and cost overruns;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | supply and demand for hotel rooms in our current and proposed market areas;
| | - |  | ---------------------------------------------------------------------------



| |  |  | our ability to acquire additional properties and the risk that potential acquisitions may not perform in accordance with expectations; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | legislative/regulatory changes, including changes to laws governing taxation of real estate investment trusts.
| | - |  | --------------------------------------------------------------------------------------------------------------

Additional factors that could cause actual results to vary from our forward-looking statements are set forth under the Section titled Risk
Factors in our Annual Report on Form 10-K and subsequent reports filed with the Securities and Exchange Commission.

These risks and
uncertainties should be considered in evaluating any forward-looking statement contained in this report or incorporated by reference herein. All forward-looking statements speak only as of the date of this report or, in the case of any document
incorporated by reference, the date of that document. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are qualified by the cautionary statements in this section. We undertake no
obligation to update or publicly release any revisions to forward-looking statements to reflect events, circumstances or changes in expectations after the date of this report.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The effects of potential changes in interest rates prices are discussed below. Our market risk discussion includes forward-looking statements and represents an estimate of possible changes in fair value or
future earnings that could occur assuming hypothetical future movements in interest rates. These disclosures are not precise indicators of expected future losses, but only indicators of reasonably possible losses. As a result, actual future results
may differ materially from those presented. The analysis below presents the sensitivity of the market value of our financial instruments to selected changes in market interest rates.

To meet in part our long-term liquidity requirements, we will borrow funds at a combination of fixed and variable rates. Our interest rate risk
management objective is to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. Our credit facility required us to hedge at least one-half of the maximum borrowing amount with an
interest-rate swap, which we purchased on August 8, 2006 on a notional amount of $30.0 million. As of June 30, 2009, derivatives with a fair value of approximately $(1.3) million were included in accounts payable and other accrued
liabilities. From time to time we may enter into other interest rate hedge contracts such as collars and treasury lock agreements in order to mitigate our interest rate risk with respect to various debt instruments. We do not intend to hold or issue
these derivative contracts for trading or speculative purposes.

As of June 30, 2009, we had approximately $63.9 million of fixed-rate
debt and approximately $93.2 million of variable-rate debt. The weighted-average interest rate on the fixed-rate debt was 6.66%. A change in market interest rates on the fixed portion of our debt would impact the fair value of the debt, but have no
impact on interest incurred or cash flows. Our variable-rate debt is exposed to changes in interest rates, specifically the change in 30-day LIBOR, but would be limited to the effect on our mortgage on the Crowne Plaza Hampton Marina  to the
extent that the 30-day LIBOR exceeds 4.75%  as well as the loan from the Carlyle Affiliate Lender and the gap between the balance on the credit facility and the $30.0 million notional amount of the interest-rate swap purchased on
August 8, 2006. Assuming that the amount outstanding on our mortgage on the Crowne Plaza Hampton Marina, the loan from the Carlyle Affiliate Lender and the amount outstanding under our credit facility remain at approximately $93.2 million, the
balance at June 30, 2009, the impact on our annual interest incurred and cash flows of a one percent change in 30-day LIBOR, which was 0.309% on June 30, 2009, would be approximately $542,000.

As of December 31, 2008, we had $64.0 million of fixed-rate debt and approximately $81.4 million of variable-rate debt. The weighted average
interest rate on the fixed-rate debt was 6.66%. At that date, our variable-rate debt was exposed to changes in interest rates, specifically the change in 30-day LIBOR, but was limited to the effect on our mortgage on the Crowne Plaza Hampton Marina
and the gap between the balance on the credit facility and the $30.0 million notional amount of the interest-rate swap. Had the amount outstanding on our mortgage on the Crowne Plaza Hampton Marina and the amount outstanding under the credit
facility remained at approximately $81.44 million, the balance at December 31, 2008, the impact on our annual interest incurred and cash flows of a one percent change in 30-day LIBOR would have been approximately $514,000.



|Item 4T. | Controls and Procedures
|-------- | -----------------------

The Chief Executive Officer and Chief Financial Officer of MHI Hospitality Corporation have evaluated the effectiveness of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934, as amended (the Exchange Act)), as required by paragraph (b) of Rules 13a-15 and 15d-15 under the Exchange Act, and have concluded that as of the end of the period covered by this report, MHI
Hospitality Corporations disclosure controls and procedures were effective.

As of June 30,
2009, there was no change in MHI Hospitality Corporations internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 and 15d-15 under the Exchange Act during MHI
Hospitality Corporations last fiscal quarter that materially affected, or is reasonably likely to materially affect, MHI Hospitality Corporations internal control over financial reporting.



29



---

##### Table of Contents

PART II



|Item 1. | Legal Proceedings
|------- | -----------------

We are not
involved in any legal proceedings other than routine legal proceedings occurring in the ordinary course of business. We believe that these routine legal proceedings, in the aggregate, are not material to our financial condition and results of
operations.



|Item 1A. | Risk Factors
|-------- | ------------

There have been
no material changes in our risk factors from those disclosed in our annual report on Form 10-K for the year ended December 31, 2008.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

Not applicable.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------

The following
exhibits are filed as part of this Form 10-Q:



|              |  |                                                                                                                                                                                        
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                                                                 
|3.1           |  | Articles of Amendment and Restatement of MHI Hospitality Corporation.(1)                                                                                                               
|              | 
|3.2           |  | Amended and Restated Bylaws of MHI Hospitality Corporation.(2)                                                                                                                         
|              | 
|10.21D        |  | Fourth Amendment to the Credit Agreement dated as of May 18, 2009.(3)                                                                                                                  
|              | 
|31.1          |  | Certification of President and Chief Executive Officer pursuant to Exchange Act Rules Rule 13(a)-14 and 15(d)-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Exchange Act Rules Rule 13(a)-14 and 15(d)-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.              
|              | 
|32.1          |  | Certification of President and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                       
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                     



|(1) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Pre-Effective Amendment No. 1 to its Registration Statement on
Form S-11 filed with the Securities and Exchange Commission on October 20, 2004. (333-118873).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Pre-Effective Amendment No. 5 to its Registration Statement on
Form S-11 filed with the Securities and Exchange Commission on December 13, 2004. (333-118873).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Quarterly Report on Form 10-Q filed with the Securities and Exchange
Commission on May 20, 2009.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) 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.



|                     |  |                             |  |                                                  
|-------------------- |  | --------------------------- |  | -------------------------------------------------
|                     |  | MHI HOSPITALITY CORPORATION
|                     |  |                            
|Date: August 7, 2009 |  | By:                         |  | /s/    Andrew M. Sims                            
|                     |  |                             |  | Andrew M. Sims                                   
|                     |  |                             |  | Chief Executive Officer and Chairman of the Board
|                     |  |                            
|                     |  | By:                         |  | /s/    William J. Zaiser                         
|                     |  |                             |  | William J. Zaiser                                
|                     |  |                             |  | Chief Financial Officer                          



31



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                        
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                                                                 
|3.1           |  | Articles of Amendment and Restatement of MHI Hospitality Corporation.(1)                                                                                                               
|              | 
|3.2           |  | Amended and Restated Bylaws of MHI Hospitality Corporation.(2)                                                                                                                         
|              | 
|10.21D        |  | Fourth Amendment to the Credit Agreement dated as of May 18, 2009.(3)                                                                                                                  
|              | 
|31.1          |  | Certification of President and Chief Executive Officer pursuant to Exchange Act Rules Rule 13(a)-14 and 15(d)-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Exchange Act Rules Rule 13(a)-14 and 15(d)-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.              
|              | 
|32.1          |  | Certification of President and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                       
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                     



|(1) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Pre-Effective Amendment No. 1 to its Registration Statement on
Form S-11 filed with the Securities and Exchange Commission on October 20, 2004. (333-118873).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Pre-Effective Amendment No. 5 to its Registration Statement on
Form S-11 filed with the Securities and Exchange Commission on December 13, 2004. (333-118873).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Registrants Quarterly Report on Form 10-Q filed with the Securities and Exchange
Commission on May 20, 2009.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



32