<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-Q
                                   (Mark One)

    [X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
                              Exchange Act of 1934

                For the quarterly period ended June 30, 1999 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 1-14331



                        MERISTAR HOTELS & RESORTS, INC.
             (Exact name of Registrant as specified in its Charter)



              DELAWARE                                 51-0379982
      (State of Incorporation)              (IRS Employer Identification No.)



                          1010 WISCONSIN AVENUE, N.W.
                             WASHINGTON, D.C. 20007
               (Address of Principal Executive Offices)(Zip Code)

                                  202-965-4455
              (Registrant's Telephone Number, Including Area Code)

                                      NONE
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report)


     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 for which 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


     The number of shares of Common Stock, par value $0.01 per share,
outstanding at August 4, 1999 was 28,162,881.

<PAGE>

                        MERISTAR HOTELS & RESORTS, INC.


                                     INDEX

                                                                Page
                                                                ----

PART I.   FINANCIAL INFORMATION

ITEM 1:   FINANCIAL STATEMENTS (UNAUDITED)

          Condensed Consolidated Balance Sheets -
          June 30, 1999 and December 31, 1998                    3

          Condensed Consolidated Statements of Operations -
          Three Months and Six Months Ended
          June 30, 1999 and 1998                                 4

          Condensed Consolidated Statements of Cash Flows -
          Six Months Ended June 30, 1999 and 1998                5

          Notes to Condensed Consolidated Financial Statements   6


ITEM 2:   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS         12

ITEM 3:   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
          MARKET RISK                                           15

PART II.  OTHER INFORMATION

ITEM 4:   SUBMISSION OF MATTERS TO A VOTE OF SECURITY
          HOLDERS                                               16

ITEM 5:   OTHER INFORMATION                                     17

ITEM 6:   EXHIBITS AND REPORTS ON FORM 8-K                      17


                                       2
<PAGE>

<TABLE>
<CAPTION>
PART I.    FINANCIAL INFORMATION
ITEM 1:    FINANCIAL STATEMENTS
<S>                                      <C>
MERISTAR HOTELS & RESORTS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
</TABLE>
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                               June 30, 1999     December 31, 1998
                                                               --------------    ------------------
                                                                 (unaudited)
<S>                                                          <C>             <C>
Assets
Current Assets:
     Cash and cash equivalents                                    $  2,803            $ 11,155
     Accounts receivable, net of allowance for doubtful
       accounts of $2,520 and $2,285                                70,985              61,987
     Prepaid expenses                                                6,489               4,193
     Deposits and other                                             15,648              11,085
                                                                  --------            --------
Total current assets                                                95,925              88,420

Fixed assets:
   Furniture, fixtures, and equipment                                9,200               7,325
   Accumulated depreciation                                         (1,787)             (1,099)
                                                                  --------            --------
Total fixed assets, net                                              7,413               6,226

Investments in and advances to affiliates                           20,570               5,495
Intangible assets, net of accumulated
  amortization of $5,629 and $3,338                                144,742             146,782
Restricted cash                                                        247                 606
                                                                  --------            --------

                                                                  $268,897            $247,529
                                                                  ========            ========

Liabilities, Minority Interests, and Stockholders' Equity
Current Liabilities:
   Accounts payable                                               $ 25,879            $ 28,401
   Accrued expenses and other liabilities                           81,120              70,016
   Due to affiliates, net                                           18,153               7,437
   Income taxes payable                                                 68                  69
   Long-term debt, current portion                                       7                  27
                                                                  --------            --------

Total current liabilities                                          125,227             105,950
Deferred income taxes                                               14,268               9,367
Long-term debt                                                      48,791              67,785
                                                                  --------            --------
Total liabilities                                                  188,286             183,102
Minority interests                                                  18,684              19,693
Commitments and contingencies
Stockholders' equity:
   Common stock, par value $.01 per share:
      Authorized  100,000 shares
      Issued and outstanding 28,150 and 25,437 shares                  282                 254
   Additional paid-in capital                                       52,749              43,929
   Retained earnings                                                 8,896                 551
                                                                  --------            --------
Total stockholders' equity                                          61,927              44,734
                                                                  --------            --------

                                                                  $268,897            $247,529
                                                                  ========            ========
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                       3
<PAGE>

MERISTAR HOTELS & RESORTS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
INCLUDING PREDECESSOR ENTITY
UNAUDITED (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                         Three Months Ended    Six Months Ended
                                               June 30,             June 30,
                                              ---------            --------
                                           1999       1998      1999      1998
                                         ---------  --------  --------  --------
<S>                                      <C>        <C>       <C>       <C>
Revenue:
  Rooms                                   $242,598  $31,330   $470,911  $54,734
  Food and beverage                         76,888    2,225    149,201    3,582
  Other operating departments               22,294    1,545     45,661    2,764
  Management and other fees                  3,443    6,001      5,288   10,151
                                          --------  -------   --------  -------

Total revenue                              345,223   41,101    671,061   71,231
                                          --------  -------   --------  -------

Operating expenses by department:
  Rooms                                     56,844    6,805    108,817   11,929
  Food and beverage                         57,415    1,664    112,476    2,659
  Other operating department expenses       12,833      768     24,667    1,266

Undistributed operating expenses:
  Administrative and general                44,395    7,452     95,786   14,415
  Property operating costs                  52,006    5,910     99,470   10,052
  Participating lease expense              102,338   15,376    208,613   26,031
  Depreciation and amortization              1,487      487      3,036      908
                                          --------  -------   --------  -------

Total operating expenses                   327,318   38,462    652,865   67,260
                                          --------  -------   --------  -------

Net operating income                        17,905    2,639     18,196    3,971

Interest expense, net                        1,280       12      2,506       30
Equity in earnings of affiliates                 -     (347)         -     (868)
                                          --------  -------   --------  -------

Income before minority interests
and income taxes                            16,625    2,280     15,690    3,073

Minority interests                           2,605       57      2,444       92
                                          --------  -------   --------  -------

Income before income taxes                  14,020    2,223     13,246    2,981

Income taxes                                 5,210        -      4,901        -
                                          --------  -------   --------  -------

Net income                                $  8,810  $ 2,223   $  8,345  $ 2,981
                                          ========  =======   ========  =======

Earnings per share :
    Basic                                    $0.32      N/A      $0.32      N/A
                                          ========            ========
    Diluted                                  $0.31      N/A      $0.31      N/A
                                          ========            ========
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                       4
<PAGE>

MERISTAR HOTELS & RESORTS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
INCLUDING PREDECESSOR ENTITY
UNAUDITED (IN THOUSANDS)
<TABLE>
<CAPTION>

                                                          Six Months Ended
                                                              June 30,
                                                              --------
                                                          1999       1998
                                                          ----       ----
<S>                                                    <C>        <C>
Operating activities:

Net income                                             $  8,345   $  2,981

Adjustments to reconcile net income to net
 cash provided by (used in) operating activities:
 Depreciation and amortization                            3,036        908
 Equity in earnings of affiliates                             -        868
 Minority interests                                       2,444         92
 Deferred income taxes                                    4,901          -

Changes in operating assets and liabilities:
 Accounts receivable, net                                (8,998)      (792)
 Deposits and other                                      (4,563)    (2,187)
 Prepaid expenses                                        (2,296)       291
 Accounts payable                                        (2,522)    10,541
 Accrued expenses and other liabilities                  11,104       (646)
 Due to affiliates, net                                  10,716    (21,405)
                                                       --------   --------

Net cash provided by (used in) operating activities      22,167     (9,349)
                                                       --------   --------

Investing activities:
 Purchases of fixed assets, net                          (2,149)    (1,571)
 Investments in and advances to affiliates              (15,075)     3,998
 Purchases of intangible assets                            (251)    (1,202)
 Change in restricted cash                                  359        (72)
                                                       --------   --------

Net cash provided by (used in) investing activities     (17,116)     1,153
                                                       --------   --------

Financing activities:
 Principal payments on long term debt                   (19,014)      (289)
 Proceeds from issuances of common stock, net             5,611          -
                                                       --------   --------

Net cash used in financing activities                   (13,403)      (289)
                                                       --------   --------

Net decrease in cash and cash equivalents                (8,352)    (8,485)
Cash and cash equivalents, beginning of period           11,155     27,022
                                                       --------   --------

Cash and cash equivalents, end of period               $  2,803   $ 18,537
                                                       ========   ========

</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                       5
<PAGE>

MERISTAR HOTELS & RESORTS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(UNAUDITED, DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)


1.   ORGANIZATION

MeriStar Hotels & Resorts, Inc. (the "Company") was spun off by Capstar Hotel
Company ("CapStar") on August 3, 1998 (the "Spin-Off") to become the lessee,
manager and operator of various hotel assets, including those which were
previously owned, leased and managed by CapStar and certain of its affiliates.
CapStar distributed to its stockholders, on a share-for-share basis, all of the
outstanding shares of the Company's common stock, par value $0.01 per share
("Common Stock").  On August 3, 1998, CapStar merged (the "Merger") with and
into American General Hospitality Corporation ("AGH"), a Maryland corporation
operating as a real estate investment trust, to form MeriStar Hospitality
Corporation (the "REIT").

Immediately following the Spin-Off and the Merger, the Company acquired 100% of
the partnership interests in AGH Leasing, L.P. ("AGH Leasing"), the third-party
lessee of most of the hotels owned by AGH, and acquired substantially all of the
assets and certain liabilities of American General Hospitality, Inc. ("AGHI"),
the third-party manager of most of the hotels owned by AGH and certain other
hotels.  The Company thereby became the lessee, manager and operator of most of
the hotels owned by AGH.  The purchase price of $95.0 million was funded with a
combination of cash and units of limited partnership interest ("OP Units") in
the Company's subsidiary operating partnership.  In accordance with generally
accepted accounting principles ("GAAP"), the acquisitions have been accounted
for as a purchase and therefore, the operating results of AGHI and AGH Leasing
are included in the Company's consolidated financial statements from the date of
acquisition.

Pursuant to an intercompany agreement, the Company and the REIT provide each
other with, among other things, reciprocal rights to participate in certain
transactions entered into by each party.  In particular, the Company has a right
of first refusal to become the lessee of any real property acquired by the REIT.
The Company also provides the REIT with certain services including
administrative, corporate, accounting, financial, insurance, legal, tax, data
processing, human resources, acquisition identification and due diligence, and
operational services, for which the Company is compensated in an amount that the
REIT would be charged by an unaffiliated third party for comparable services.

As of June 30, 1999, the Company leased or managed 208 hotels with 44,020 rooms
in 34 states, the District of Columbia, Canada and the U.S. Virgin Islands.

The consolidated interim financial statements of the Company for the six months
ended June 30, 1998 include the historical results of the Company's predecessor
entity, the management and leasing operations of CapStar.  The operating results
of AGHI and AGH Leasing have been included in the Company's consolidated
financial statements since August 3, 1998.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying condensed consolidated interim financial statements have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission ("SEC"). Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles ("GAAP") have been omitted
pursuant to such rules and regulations. The unaudited condensed consolidated
interim financial statements should be read in conjunction with the financial
statements, notes thereto and other information included in the Company's Annual
Report on Form 10-K for the year ended December 31, 1998. Certain 1998 amounts
have been reclassified to conform to 1999 presentation.

                                       6
<PAGE>

The accompanying unaudited condensed consolidated interim financial statements
reflect, in the opinion of management, all adjustments, which are of a normal
and recurring nature, necessary for a fair presentation of the financial
condition and results of operations and cash flows for the periods presented.
The preparation of financial statements in accordance with GAAP requires
management to make estimates and assumptions. Such estimates and assumptions
affect the reported amounts of assets and liabilities, as well as the disclosure
of contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates. The results of operations for the
interim periods are not necessarily indicative of the results for the entire
year.


The Company's participating leases have noncancelable remaining terms ranging
from 10 to 15 years, subject to earlier termination on the occurrence of certain
contingencies, as defined.  The rent payable under each participating lease is
the greater of base rent or percentage rent, as defined.  Percentage rent
applicable to room and food and beverage hotel revenue varies by lease and is
calculated by multiplying fixed percentages by the total amounts of such
revenues over specified threshold amounts.  Both the minimum rent and the
revenue thresholds used in computing percentage rents are subject to annual
adjustments based on increases in the United States Consumer Price Index.
Percentage rent applicable to other revenues is calculated by multiplying fixed
percentages by the total amounts of such revenues.

In May 1998, the Emerging Issues Task Force ("EITF") reached a consensus on
Issue No. 98-9, "Accounting for Contingent Rent in Interim Financial Periods".
EITF No. 98-9 affects the recognition of contingent rental expense in interim
periods. This pronouncement requires a lessee to recognize contingent rental
expense for interim periods prior to the achievement of the specified target
that triggers the contingent rental expense, if the achievement of that target
by the end of the fiscal year is considered probable. This accounting
pronouncement relates only to the Company's recognition of lease expense in
interim periods for financial reporting purposes; it has no effect on the timing
of rent payments under the Company's leases or the Company's annual lease
expense calculations. The Company adopted EITF No. 98-9 effective July 1, 1998.
The Company has made cash lease payments in excess of the expense the Company is
required to recognize under EITF No. 98-9.  This has resulted in a prepaid
expense of $2.9 million, which is included on the Company's condensed
consolidated balance sheet as of June 30, 1999. The effect of EITF No. 98-9 on
the Company's financial statements is as follows:


<TABLE>
<CAPTION>


                               Three Months Ended June 30, 1999
                               --------------------------------

                            Prior to       Effect          After
                            Effect of      of              Effect of
                            EITF No.98-9   EITF No. 98-9   EITF No. 98-9
                            ------------   -------------   -------------
<S>                      <C>            <C>             <C>
Net operating income          $11,085         $ 6,820         $17,905
Interest expense, net          (1,280)              -          (1,280)
Minority interest              (1,557)         (1,048)         (2,605)
Income taxes                   (2,978)         (2,232)         (5,210)
                              -------         -------         -------
Net income                    $ 5,270         $ 3,540         $ 8,810
                              =======         =======         =======

Diluted EPS                   $  0.19                         $  0.31
                              =======                         =======
</TABLE>

                                       7
<PAGE>

<TABLE>
<CAPTION>

                               Six Months Ended June 30, 1999
                               ------------------------------

                           Prior to       Effect          After
                           Effect of      of              Effect of
                           EITF No.98-9   EITF No. 98-9   EITF No. 98-9
                           -------------  --------------  --------------
<S>                      <C>            <C>             <C>
Net operating income          $15,296          $2,900         $18,196
Interest expense, net          (2,506)              -          (2,506)
Minority interest              (2,069)           (375)         (2,444)
Income taxes                   (3,967)           (934)         (4,901)
                              -------          ------         -------
Net income                    $ 6,754          $1,591         $ 8,345
                              =======          ======         =======

Diluted EPS                   $  0.25                         $  0.31
                              =======                         =======
</TABLE>


3.   EARNINGS PER SHARE

Earnings per share ("EPS") has been calculated using net income for the three
and six months ended June 30, 1999.  Prior to the Spin-Off, the predecessor
entities of the Company were partnerships. Accordingly, no EPS has been
calculated for the three and six months ended June 30, 1998.  The following
tables present the computation of basic and diluted EPS for the three and six
months ended June 30, 1999:


<TABLE>
<CAPTION>

                                      Three Months Ended June 30,          Six Months Ended June 30,
                                                1999                                 1999
                                                ----                                 ----
<S>                                   <C>                                  <C>
BASIC EARNINGS PER SHARE
  COMPUTATION:

Net income                                          $8,810                             $8,345
Weighted average number of shares
 of Common Stock outstanding                        27,366                             26,426
                                      ---------------------                   --------------------
Basic earnings per share                             $0.32                              $0.32
                                      =====================                   ====================
</TABLE>

                                       8
<PAGE>

<TABLE>
<CAPTION>

                                         Three Months Ended June 30,          Six Months Ended June 30,
                                                   1999                                 1999
                                                   ----                                 ----
<S>                                      <C>                                  <C>
DILUTED EARNINGS PER SHARE
COMPUTATION:
Net income                                             $8,810                                 $8,345

Minority interest, net of tax                              -                                   1,540
                                        ---------------------                   --------------------
Adjusted net income                                    $8,810                                 $9,885
                                        =====================                   ====================
Weighted average number of shares
 of Common Stock outstanding                           27,366                                 26,426
Common stock equivalents-OP Units                         392                                  5,669
Common stock equivalents-stock options                    266                                    145
                                        ---------------------                   --------------------
   Total weighted average number of
   diluted shares of common stock
   outstanding                                         28,024                                 32,240
                                        =====================                   ====================
   Diluted earnings per share                           $0.31                                  $0.31
                                        =====================                   ====================

</TABLE>

4.   SUPPLEMENTAL CASH FLOW INFORMATION
<TABLE>


                                                         Six Months Ended
                                                             June 30,
                                                             --------

                                                           1999      1998
                                                         ------     -----
<S>                                                      <C>        <C>
Cash paid for interest and income taxes:
  Interest                                               $2,573     $  30
  Income taxes                                                1         -

Non-cash investing and financing activities:
 Conversion of OP Units to common stock                  $3,453         -

</TABLE>

5.   SEGMENTS

The Company is organized into three primary operating divisions.  Each division
is managed separately because of its distinctive products and services offered
by the hotel properties within the operating division.  These operating
divisions are the Company's three reportable operating segments: upscale, full-
service hotels ("Hotels"); premium limited-service hotels and inns ("Inns"); and
resort properties ("Resorts").  The Company's management evaluates performance
of each segment based on earnings before interest, taxes, depreciation, and
amortization ("EBITDA").  The accounting policies of the segments are the same
as those described in the summary of significant accounting policies.

The Company's financial condition and results of operations as of June 30, 1999
and December 31, 1998 and for the three and six months ended June 30, 1999 and
1998 reflect significantly differing numbers of managed and leased hotels
throughout the periods.  Consequently, the Company has determined that it is not
practicable to present the segment information of the management and leasing
operations of CapStar, its predecessor entity, for the three and six months
ended June 30, 1998.  Also, prior to the Spin-Off, the management and leasing
operations of CapStar conducted its business primarily in only one operating
segment.  Therefore, the segment disclosures presented below are for the three
and six months ended June 30, 1999.

                                       9
<PAGE>

<TABLE>
<CAPTION>

                                                 Three Months Ended June 30, 1999
                                                 --------------------------------
                                                                                          Total
                                    Hotels          Inns               Resorts           Segments
                                ------------------------------------------------------------------
<S>                             <C>              <C>           <C>              <C>
Revenues                           $218,895         $49,942            $ 74,639           $343,476
                                ===========      ==========         ===========        ===========
Participating Lease Expense         $64,629         $20,000             $17,709           $102,338
                                ===========      ==========         ===========        ===========
EBITDA                              $14,268          $3,104              $4,732            $22,104
                                ===========      ==========         ===========        ===========
</TABLE>

                                 Six Months Ended June 30, 1999
                                 ------------------------------
<TABLE>
<CAPTION>
                                                                                        Total
                                   Hotels            Inns           Resorts            Segments
                               -------------------------------------------------------------------
<S>                            <C>               <C>            <C>                 <C>
Revenues                         $410,228          $93,758         $159,554            $663,540
                               =============    ============    =============       ==============
Participating Lease Expense      $129,521          $38,100          $40,992            $208,613
                               =============    ============    =============       ==============
EBITDA                            $10,227           $3,274          $14,970             $28,471
                               =============    ============    =============       ==============
Total Assets                      $62,883          $17,608          $18,562             $99,053
                               =============    ============    =============       ==============

</TABLE>

The following is a reconciliation of the segment information to the Company's
consolidated data for the three months ended June 30, 1999:


<TABLE>
<CAPTION>
                                              Participating
                                 Revenues         Lease          EBITDA
                                                 Expense
                             ------------------------------------------
<S>                          <C>               <C>             <C>
Total Segments                  $343,476         $102,338       $22,104
Other Items                        1,747                -        (2,712)
                             ------------------------------------------
Per Financial Statements        $345,223         $102,338       $19,392
                             ==========================================
</TABLE>

The following is a reconciliation of the segment information to the Company's
consolidated data for the six months ended June 30, 1999:

<TABLE>
<CAPTION>
                                             Participating
                                Revenues         Lease            EBITDA      Assets
                                                Expense
                               --------------------------------------------------------
<S>                            <C>              <C>              <C>           <C>
Total Segments                  $663,540        $208,613         $28,471       $99,053
Other Items                        7,521               -          (7,239)      169,844
                               --------------------------------------------------------
Per Financial Statements        $671,061        $208,613         $21,232      $268,897
                               =========================================================
</TABLE>

The other items in the tables above represent non-operating segment activity and
assets. These are primarily unallocated corporate expenses and non-segment
activities, and intangible and other miscellaneous assets.

Revenues for Canadian operations totaled $5,698 and $10,182 for the three and
six month periods ended June 30, 1999, respectively.

                                       10
<PAGE>

6.   INVESTMENTS IN AND ADVANCES TO AFFILIATES

During March 1999, the Company invested $2.5 million as an equity investment in
a joint venture established to acquire upscale, full-service hotels.  The
Company's ultimate investment in this joint venture may increase to up to $10
million. The Company will manage all hotels acquired by the joint venture. As
part of the joint venture transaction, the Company sold $5 million of its common
stock to the joint venture partner at a price of $2.75 per share on April 15,
1999. When the joint venture reaches $200 million in invested assets, that joint
venture partner has the right to acquire up to an additional $5 million of
common stock at fair market value, based on a 20-day pricing period.

















                                       11
<PAGE>

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

GENERAL

On August 3, 1998,  CapStar Hotel Company ("CapStar") spun-off (the "Spin-Off")
its management and leasing operations in a taxable transaction in which CapStar
distributed on a share-for-share basis all shares of common stock, par value
$0.01 per share, ("Common Stock") of MeriStar Hotels & Resorts, Inc. (the
"Company"). The Company thereby became the lessee, manager and operator of
various hotel assets, including those which were previously owned, leased and
managed by CapStar and certain of its affiliates.  On August 3, 1998, CapStar
merged (the "Merger") with and into American General Hospitality Corporation
("AGH"), a Maryland  corporation operating as a real estate investment trust, to
form MeriStar Hospitality Corporation (the "REIT").

Immediately following the Spin-Off and the Merger, the Company acquired 100% of
the partnership interests in AGH Leasing, L.P. ("AGH Leasing"), the third-party
lessee of most of the hotels owned by AGH, and substantially all of the assets
and liabilities of American General Hospitality, Inc. ("AGHI"), the third-party
manager of most of the AGH hotels.  As a result, the Company became the lessee
and manager of most of the hotels owned by the REIT. The purchase price of $95.0
million was paid with a combination of cash and units of limited partnership
interest ("OP Units") in the Company's subsidiary operating partnerships.  In
accordance with generally accepted accounting principles, the acquisitions have
been accounted for as a purchase and therefore, the operating results of AGHI
and AGH Leasing have been included in the Company's consolidated financial
statements since the date of acquisition.

The Company's financial statements include the historical results of the
Company's predecessor entity, the management and leasing operations of CapStar,
for all periods in the year ended December 31, 1998 and include the operating
results of AGH Leasing and AGHI for the period August 3, 1998 through
December 31, 1998. In addition, prior to August 3, 1998, the Company managed
substantially all of the hotels owned by CapStar and received management fee
revenues from such hotels.  Since August 3, 1998, the Company has leased these
hotels from the REIT and therefore records no management fees from such hotels
but instead records room, food and beverage and other operating department
revenues and expenses from such leases.  Therefore, the Company's results of
operations for the periods ended June 30, 1999 and 1998 reflect significantly
differing numbers of managed and leased hotels throughout the periods.  The
following table outlines the Company's historical portfolio of managed and
leased hotels:

<TABLE>
<CAPTION>
                   REIT                   CAPSTAR              THIRD PARTY               OTHER
                  LEASED                  MANAGED                MANAGED                LEASED               TOTAL
               -------------------------------------------------------------------------------------------------------
               HOTELS  ROOMS           HOTELS  ROOMS          HOTELS  ROOMS          HOTELS  ROOMS       HOTELS  ROOMS
               -------------------------------------------------------------------------------------------------------
<S>            <C>                        <C>                    <C>                    <C>                 <C>
6/30/99         109    28,175           --     --               46   8,237              53  7,608         208  44,020
12/31/98        109    28,058           --     --               41   6,800              53  7,608         203  42,466
 6/30/98        --     --               57     15,328           40   6,899              45  6,410         142  28,637
12/31/97        --     --               47     12,019           27   4,631              40  5,687         114  22,337
</TABLE>


                                       12
<PAGE>

FINANCIAL CONDITION

JUNE 30, 1999 COMPARED WITH DECEMBER 31, 1998

Total assets increased by $21.4 million to $268.9 million at June 30, 1999 from
$247.5 million at December 31, 1998.  Total liabilities increased by $5.2
million to $188.3 million from $183.1 million.  The increase in assets primarily
results from a $9.0 million increase in accounts receivable coupled with a
$15.1 million increase in investments in and advances to affiliates. The
increase in accounts receivable is due to higher sales volume during the period.
The increase in investments in and advances to affiliates is a result of the
Company's investments in several hotel ownership joint ventures in 1999. The
increase in liabilities primarily results from a $18.0 million increase in
accrued expenses and other liabilities due to increased sales volume and a $3.8
million increase in due to affiliates, primarily representing a higher amount of
participating lease payable at June 30, 1999 compared to December 31, 1998,
partially offset by a $19.0 million decrease in long-term debt.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 1999 COMPARED WITH THREE MONTHS ENDED JUNE 30, 1998

Total revenue increased by $304.1 million to $345.2 million in the three-month
period ended June 30, 1999 compared to $41.1 million in the three-month period
ended June 30, 1998.   This increase results from the increase in the number of
hotels leased as described above.

Operating expenses increased $288.8 to $327.3 million in the three months ended
June 30,1999 compared to $38.5 million in the three months ended June 30, 1998.
The increase reflects the greater number of leased and managed hotels, and
includes the costs of additional personnel and other administrative costs
incurred in conjunction with the Company's growth.

Net operating income increased $15.3 million, to approximately $17.9 million in
the three months ended June 30, 1999 compared to $2.6 million in the three
months ended June 30, 1998. The increase in net operating income is due to the
change in the types of revenues and expenses recorded in the Company's financial
statements in periods before and after the Merger.

EBITDA for the Company's three operating segments for the three months ended
June 30, 1999 is as follows:

<TABLE>
                                                                   Total
                          Hotels        Inns         Resorts      Segments
                          ------        ----         -------      --------
<S>                       <C>          <C>           <C>          <C>
EBITDA................    $14,268      $3,104        $4,732       $22,104

</TABLE>

SIX MONTHS ENDED JUNE 30, 1999 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1998

Total revenue increased by $599.9 million to $671.1 million in the six-month
period ended June 30, 1999 compared to $71.2 million in the six-month period
ended June 30, 1998.   This increase results from the increase in the number of
hotels leased as described above.

Operating expenses increased $585.6 million to $652.9 million in the six months
ended June 30,1999 compared to $67.3 million in the six months ended June 30,
1998. The increase reflects the greater number of leased and managed hotels,
and includes the costs of additional personnel and other administrative costs
incurred in conjunction with the Company's growth.

Net operating income increased $14.2 million, to approximately $18.2 million in
the six months ended June 30, 1999 compared to approximately $4.0 million in the
six months ended June 30, 1998. The increase in net operating income is due to
the change in the types of revenues and expenses recorded in the Company's
financial statements in periods before and after the Merger.

                                       13
<PAGE>

EBITDA for the Company's three operating segments for the six months ended June
30, 1999 is as follows:

<TABLE>
                                                                                 Total
                                         Hotels        Inns        Resorts      Segments
                                         ------        ----        -------      --------
<S>                                     <C>           <C>          <C>          <C>
EBITDA...............................   $ 10,227      $3,274       $14,970       $28,471
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

The Company's continuing operations are funded through cash generated from hotel
management and leasing operations. Business acquisitions and investments in
affiliates are financed through a combination of internally generated cash,
external borrowings and the issuance of OP Units and/or Common Stock.

Operating activities provided $22.2 million of net cash in the six months ended
June 30, 1999, mainly due to higher levels of earnings, depreciation and
amortization, and net operating liabilities. The Company used $17.1 million of
cash in investing activities for the first six months of 1999, primarily for the
investments in hotel partnerships. Net cash used by financing activities of
approximately $13.4 million resulted from principal payments on long-term debt,
net of proceeds from issuances of Common Stock.

On March 3, 1999, the Company amended its unsecured revolving credit facility
(the "Credit Facility") with the REIT to increase the total borrowings available
under the Credit Facility to $100.0 million.  At June 30, 1999, the Company had
available $52.0 million under the Credit Facility.  As of August 4, 1999, the
Company had available $43.0 million under the Credit Facility.

On April 15, 1999, the Company issued $5 million of Common Stock in a private
placement. The stock was issued at a price of $2.75 per share. The proceeds from
this sale of stock were used to pay down debt on the Credit Facility.

Under the terms of the participating leases and management agreements between
the Company and lessors or third-party owners, the lessors and third-party
owners will generally be required to fund significant capital expenditures at
the hotels operated by the Company.

The Company believes cash generated by operations, together with anticipated
borrowing capacity under the Credit Facility, will be sufficient to fund its
existing working capital, ongoing capital expenditures, and debt service
requirements. In addition, the Company expects to continue to seek acquisitions
of hotel management businesses and management contracts. The Company expects to
finance these future acquisitions through a combination of anticipated borrowing
capacity under its Credit Facility and the issuance of OP Units and/or Common
Stock. The Company believes these sources of capital will be sufficient to
provide for the Company's long-term capital needs.

SEASONALITY

Demand in the lodging industry is affected by recurring seasonal patterns.
Excluding resort hotel properties, demand is lower in the winter months due to
decreased travel and higher in the spring and summer months during peak travel
season. The majority of the properties operated by the Company are non-resort
properties. Therefore, the Company's operations are seasonal in nature.
Assuming other factors remain constant and excluding resort hotel properties and
the effect of EITF 98-9 on reporting in interim periods, the Company has lower
revenue, operating income and cash flow in the first and fourth quarters and
higher revenue, operating income and cash flow in the second and third quarters.

YEAR 2000 CONVERSION

     The Company has reviewed its computer systems to identify the systems that
could be affected by the "Year 2000" problem and has initiated an implementation
plan to address the problem.  The Year 2000 problem is the result of computer
programs being written using two digits rather than four to define the
applicable year.  Any of the Company's programs that have time-sensitive
software may recognize a date using "00" as the year 1900 rather than the year
2000.  If not corrected, this could result in a major systems failure or
miscalculations.

                                       14
<PAGE>

     The Company's leased and managed hotel properties contain various
information technology and embedded technology systems.   Both types of systems
contain microprocessors and microcontrollers that must be assessed for Year 2000
compliance.  The Company has developed a comprehensive implementation plan to
address the potential Year 2000 problems caused by such systems.  This plan
involves six stages: increase awareness of issue; assign responsibility for
coordinating response to issue; information collection; analysis; modification,
repair or replacement; and testing.  The Company is currently in its
modification, repair or replacement stage, and expects to complete this stage
and testing in October 1999.

     As an additional part of its implementation plan to address the Year 2000
problem, the Company has also initiated communications with third parties with
which it has material relationships to determine the extent of potential Year
2000 problems with these parties' services provided to the Company.

     The most critical of these services involve such items as reservations
systems for the Company's hotels.  Without such systems, the Company could
suffer a material decline in business at many of its properties.  The Company
expects to complete its communications and assessment of third parties' services
in September 1999.  Also, the Company expects to review and update its
contingency plans in 1999 to allow for manual or other alternative operation of
certain computerized systems, in the event that modification, repair, and
replacement efforts are not completed timely.

     The Company anticipates completing its Year 2000 implementation plan no
later than October 31, 1999, which is prior to any anticipated impact on its
operating systems. As of June 30, 1999, historical costs incurred to address the
Year 2000 problem approximate $0.3 million. The Company expects that essentially
all of the future expenditures required to modify, repair or replace
computerized systems at its leased and managed hotel properties will be the
financial responsibility of the owners of those properties, rather than the
Company. The Company's current estimate of these remediation costs for all of
its leased and managed properties (including those properties leased from the
REIT) to fix Year 2000 issues is $10-12 million. This cost estimate is based on
the Company's current assessment, and will be refined and adjusted as the
Company continues to complete the stages of its implementation plan to address
the potential Year 2000 problems.

     Based on its preliminary assessment, the Company believes that its risks of
Year 2000 non-compliance (that is, its "most reasonably likely worst case
scenario"), with modifications to existing software and converting to new
software, will not pose significant operational problems for the Company's
computer systems as so modified and converted.  If, however, such modifications
and conversions are not completed timely, the Year 2000 problem could have a
material impact on the Company's financial position and operations.  The
Company's operations are highly dependent upon efficient operating systems at
its properties.  To the extent that the Year 2000 problems materially affect the
conduct of operations at those properties, it is likely that the Company's
ability to efficiently manage operations would be materially affected.  Also, as
discussed above, the vast majority of expenditures related to Year 2000 problems
at the Company's leased and managed properties will be the financial
responsibility of the owners of those properties.  To the extent that those
owners are unable or unwilling to modify, repair, and replace systems with
potential Year 2000 problems, the Company could suffer material adverse
financial consequences.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes since the Company filed the Form 10-K on
March 22, 1999.

                                       15
<PAGE>

PART II. OTHER INFORMATION

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

The annual meeting of the stockholders of the Registrant was held on May 11,
1999.

At that meeting, the following matters were submitted to a vote of the
stockholders of MeriStar Hotels & Resorts, Inc.:

ITEM No. 1

To amend the MeriStar Hotels & Resort, Inc. Incentive Plan (the "Plan") to
increase the maximum number of shares of Common Stock that may be issued under
the Plan from twelve percent to fifteen percent of the number of outstanding
shares of Common Stock.

<TABLE>
<CAPTION>

             <S>          <C>

                  For      10,124,783
              Against       6,503,015
              Abstain           2,832
</TABLE>

ITEM No. 2

To ratify the appointment of KPMG LLP as independent auditors for the Company
for the fiscal year ending December 31, 1999.

<TABLE>
<CAPTION>

             <S>          <C>

                  For      24,677,862
              Against           1,230
              Abstain           4,034
</TABLE>


                                       16
<PAGE>

ITEM 5.     OTHER INFORMATION

Forward-Looking Statements

Certain statements in this Form 10-Q and in the future filings by the Company
with the SEC, in the Company's press releases, and in oral statements made by or
with the approval of an authorized executive officer constitute "forward-looking
statements" within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
Such forward-looking statements involve known and unknown risks, uncertainties
and other factors, which may cause the actual results, performance or
achievements of the Company to be materially different from any future results,
performance or achievement expressed or implied by such forward-looking
statements. Such factors include: the ability of the Company to successfully
implement its operating strategy; the Company's ability to manage expansion;
lease rental rates; changes in economic cycles; competition from other
hospitality companies; the ability of the REIT to acquire properties which will
be leased to the Company; the availability of financing to the Company and to
the REIT; changes in the laws and governmental regulations applicable to the
relationship between the REIT and the Company; and special risks associated with
the Merger (including the integration of CapStar with AGH and changes in the
laws and governmental regulations applicable to the structure of the Merger and
the related transactions).

ITEM 6:   EXHIBITS AND REPORTS ON FORM  8-K

(a) Exhibits.

27 -- Financial Data Schedule

(b) Reports on Form 8-K

Current Report on Form 8-K dated August 3, 1998 and filed on August 14, 1998,
regarding the spin-off of MeriStar Hotels & Resorts, Inc. and the acquisitions
of American General Hospitality, Inc. and AGH Leasing, L.P.


                                      17
<PAGE>

                                   SIGNATURES



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


                           MeriStar Hotels & Resorts, Inc.



Dated: August 6, 1999          /s/ James A. Calder
                               -------------------

                                  James A. Calder
                              Chief Financial Officer


                                      18