##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-K

For Annual and Transition Reports Pursuant to Section 13 or 15(d)

of the SECURITIES EXCHANGE ACT OF 1934



---

(Mark One)

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

For the fiscal year ended December 31, 2006

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 001-12201



---

INNKEEPERS USA TRUST

(Exact name of registrant as specified in its charter)



---



|                                                                   |  |                                          
|------------------------------------------------------------------ |  | -----------------------------------------
|Maryland                                                           |  | 65-0503831                               
|(State or other jurisdiction of incorporation or organization)     |  | (I.R.S. employer identification no.)     
|                                                                   | 
|340 Royal Poinciana Way, Suite 306, Palm Beach, Florida            |  | 33480                                    
|(Address of principal executive offices)                           |  | (Zip Code)                               
|                                                                  
|Registrants telephone number, including area code: (561) 835-1800
|                                                                   | 
|Title of each class                                                |  | Name of each exchange on which
registered
|Securities registered pursuant to Section 12(b) of the Act:        |  |                                          
|SERIES C CUMULATIVE PREFERRED SHARES,par value of $.01 per share   |  | New York Stock Exchange                  
|                                                                   | 
|COMMON SHARES,par value of $.01 per share                          |  | New York Stock Exchange                  



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  x    No ̈

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Securities
Act.    Yes ̈No  x

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x



---

##### Table of Contents

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

Large accelerated filer  x                          Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as
defined in Rule 126-2 of the Act).    Yes ̈No  x

The number of shares outstanding of the registrants single class of common equity, its common shares,
$.01 par value per share, as of June 30, 2006, was 45,182,011. The aggregate market value of the common shares held by nonaffiliates of the registrant as of June 30, 2006 was $751,406,000 (based on the last sale price of the common shares
on June 30, 2006).

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrants 2007 proxy statement to be filed with the Securities and Exchange Commission (SEC) with respect to the Registrants
Annual Meeting of Shareholders to be held on May 2, 2007 are incorporated by reference into Part III hereof.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                     |  |          |  |                                                                                                                   |  |   
|-------------------- |  | -------- |  | ----------------------------------------------------------------------------------------------------------------- |  | --
|Item No.             |  |          |  |                                                                                                                  
|PART I               |  | 1       
|                     |  | Item 1.  |  | Business                                                                                                          |  | 1 
|                     |  | Item 1A. |  | Risk Factors                                                                                                      |  | 7 
|                     |  | Item 1B. |  | Unresolved Staff Comments                                                                                         |  | 7 
|                     |  | Item 2.  |  | Properties                                                                                                        |  | 7 
|                     |  | Item 3.  |  | Legal Proceedings                                                                                                 |  | 11
|                     |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                               |  | 11
|                     | 
|PART II              |  | 12      
|                     |  | Item 5.  |  | Market for the Registrants Common Equity, Related Shareholder Matters, and Issuer Purchases of Equity Securities |  | 12
|                     |  | Item 6.  |  | Selected Financial Data                                                                                           |  | 17
|                     |  | Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 19
|                     |  | Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                        |  | 30
|                     |  | Item 8.  |  | Financial Statements and Supplementary Data                                                                       |  | 31
|                     |  | Item 9.  |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                              |  | 31
|                     |  | Item 9A. |  | Controls and Procedures                                                                                           |  | 31
|                     |  | Item 9B. |  | Other Information                                                                                                 |  | 32
|                     | 
|PART III             |  | 33      
|                     |  | Item 10. |  | Directors and Executive Officers of the Registrant                                                                |  | 33
|                     |  | Item 11. |  | Executive Compensation                                                                                            |  | 33
|                     |  | Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                    |  | 33
|                     |  | Item 13. |  | Certain Relationships and Related Transactions                                                                    |  | 33
|                     |  | Item 14. |  | Principal Accountant Fees and Services                                                                            |  | 33
|                     | 
|PART IV              |  | 34      
|                     |  | Item 15. |  | Exhibits, Financial Statements, and Schedules                                                                     |  | 34
|                     | 
|FINANCIAL STATEMENTS |  | F-1     
|                     | 
|RISK FACTORS         |  | R-1     



---

##### Table of Contents

CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

THIS REPORT CONTAINS AND INCORPORATES BY REFERENCE FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF FEDERAL SECURITIES LAWS INCLUDING,
WITHOUT LIMITATION, STATEMENTS CONTAINING THE WORDS ESTIMATES, PROJECTS, BELIEVES, ANTICIPATES, EXPECTS AND WORDS OF SIMILAR IMPORT. FACTORS IDENTIFIED OR INCORPORATED BY REFERENCE IN THIS
REPORT WHICH COULD CAUSE ACTUAL RESULTS TO DIFFER INCLUDE BUT ARE NOT LIMITED TO THOSE DISCUSSED IN THE SECTIONS ENTITLED RISK FACTORS, BUSINESSNARRATIVE DESCRIPTION OF BUSINESSINTERNAL GROWTH STRATEGY,
BUSINESSNARRATIVE DESCRIPTION OF BUSINESSACQUISITION AND DEVELOPMENT STRATEGY, AND MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. SUCH FORWARD-LOOKING STATEMENTS
SHOULD NOT BE RELIED ON BECAUSE THEY RELATE TO FUTURE EVENTS AND THE FUTURE FINANCIAL PERFORMANCE OF OUR COMPANY AND INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS WHICH MAY CAUSE THE ACTUAL RESULTS, PERFORMANCE OR ACHIEVEMENTS OF
OUR COMPANY TO BE MATERIALLY DIFFERENT FROM THE RESULTS OR ACHIEVEMENTS EXPRESSED AND IMPLIED BY SUCH FORWARD-LOOKING STATEMENTS. THESE RISKS, UNCERTAINTIES AND OTHER FACTORS ARE DISCUSSED IN THE RISK FACTORS SECTION OF THIS ANNUAL
REPORT ON FORM 10-K, AND IN OTHER REPORTS FILED BY US FROM TIME TO TIME WITH THE SECURITIES AND EXCHANGE COMMISSION. WE ARE NOT OBLIGATED TO UPDATE ANY SUCH FACTORS OR TO REFLECT THE IMPACT OF ACTUAL FUTURE EVENTS OR DEVELOPMENTS ON SUCH
FORWARD-LOOKING STATEMENTS.

THROUGHOUT THIS ANNUAL REPORT ON FORM 10-K, THE WORDS COMPANY, WE,
OUR AND US REFER TO INNKEEPERS USA TRUST AND ITS CONSOLIDATED SUBSIDIARIES UNLESS OTHERWISE STATED OR THE CONTEXT OTHERWISE REQUIRES.

PART I

Item 1. Business

(a) General

Innkeepers USA Trust (Innkeepers) is a self-administered real estate investment trust (REIT). At December 31, 2006, Innkeepers owned 75 hotels with an aggregate of 9,904 rooms/suites
through its partnership interests in Innkeepers USA Limited Partnership (with its subsidiary partnerships, the Partnership), and a 49% interest in one hotel with 355 rooms in an unconsolidated entity. The Company has a series of
indirect, wholly-owned taxable REIT subsidiaries that lease the hotels from the Partnership (the TRSs, and collectively with Innkeepers and the Partnership, the Company). Innkeepers Hospitality Management Inc. (the IH
Manager) manages 71 of the hotels, an entity in which the IH Manager owns a minority interest manages two of the hotels, and a third party unaffiliated with the Company or the IH Manager manages one of the hotels. Two hotels, comprising a
total of 393 rooms, are closed for substantial renovation and re-branding, and upon re-opening, will be managed by the IH Manager.

The
Companys primary focus is acquiring or developing premium-branded upscale extended-stay, mid-priced limited service, and select-service hotels, the core of the Companys portfolio; selected all-suite, or full-service hotels; and
turn-around opportunities for hotels that operate under or can be converted to the industrys leading brands. Fifty of the Companys hotels are in the upscale extended-stay market and operate under brands such as Residence Inn by Marriott,
Homewood Suites by Hilton or Summerfield Suites by Hyatt. Upscale extended-stay hotels typically have the following characteristics: (i) their principal customer base is business travelers who are on assignment for executive training and
consulting, project assignment and corporate



1



---

##### Table of Contents

relocations; (ii) their services and amenities include complimentary breakfast and evening hospitality hour, high speed internet access, limited meeting
space, daily linen and room cleaning service, 24-hour front desk, guest grocery services, and an on-site maintenance staff; and (iii) their physical facilities include large suites, quality construction, full separate kitchens in each guest
suite, quality room furnishings, pool, and exercise facilities. Our mid-priced hotels operate under brands such as Hampton Inn and TownePlace Suites, which offer services and amenities such as complimentary breakfast, high-speed internet access,
local calls, an in-room movie channel, and daily linen and room cleaning service. Our full service hotels offer services and amenities such as full service restaurants, lounges, room service, meeting rooms, banquet and catering services, as well as
providing high-speed internet access, local calls, an in-room movie channel, and daily linen and room cleaning service.

The following
charts set forth certain information with respect to our 75 wholly-owned hotels at December 31, 2006:



|                                                  |  |                 |  |                       |  |                           |  
|------------------------------------------------- |  | --------------- |  | --------------------- |  | ------------------------- | -
|Industry Classification and Franchise Affiliation |  | Number ofHotels |  | Number ofRooms/Suites |  | Percentage ofRooms/Suites |  
|Upscale Extended-Stay                             |  |                 |  |                       |  |                           |  
|Residence Inn by Marriott                         |  | 44              |  | 5,437                 |  | 54.8                      | %
|Summerfield Suites                                |  | 5               |  | 650                   |  | 6.6                       | %
|Homewood Suites by Hilton                         |  | 1               |  | 146                   |  | 1.5                       | %
|Sunrise Suites (1)                                |  | 1               |  | 96                    |  | 1.0                       | %
|                                                  |  |                 |  |                       |  |                           |  
|                                                  |  | 51              |  | 6,329                 |  | 63.9                      | %
|                                                  |  |                 |  |                       |  |                           |  
|Upscale                                           |  |                 |  |                       |  |                           |  
|Doubletree Guest Suites                           |  | 1               |  | 105                   |  | 1.1                       | %
|Four Points by Sheraton                           |  | 1               |  | 216                   |  | 2.2                       | %
|Courtyard by Marriott (2)                         |  | 3               |  | 529                   |  | 5.3                       | %
|Westin (3)                                        |  | 1               |  | 224                   |  | 2.3                       | %
|Hilton                                            |  | 1               |  | 309                   |  | 3.1                       | %
|Hilton Suites (3)                                 |  | 1               |  | 230                   |  | 2.3                       | %
|Sheraton                                          |  | 1               |  | 155                   |  | 1.6                       | %
|BulfinchBoston, MA                               |  | 1               |  | 80                    |  | 0.8                       | %
|                                                  |  |                 |  |                       |  |                           |  
|                                                  |  | 10              |  | 1,848                 |  | 18.7                      | %
|                                                  |  |                 |  |                       |  |                           |  
|Mid-Price                                         |  |                 |  |                       |  |                           |  
|Hampton Inn                                       |  | 12              |  | 1,497                 |  | 15.0                      | %
|TownePlace Suites                                 |  | 1               |  | 95                    |  | 1.0                       | %
|Best Western                                      |  | 1               |  | 135                   |  | 1.4                       | %
|                                                  |  |                 |  |                       |  |                           |  
|                                                  |  | 14              |  | 1,727                 |  | 17.4                      | %
|                                                  |  |                 |  |                       |  |                           |  
|                                                  |  | 75              |  | 9,904                 |  | 100.0                     | %
|                                                  |  |                 |  |                       |  |                           |  

---

|(1) | The Sunrise Suites hotel is operated independent of any franchise as of March 1, 2007, the Bulfinch hotel is operated independent of any franchise.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes two hotels (with a total of 393 rooms) closed for renovation and conversion to the Courtyard by Marriott brand.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(3) | This is a full-service upper-upscale hotel.
|--- | -------------------------------------------



2



---

##### Table of Contents

|                 |  |                 |  |                       |  |                           |  
|---------------- |  | --------------- |  | --------------------- |  | ------------------------- | -
|State            |  | Number ofHotels |  | Number ofRooms/Suites |  | Percentage ofRooms/Suites |  
|California       |  | 14              |  | 2,445                 |  | 24.7                      | %
|New Jersey       |  | 7               |  | 1,099                 |  | 11.1                      |  
|Florida          |  | 6               |  | 815                   |  | 8.2                       |  
|Texas            |  | 5               |  | 690                   |  | 7.0                       |  
|Michigan         |  | 6               |  | 596                   |  | 6.0                       |  
|Illinois         |  | 4               |  | 560                   |  | 5.7                       |  
|Washington       |  | 4               |  | 504                   |  | 5.1                       |  
|Maryland         |  | 4               |  | 548                   |  | 5.5                       |  
|Kentucky         |  | 3               |  | 349                   |  | 3.5                       |  
|Pennsylvania     |  | 3               |  | 325                   |  | 3.3                       |  
|New York         |  | 3               |  | 318                   |  | 3.2                       |  
|Virginia         |  | 3               |  | 305                   |  | 3.1                       |  
|Colorado         |  | 2               |  | 284                   |  | 2.9                       |  
|Georgia          |  | 2               |  | 280                   |  | 2.8                       |  
|Connecticut      |  | 2               |  | 192                   |  | 1.9                       |  
|Massachusetts    |  | 2               |  | 179                   |  | 1.8                       |  
|Washington, D.C. |  | 1               |  | 105                   |  | 1.1                       |  
|Indiana          |  | 1               |  | 88                    |  | 0.9                       |  
|Ohio             |  | 1               |  | 80                    |  | 0.8                       |  
|Maine            |  | 1               |  | 78                    |  | 0.8                       |  
|Kansas           |  | 1               |  | 64                    |  | 0.6                       |  
|                 |  |                 |  |                       |  |                           |  
|                 |  | 75              |  | 9,904                 |  | 100.0                     | %
|                 |  |                 |  |                       |  |                           |  

2003-2004 Restructuring Transactions

From January 1, 2003 through November 30, 2003, 60 of our hotels were leased to Innkeepers Hospitality, Inc. or its affiliates (collectively,
the IH Lessee) under separate percentage leases (collectively, the Percentage Leases) providing for rent equal to (a) a fixed base amount or, (b) if greater, percentage rent based on the room revenues of the hotel.
A hotel acquired in June 2003 was leased by the Company to a TRS, and the TRS engaged the IH Manager to manage the hotel. As of December 1, 2003, wholly-owned TRSs of the Company acquired from the IH Lessee the Percentage Leases for 23 hotels,
and simultaneously entered into management agreements with the IH Manager to manage those 23 hotels. The IH Lessee continued to lease and manage 37 hotels under Percentage Leases for the remainder of 2003. Between December 31, 2003 and
March 1, 2004, TRSs acquired the Percentage Leases on the remaining 37 hotels leased by the IH Lessee, and the TRSs entered into management agreements with the IH Manager to manage those hotels as those Percentage Leases were acquired. We refer
to this transaction as the TRS Transaction. Jeffrey H. Fisher, the Companys Chief Executive Officer, President and Chairman of the Board of Trustees, owned the IH Lessee and owns the IH Manager. In 2003-2004, the IH Lessee
(1) converted the agreements under which 17 hotels were franchised and managed by affiliates of Marriott International, Inc. (Marriott) into long-term franchise agreements with Marriott and (2) became the manager of the hotels.
The TRSs subsequently assumed the IH Lessees obligations under those franchise agreements. Under those agreements, the TRSs pay Marriott (1) a franchise royalty fee of 6.5% of room revenues for ten years and a 5% royalty thereafter and
(2) $850,000 plus 50% of aggregate available cash flow (as defined in the agreement with Marriott) in excess of a specified threshold each year for 10 years, beginning in 2004. We refer to this transaction as the Marriott Takeback
Transaction.

(b)Financial Information about Industry Segments

The Company is in the business of acquiring equity interests in hotels. The Company manages its hotel investments individually and in the aggregate as one
segment.



3



---

##### Table of Contents

(c)Narrative Description of Business

General.The Company is a self-administered Maryland real estate investment trust, which owned 75 Hotels with 9,904 rooms and a 49% interest in a
355-room hotel in an unconsolidated entity at December 31, 2006. Innkeepers had 36 employees at December 31, 2006.

Internal
Growth Strategy. The Company seeks to maximize revenue and profit at its hotels through: (i) aggressive asset management, which includes insuring that its hotel managers maximize the franchise brands marketing programs, developing
timely sales management policies and plans, developing operational initiatives for the hotels that increase guest satisfaction, maximizing property management efficiencies, controlling cost, and (ii) continuing reinvestment in the hotels.

Property OperationsThe IH Manager. The Company believes that the quality of the on-site hotel operators is important to the
future growth in revenue from the hotels. The IH Manager generally is required to perform or provide for all operational and management functions necessary to operate the hotels. The IH manager uses both a centralized and decentralized approach.
Hotel-level personnel handle front desk operations, housekeeping, direct sales and marketing, and preventive maintenance and repairs. The IH Manager handles on a centralized basis functions such as financial reporting, accounting and payroll, human
resources, revenue management, purchasing and risk management.

Sales and Revenue Management. The IH Manager utilizes regional sales
management oversight to coordinate, direct and manage the sales activities of personnel located at each hotel. Each property has a detailed annual marketing plan as well as regularly updated action plans that outline the strategy relative to
corporate accounts, market segments, group revenue and special event goals. The IH Manager employs directors of sales and dedicated sales associates at the hotels to lead local sales efforts. The regional directors serve as a liaison to national
corporate customers as well as the franchise brands national sales representatives, to maximize revenue and to minimize potential customer loss to competitors. The regional directors are responsible for overseeing the development and execution
of targeted action plans as well as recruiting and developing Best of Class sales representation. The IH manager employs a corporate revenue management team to provide tools that assist in increasing revenue efficiency. The revenue
management team offers leadership, guidance and expertise through daily calls to support the hotels planning and execution of fundamental revenue management principles. This includes pricing relative to market demand and competitive pricing;
assisting in the establishment of corporate account rates and group pricing; yield management tactics; and turndown and market share analysis. Additionally, this team ensures that each property maximizes the franchise brands reservation system
contribution capabilities.

Capital Improvements, Renovation and Refurbishment.The Company intends to maintain its hotels in a
condition that complies with their respective franchise licenses, among other requirements. In addition, the Company may upgrade hotels in order to capitalize on opportunities to increase revenue, and as needed to meet competitive conditions and
preserve asset quality. The Company may also renovate or expand hotels when it believes the investment in renovations will provide an attractive return to the Company through increased revenue or is otherwise in the best interests of the Company.

The Company spent approximately $28.6 million, $17 million and $25 million in 2006, 2005 and 2004, respectively, for furniture, fixtures
and equipment and certain other capital expenditures at the hotels owned during these periods. These amounts exclude acquisition, development, and conversion costs. The Company expects to spend approximately $36 million, excluding acquisition,
conversion and development costs, for such purposes in 2007. The Company spent $18.5 million on conversion and development projects under construction during 2006 and expects to spend approximately $28 million in 2007 on these projects.

Franchise Agreements.The Company seeks to affiliate its hotels with premier franchise companies and brands that offer robust marketing support
and services and that have demonstrated their ability to command



4



---

##### Table of Contents

revenue premiums over other brands. The Companys hotels operate under the Residence Inn by Marriott, Summerfield Suites, Homewood Suites by Hilton,
Doubletree Guest Suites, Westin, Four Points by Sheraton, Courtyard by Marriott, Hilton, Hilton Suites, Sheraton, Hampton Inn, TownPlace Suites and Best Western brands. The franchise licenses for our hotels are held by our TRSs. The franchise
agreements require the payment of fees based on a percentage of hotel room revenue. The franchisors periodically inspect their licensed hotels to confirm adherence to their operating standards. The results of these inspections can result in
additional capital expenditure requirements, or additional operational, marketing or repairs and maintenance expenses. The Company or its subsidiaries have guaranteed certain obligations of the TRSs under the franchise licenses.

Acquisition and Development Strategy. The Companys primary focus is acquiring or developing premium-branded upscale extended-stay,
mid-priced limited service and select-service hotels, the core of the companys portfolio; selected full-service or all-suite hotels; and turn-around opportunities for hotels that operate under or can be converted to the industrys leading
brands.

Target Markets.The Company generally focuses on markets that have high barriers to entry relative to other markets and is
currently emphasizing markets that include northern New Jersey, southern California, and the Washington, D.C. metropolitan area. The Companys preferred markets are generally characterized by scarcity or high cost of available land, extensive
permit approval requirements, restrictive zoning, stringent local development laws, a relatively long lead time required to develop and relatively higher costs associated with such development. In addition, the Company seeks out submarkets within
favorable regions that have multiple fast-growing demand generators, such as major office or manufacturing complexes, airports, major colleges and universities and medical centers with convenient access to major thoroughfares. The Company currently
has hotels in 21 states and Washington, D.C.

Target Customer.Most of the Companys existing hotels are generally focused on
the business customer. It is the Companys intent to continue to acquire hotels that cater principally to business travelers, but the Company also is seeking to selectively acquire hotels that target families and leisure travelers.

Acquisitions.The Company focuses on acquiring upscale extended-stay hotels, such as Residence Inn by Marriott, Homewood Suites by Hilton and
Hyatt Summerfield Suites, because of their strong performance. This performance has resulted primarily from (i) the prevailing social and economic forces that increase the demand for these hotels, including the increasing tendency of
businesses to conduct on- and off-site training for employees, corporate out-sourcing and the use of consultants, and the general increased mobility of the United States workforce, and (ii) the ability to generate a more consistent revenue
stream than traditional hotels due to higher average occupancies and longer average stays. Upscale extended-stay hotels also require less staff and have lower fixed costs than full-service hotels and are designed and operated in a way that typically
has resulted in higher operating margin percentages than most full-service hotels. Fifty one of our hotels are upscale extended-stay hotels. In 2006, the Company acquired two Residence Inn hotels with a total of 392 rooms, as part of an acquisition
of a total of four hotels with 931 rooms for approximately $216.1 million.

The Company also has traditionally focused on premium branded
mid-priced and select service hotels, such as Hampton Inn and Courtyard by Marriott hotels, in order to diversify the portfolio with respect to locations and customer offerings. These hotels generally have operating characteristics including
relatively low staffing and focused amenities that should result in favorable operating margin percentages, which are further benefited by our alignment with the premium mid-priced and select service hotel brands. In 2005, the Company acquired
one 83-room Hampton Inn hotel for $10 million (including closing costs and expected capital expenditures) and one 190 room hotel for $18 million that will be re-opened in as a Courtyard by Marriott in May 2007 following a $14 million conversion
project. The Company also acquired in 2005 an 80 room select service hotel for approximately $19.6 million. Due to its location in downtown Boston, MA and high level of finish, the Company has determined that aligning this hotel with a hotel
brand would not generate incremental profit and therefore as of March 1, 2007 this hotel will be operated independently of a brand.



5



---

##### Table of Contents

The Company has determined to selectively seek to acquire full-service hotels as well, where they can be
acquired for opportunistic prices and in our target markets with strong growth fundamentals and relatively high barriers to entry. The Company expects that due to higher average daily rates and the relatively high occupancy rates experienced in
the markets where we would seek to acquire full-service hotels, these hotels will favorably impact the Companys gross margins, though they will have generally higher fixed costs, generally lower operating margin percentages and longer ramp up
periods than our upscale extended-stay, mid-priced or select service hotels. In May 2004, the Company acquired the 216 room Four Points by Sheraton hotel in Ft Walton Beach, FL for approximately $30 million. In 2005, the Company acquired
for $35.1 million the newly renovated 224-room Westin Governor Morris hotel in Morristown, NJ. In 2006, the Company acquired one 309 room Hilton hotel and one 230-suite Hilton Suites hotel, as part of an acquisition of four hotels with a total of
931 rooms for approximately $216.1 million. Also in 2006, the Company acquired for $23.5 million a new 155-room Sheraton hotel in Rockville, MD, and acquired for $4.3 million a 49% interest in a joint venture owning an existing 355-room
Sheraton hotel in Raleigh, NC.

Acquisition of Under-Performing hotels.We also periodically seek to acquire under-performing
mid-priced and full-service hotels that have the potential for strategic repositioning in the market or re-flagging to a premium franchise brand in the upscale segment, or that can benefit from substantial renovation. Generally, hotels that meet the
Companys investment criteria include (i) poorly managed hotels that have the potential for increased performance following the introduction of a quality management team, (ii) hotels in a deteriorated physical condition that could
benefit significantly from renovation, and/or (iii) hotels in attractive locations that the Company believes could benefit significantly by changing franchises to a brand the Company believes is superior, such as Hampton Inn or Courtyard by
Marriott. In June 2004, the Company acquired for $6.4 million an existing 173-room hotel in Louisville, KY. The Company closed the hotel in October 2004 for renovations to convert the hotel to a Hampton Inn, which opened in August 2005. In June
2003, the Company acquired for $8.6 million an existing 203-room hotel in Atlantic City, NJ. The Company closed the hotel to begin an $18 million renovation to convert the hotel to a Courtyard by Marriott and is expected to open in July 2007. In
January 2005, the Company acquired for $18 million an existing 190-room hotel in Montvale, NJ. The Company closed the hotel to begin a $14 million renovation to convert the hotel to a Courtyard by Marriott and is expected to open in May 2007.

Development.The Company also reviews other development opportunities for hotels that are consistent with its target market,
product and brand strategies. The Company currently focuses on developing (1) upscale extended-stay hotels, such as Residence Inn by Marriott and Homewood Suites by Hilton hotels, (2) select service hotels such as Hampton Inn, Hampton
Inn & Suites, Courtyard by Marriott or Aloft hotels and (3) all-suite hotels, such as Embassy Suites hotels. The Company intends to only pursue selective development of hotels that meet its underwriting requirements (i) when
the Company believes that projected incremental returns adequately compensate for the costs and any incremental risk assumed by the Company, (ii) when the Company believes that a hotel developed by the Company will create or increase synergies
with other Company-owned hotels in the area that will enhance the performance of all of those hotels or (iii) in order to maintain control of a site determined to have superior hotel potential. In September 2004, the Company acquired a land
site in Valencia, CA for $3.7 million to develop a 157-suite Embassy Suites hotel for a total cost of approximately $22 million, which is expected to open in the second or third quarter of 2007. The Company is pursuing several other development
opportunities in its target markets that are currently in the planning and entitlement phase, and expects to acquire land and begin construction on some of these opportunities in late 2007 or early 2008.

Hotel Disposition Strategy. The Company disposes of certain hotels when it believes (i) a superior return can be generated because of rapid
price appreciation or re-development opportunities, and the proceeds can be redeployed to generate more income; (ii) the operating performance of the hotel has been maximized and it can sell on a favorable basis, (iii) the operating
performance of a hotel is declining and will continue to decline due to new competitors opening in the market or the loss of demand generators, (iv) the franchise affiliation of the hotel no longer is complementary to the Companys
long-term strategic initiatives or (v) the cost of franchisor requirements for the hotel becomes unattractive in light of the performance and prospects for the hotel. During 2005, the Company sold three hotels for total proceeds of $21.3
million. During 2006, the Company sold excess land in Binghamton, NY for $425,000 and recognized a gain on the sale of assets of $75,000.

Available Information.The Companys Internet website is www.innkeepersusa.com. The Company makes available free of charge through its website its annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on
Form 8-K, Section 16 reports on Forms 3, 4 and 5 and amendments to those reports filed or



6



---

##### Table of Contents

furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after such documents
are electronically filed with, or furnished to, the Securities and Exchange Commission (SEC). In addition, the Companys website includes corporate governance information, including the charters for committees of the Board of
Trustees, the Companys Corporate Governance Guidelines and the Companys Code of Conduct. This information is available in print to any shareholder who requests it by writing to Investor Relations, Innkeepers USA Trust, 340 Royal
Poinciana Way, Suite 306, Palm Beach, FL 33480. The information on the Companys website is not, and shall not be deemed to be, a part of this report or incorporated into any other filings that we make with the SEC.

Each year we are required to submit an annual written certification (Section 303A) to the New York Stock Exchange regarding certain corporate governance
and compliance issues. In 2006, 2005 and 2004, the Company filed this written certification noting no qualifications. In addition, we have filed, as exhibits to this Annual Report on Form 10-K, the certifications of our principal executive officer
and principal financial officer required under Sections 906 and 302 of the Sarbanes-Oxley Act of 2002 to be filed with the SEC regarding the quality of our public disclosure.

Item 1A. Risk Factors.

An investment in the Company is subject to significant risks, including those that
we disclose in reports filed from time to time with the SEC. See Risk Factors beginning on page R-1 of this Annual Report on Form 10-K.

Item 1B. Unresolved Staff Comments.

Not Applicable

Item 2. Properties

The following table sets forth certain information regarding the Companys 75
wholly-owned hotels by brand (in thousands, except statistical, share and per share data).



|                                          |  |                      |  |                              |  |             |         |              |       |   |         |   |           |  |   |       
|----------------------------------------- |  | -------------------- |  | ---------------------------- |  | ----------- | ------- | ------------ | ----- | - | ------- | - | --------- |  | - | ------
|                                          |  |                      |  | Year Ended December 31, 2006
|                                          |  | NumberofRooms/Suites |  | NumberofHotels               |  | RoomRevenue |         | Occupancy(1) |       |   | ADR (1) |   | RevPAR(1)
|Residence Inn by Marriott                 |  | 5,437                |  | 44                           |  | $           | 167,301 |              | 77.5  | % |         | $ | 112.63    |  | $ | 87.29 
|Hampton Inn                               |  | 1,497                |  | 12                           |  |             | 32,472  |              | 65.4  |   |         |   | 102.68    |  |   | 67.19 
|Summerfield Suites                        |  | 650                  |  | 5                            |  |             | 20,395  |              | 78.9  |   |         |   | 105.00    |  |   | 82.81 
|Hilton                                    |  | 309                  |  | 1                            |  |             | 3,296   |              | 66.1  |   |         |   | 106.49    |  |   | 70.40 
|Hilton Suites                             |  | 230                  |  | 1                            |  |             | 2,098   |              | 71.1  |   |         |   | 115.79    |  |   | 82.29 
|Sheraton                                  |  | 155                  |  | 1                            |  |             | 212     |              | 19.6  |   |         |   | 37.2      |  |   | 27.0  
|Four Points by Sheraton                   |  | 216                  |  | 1                            |  |             | 6,165   |              | 68.57 |   |         |   | 128.61    |  |   | 88.18 
|Courtyard by Marriott                     |  | 136                  |  | 1                            |  |             | 3,825   |              | 71.3  |   |         |   | 106.55    |  |   | 77.05 
|Best Western                              |  | 135                  |  | 1                            |  |             | 2,646   |              | 59.4  |   |         |   | 90.33     |  |   | 53.70 
|Westin                                    |  | 224                  |  | 1                            |  |             | 8,963   |              | 63.0  |   |         |   | 173.96    |  |   | 109.63
|Homewood Suites by Hilton                 |  | 146                  |  | 1                            |  |             | 6,032   |              | 80.2  |   |         |   | 141.19    |  |   | 113.19
|Doubletree Guest Suites                   |  | 105                  |  | 1                            |  |             | 5,278   |              | 76.1  |   |         |   | 180.86    |  |   | 137.70
|TownePlace Suites                         |  | 95                   |  | 1                            |  |             | 2,392   |              | 78.7  |   |         |   | 87.67     |  |   | 68.97 
|Clarion (BulfinchBoston, MA) (2)         |  | 80                   |  | 1                            |  |             | 3,003   |              | 65.1  |   |         |   | 157.95    |  |   | 102.84
|Sunrise Suites (2)                        |  | 96                   |  | 1                            |  |             | 2,153   |              | 64.3  |   |         |   | 88.83     |  |   | 57.08 
|Hotels closed for conversion              |  | 393                  |  | 2                            |  |             |        |              |      |   |         |   |          |  |   |      
|Consolidated Total / Weighted Average (3) |  | 9,904                |  | 75                           |  | $           | 266,231 |              | 74.8  | % |         | $ | 111.54    |  | $ | 83.45 

---

|(1) | Represents the occupancy, ADR and RevPAR of the hotels for 2006. ADR is calculated by dividing room revenue by rooms sold. RevPAR for a hotel is calculated by multiplying its ADR by
its occupancy rate. These non GAAP metrics are key revenue statistics in the hotel industry and are used by most interested parties to measure hotel room revenue performance.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

|(2) | The Sunrise Suites hotel is operated independent of a franchise brand. As of March 1, 2007, the Bulfinch hotel is operated independent of a franchise brand.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Consolidated weighted average occupancy, ADR, and RevPAR results includes 65 hotels, and excludes 10 wholly-owned hotels with a total of 2,311 rooms comprised of (a) three
hotels closed for renovation and conversion during part or all of the periods presented with a total of 566 rooms, and (b) seven hotels acquired during 2006 and 2005 with a total of 1,390 rooms.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Percentage Leases.Each Percentage Lease contains provisions substantially similar to those described below, and the Company intends that
future percentage leases with respect to additional hotels it may acquire will contain substantially similar provisions. All of the Percentage Leases are between subsidiaries of the Company that own interests in the hotels and TRSs, which are
indirect, wholly-owned subsidiaries of the Company. The rent paid under Percentage Leases is eliminated upon consolidation in the Companys financial statements. Nonetheless, we believe that an understanding of the Percentage Leases remains
important to investors because, among other reasons, incentive management fees are payable to the IH Manager of 50% of hotel available cash flow, which is the amount remaining after the TRSs fully satisfy their rent obligations to the Company and
their other obligations under the Percentage Leases.

Percentage Lease Terms. Percentage Leases executed or renewed after the TRS
Transaction have had terms of five years, and the Company expects that the terms of new and renewed Percentage Leases in the future will be five years.

Rent Payable Under the Percentage Leases. The Percentage Leases provide for the payment of percentage rent based upon percentages of room revenue (Percentage Rent). Under the Percentage Rent
formula, the Company generally receives between 30% and 35% of room revenue at a hotel up to a specified level (Revenue Break Point) and between 68% and 70% of room revenue in excess of the Revenue Break Point. Each Percentage Lease also
provides for a fixed annual base rent (Base Rent). Percentage Rent and Base Rent are referred to sometimes as Rent. The Percentage Leases generally provide that annual Base Rent and the Revenue Break Points are adjusted
annually based on changes in the U.S. Consumer Price Index (CPI). The CPI increases effective January 1, 2007, 2006 and 2005 were 2.5%, 3.5%, and 3.4%, respectively. Upon expiration of a lease term, the rent formula for the renewal
term will be re-set to produce a then-current market rate rent. (See The Management Agreements with the IH Manager below).

Other than property taxes and insurance, ground rent (where applicable), the cost of certain furniture, fixtures and equipment and capital expenditures, which are obligations of the Company, the Percentage Leases require the TRSs to pay
Base Rent, Percentage Rent and the hotel-level operating expenses (including franchise and management fees) of the hotels during the terms of the Percentage Leases.

Maintenance and Modifications. The Percentage Leases obligate the Company to make available to the TRSs for the periodic replacement or refurbishment of furniture, fixtures and equipment and certain other
capital expenditures at the hotels an amount equal to 4% or 5% of room revenues from the hotels per month on a cumulative basis. The Companys obligation is carried forward to the extent that such amounts are not spent. Generally, the Company
directly contracts for, supervises and funds capital expenditures, and on properties subject to mortgages the capital funds are generally held in escrow by the lender. The Company intends to cause the expenditure of amounts in excess of the
obligated amounts if necessary to comply with the reasonable requirements of any franchise license or management agreement and otherwise to the extent that the Company deems such expenditures to be in the best interests of the Company. Otherwise,
the TRSs are required, at their expense, to (i) maintain the hotels in good order and repair, (ii) pay for all hotel-level operating expenses and (iii) comply with the requirements of any of the Companys loan agreements (to the
extent applicable to property operations or cash management), any franchise agreement, any management agreement and applicable law.

Insurance.Each Percentage Lease specifies comprehensive insurance to be maintained on each of the hotels, including liability, property and casualty and extended coverage. The Companys loan agreements and the franchise
agreements also require insurance which may be more comprehensive than that required by the Percentage Leases.



8



---

##### Table of Contents

The Management Agreements with the IH Manager. All but three of the Companys hotels are
managed by the IH Manager pursuant to management agreements with the TRSs. The term of each management agreements with the IH Manager is 10 years with two, five-year renewal terms. Certain material terms of the management agreements with the IH
Manager are summarized below. The Company subsidiary that owns a hotel subject to a management agreement with the IH Manager guarantees the obligations of the TRS-party to the management agreement. Two hotels are managed by an entity in which the IH
Manager owns a minority interest (under short-term agreements), and one hotel is managed by an unaffiliated third party. The following discussion relates to the management agreement with the IH Manger, but is also generally representative of the
terms of the management agreements for the two hotels managed by an entity in which the IH Manager is a minority partner.

Operational
services.The IH Manager has responsibility and authority for all activities necessary for the day-to-day operation of the hotels, including but not limited to establishing all room rates, advertising, sales, processing reservations, procuring
inventories, supplies and services, hiring (subject to certain limited approval rights of the TRSs) and firing employees and, subject to adequate funds being available, complying with all requirements of any franchise or loan agreements.

Supervisory services. The IH Manager provides all managerial and other employees for the hotels, reviews the operation and maintenance of the
hotels, prepares periodic accounting, operating and other reports, maintains correct and complete books and records, prepares periodic budgets and projections, provides other administrative and accounting support services to the hotel, such as risk
planning services, employee planning and corporate executive management. The management agreements also require the IH Manager to furnish certain centralized services such as (1) computer and telecommunications systems, (2) regional
management, marketing and sales services and (3) training services.

Fees.The IH Manager receives a base management fee of 3%
of gross revenues, an accounting services fee of $750.00 per hotel per month, and an incentive management fee of 50% of hotel available cash flow. Hotel available cash flow is defined generally as hotel gross revenue less hotel operating expenses,
(including franchise fees), base management fees, the accounting service fees, and percentage lease rent (paid by the TRSs to the Company). When the current term expires for a Percentage Lease for a hotel, the Company expects that the renewal
Percentage Lease will include a revised rent formula designed to produce a then-market rent for the hotel. Thereafter, the annual rent included in the calculation of hotel available cash flow to determine the incentive management fee
payable to the IH Manager for that hotel will be the greater of (i) 7% of the un-depreciated cost of the hotel, plus annual property taxes and insurance; or (ii) 30% of all room revenue up to the revised Revenue Break Point (as defined
under Percentage LeasesRent Payable under the Percentage Leases above) and 68% of all room revenue in excess of the revised Revenue Break Point, with the revised Revenue Break Point being a dollar amount calculated to
allocate the expected operating profit of the hotel (before deducting rent payable under the Percentage Lease and as further defined in the management agreements) for the first year of the replacement or renewal Percentage Lease (A) 95% to the
Company (in the form of rent payable under the Percentage Lease) and (B) 5% to the TRS (in the form of net income). For all Percentage Leases renewed to date, the actual rent payable under the renewed Percentage Lease rent formulas is used to
determine the incentive management fees for the hotels subject to those leases.

All of the hotels managed by the IH Manager are
pooled for purposes of calculating the incentive management fee during the initial 10-year term of the management agreements, so that the IH Manager will not receive any incentive management fees with respect to pooled hotels
if the Company has not received from the TRSs at the time of payment all prior and current year Base and Percentage Rent accrued to that date for all pooled hotels. (See PropertiesThe Percentage LeasesRent Payable
under the Percentage Leases above). The Company has not paid any incentive management fees under this agreement through December 31, 2006.

Working capital. The TRSs must maintain sufficient working capital for each hotel, and must otherwise provide funds to meet the cash needs for hotel operations if at any time the funds available from hotel
operations are insufficient to meet the financial requirements of the hotels.



9



---

##### Table of Contents

Budgeting. The management agreements generally provide that once each year the IH Manager will
prepare operational budgets and assist in preparing capital expenditure budgets for the next year, which are subject to the TRSs approval and, in the case of operational budgets, dispute resolution mechanisms. Under the agreements, the TRSs are
required to provide to the IH Manager all necessary furniture, fixtures and equipment for the operation of the hotels (including funding any required furniture, fixtures and equipment replacements).

Defaults. The management agreements with the IH Manager provide for the right of a non-defaulting party to terminate an agreement upon an event of
default as specified in the agreement. Events of default include bankruptcy and failure to comply with the terms of the agreement. In addition, the IH Manager would be in default if it (i) ceases to qualify as an EIC (eligible independent
contractor) with respect to the hotel, (ii) is in default under one or more other pooled agreements or (iii) fails to cure a default under the franchise agreement arising for any reason other than the Companys failure to
provide capital to improve the hotel. The IH Manager would also be in default under all of the pooled management agreements if it is in default under any of the pooled management agreements. Upon a TRS default, the IH Manager
would generally be entitled to terminate the agreement and receive an early termination fee equal to the fair market value of the management agreement as determined in accordance with the agreement, and certain severance costs. Upon an IH Manager
default, the TRS would generally be entitled to terminate the agreement and/or sue for specific performance or damages. However, if the TRS terminates the agreement because the IH Manager ceases to qualify as an EIC due to changes in applicable law,
the TRSs sole remedy is termination of the agreement, and the IH Manager is entitled to a payment equal to the fair market value of the agreement less the fair market value of the management agreement the TRS enters into with another manager.

Performance Termination. The TRSs have the right to terminate a management agreement with the IH Manager on thirty days notice if
during any two consecutive years any two or more of the following occur: (i) aggregate expenses exceed budget by 5% or more, (ii) market share is at least 15 points below the hotels market share on the date of the agreement, subject
to certain limited cure rights, or (iii) the operating profit of the hotel, as a percentage of gross revenue, is five points less than the previous year, subject to certain limited cure rights. The TRSs do not have the right to terminate if the
triggering event is caused by certain defined causes outside of the control of the IH Manager.

Sale of Hotel. The TRSs have the
right to terminate a management agreement upon the sale of the hotel by providing 60 days notice and, unless the transferee offers to retain the IH Manager on similar terms, payment of a termination fee equal to the fair market value of the
management agreement as determined in accordance with the agreement. The IH Manager has agreed to suspend payment of any compensation otherwise payable to it upon a sale of a hotel or loss of EIC (eligible independent contractor) status in certain
circumstances. Only if at any time there is a net IH credit outstanding for 365 consecutive days (or upon a change of control of the Company), must the TRSs pay the IH Manager the net IH credit. A net IH credit is
defined generally as (A) IH Manager credits less (B) TRS credits. IH Manager Credits is defined generally as the aggregate amount of (1) the early termination fees payable to the IH Manager upon
sales of hotels plus (2) any compensation payable to the IH Manager upon the TRSs termination of management agreements because the IH Manager ceases to qualify as an EIC less (3) any net IH credit previously paid to the
IH Manager. TRS credits is generally defined as the aggregate fair market value of new management agreements entered into by the TRSs (or their affiliates) with the IH Manager (or its affiliates).

Assignment. The IH Manager may assign the management agreements with the prior consent of the TRSs, which may not be unreasonably withheld. The
TRSs may assign the management agreements to transferees with sufficient financial resources and of good character.

Approval
Rights. In the event of Jeffrey H. Fishers death or disability, the TRSs have the right to approve the Chief Executive Officer of the IH Manager, which approval shall not be unreasonably withheld. Mr. Fisher owns the IH Manager, and
serves as Chief Executive Officer, President and Chairman of the Board of Trustees of the Company.



10



---

##### Table of Contents

Item 3. Legal Proceedings

The Company is not presently a defendant in any material litigation, nor, to its
knowledge, is any material litigation threatened against the Company or its properties, other than routine litigation arising in the ordinary course of business and which is expected to pose no material financial risk to the Company and/or is
expected to be covered by insurance policies.

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

No matters were submitted to a vote of the
Companys security holders between October 1, 2006 and December 31, 2006.



11



---

##### Table of Contents

PART II



|Item 5. | Market for the Registrants Common Equity, Related Shareholder Matters, and Issuer Purchases of Equity Securities
|------- | -----------------------------------------------------------------------------------------------------------------

The Companys common shares are traded on the New York Stock Exchange under the symbol KPA. The following table sets forth for the
periods indicated the high and low close sale prices for the common shares, as traded on such exchange.



|               |  |      |       |     |   |      
|-------------- |  | ---- | ----- | --- | - | -----
|               |  | High |       | Low
|2006           |  |      |       |     |   |      
|First quarter  |  | $    | 18.15 |     | $ | 16.05
|Second quarter |  |      | 17.36 |     |   | 15.28
|Third quarter  |  |      | 17.44 |     |   | 16.00
|Fourth quarter |  |      | 17.19 |     |   | 15.17
|2005           |  |      |       |     |   |      
|First quarter  |  | $    | 14.24 |     | $ | 12.13
|Second quarter |  |      | 14.94 |     |   | 12.50
|Third quarter  |  |      | 16.14 |     |   | 14.82
|Fourth quarter |  |      | 17.93 |     |   | 14.68

On February 26, 2007, the last reported sale price of our common shares as reported by the
New York Stock Exchange was $16.99 per share. At February 26, 2007 the Company had approximately 248 holders of record of its common shares. It is estimated that there were approximately 7,400 beneficial owners of the common shares.

IN ORDER TO COMPLY WITH CERTAIN REQUIREMENTS RELATED TO QUALIFICATION OF THE COMPANY AS A REIT, THE COMPANYS DECLARATION OF TRUST LIMITS THE
NUMBER OF COMMON SHARES THAT MAY BE OWNED BY ANY SINGLE PERSON OR AFFILIATED GROUP TO 9.8% OF THE OUTSTANDING COMMON SHARES. (SEE RISK FACTORSOUR SHARE OWNERSHIP LIMITATION MAY PREVENT CERTAIN TRANSFERS OF OUR COMMON SHARES
BEGINNING ON PAGE R-1).

The following table sets forth information regarding the declaration and payment of distributions by the Company
on its common shares, and Series C Preferred Shares for the years ending December 31, 2006 and 2005:



|                                      |  |             |  |              |  |                                  |      |                                              |   |        
|------------------------------------- |  | ----------- |  | ------------ |  | -------------------------------- | ---- | -------------------------------------------- | - | -------
|Quarter to which distribution relates |  | Record Date |  | Payment date |  | Common share distribution amount |      | Series C Preferred Share distribution amount
|2006                                  |  |             |  |              |  |                                  |      |                                              |   |        
|First quarter                         |  | 03/31/2006  |  | 04/25/2006   |  | $                                | 0.15 |                                              | $ | 0.50000
|Second quarter                        |  | 06/30/2006  |  | 07/25/2006   |  |                                  | 0.15 |                                              |   | 0.50000
|Third quarter                         |  | 09/29/2006  |  | 10/31/2006   |  |                                  | 0.20 |                                              |   | 0.50000
|Fourth quarter                        |  | 12/29/2006  |  | 01/30/2007   |  |                                  | 0.23 |                                              |   | 0.50000
|2005                                  |  |             |  |              |  |                                  |      |                                              |   |        
|First quarter                         |  | 03/25/2005  |  | 04/27/2005   |  | $                                | 0.06 |                                              | $ | 0.50000
|Second quarter                        |  | 06/24/2005  |  | 07/27/2005   |  |                                  | 0.10 |                                              |   | 0.50000
|Third quarter                         |  | 09/30/2005  |  | 10/25/2005   |  |                                  | 0.15 |                                              |   | 0.50000
|Fourth quarter                        |  | 12/30/2005  |  | 01/31/2006   |  |                                  | 0.15 |                                              |   | 0.50000

Note 2 to the Companys financial statements beginning on page F-1 delineates the portion of
the distributions that represented ordinary income, return of capital, capital gain and unrecaptured Section 1250 gain.



12



---

##### Table of Contents

On February 8, 2007, the Companys Board of Trustees declared a first quarter distribution of
$0.23 per common share and partnership common unit, $0.50 per Series C Preferred Share to holders of record on March 30, 2007. The distribution is payable on April 24, 2007.

To maintain its qualification as a REIT, the Company intends to make annual distributions to its shareholders of at least 90% of its taxable income
(which does not necessarily equal net income as calculated in accordance with generally accepted accounting principles). Distributions will be authorized by the Board of Trustees and declared by the Company based upon a variety of factors deemed
relevant by the trustees, and no assurance can be given that dividend policy will not change in the future. The Companys ability to pay distributions to our shareholders will depend, in part, upon the performance of the hotels and management
companies, principally the IH Manager.

The Company had no sales of unregistered securities in 2006.

Share Based Compensation

Effective January 1,
2006, the Company adopted the accounting provisions of SFAS No. 123R, Accounting for Share-Based Payment (SFAS 123R). Under this method, the Company applies the fair value recognition provisions of SFAS 123R to all employee awards
(including options) granted, modified, or settled on or after January 1, 2006, which has resulted in compensation expense being recorded based on the fair value of the awards. Prior to January 1, 2006, the Company followed Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and related interpretations. Under APB 25, because the exercise price of employee share options equaled the market price of the
underlying share on the date of grant, no compensation expense was recognized for options. For the year ended December 31, 2006, the Company recognized expense of $1,681,000 pursuant to SFAS 123R, of which $852,000 relates to restricted share
grants and $829,000 relates to share options and market condition awards, including $451,000 relating to the portion of the Companys outstanding performance share awards that may settle in common share equivalents.

The Companys share incentive plan for employees and officers (the 1994 Plan) reserves 4,700,000 common shares for issuance
(a) upon the exercise of incentive share options and non-qualified options or (b) as restricted shares and performance shares. Options granted under the 1994 Plan expire not more than ten years from the date of grant. The 1994 plan was
approved by the shareholders of the Company. The Company may grant up to 2,200,000 restricted shares and performance shares under the 1994 Plan. Restricted shares issued to date have voting and dividend rights from the date granted. At
December 31, 2006, 838,362 shares remained available for issuance in the form of restricted or performance shares under the 1994 plan (net of 237,500 shares that may be issued in the future under outstanding performance awards that are
described below) and 1,000,388 restricted shares were vested. The Company issues new shares upon the exercise of common share options. The following table provides information about the Companys equity compensation plans described above, as of
December 31, 2006.



|                                                       |  |                                                                  |  |                                                    |       |                                                                                                                                      |          
|------------------------------------------------------ |  | ---------------------------------------------------------------- |  | -------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------------------ | ---------
|                                                       |  | Number ofSecurities tobe issueduponexercise ofoutstandingoptions |  | Weighted-averageexerciseprice ofoutstandingoptions |       | Number ofSecuritiesremainingavailable forfuture
issuanceunder equitycompensationplans (excludingsecuritiesreflected in first Column)
|Equity Compensation Plans Approved by Shareholders     |  | 395,400                                                          |  | $                                                  | 11.52 |                                                                                                                                      | 2,039,612
|Equity Compensation Plans Not Approved by Shareholders |  |                                                                 |  |                                                    |      |                                                                                                                                      |         



13



---

##### Table of Contents

The following table summarizes the changes in the Companys non-vested restricted shares under the
1994 Plan as of December 31, 2006.



|                                           |  |                  |   |  |                                     |      
|------------------------------------------ |  | ---------------- | - |  | ----------------------------------- | -----
|Restricted shares                          |  | Number of Shares |   |  | WeightedaverageGrant-DateFair Value
|Shares outstanding as of December 31, 2005 |  | 195,000          |   |  | $                                   | 12.46
|Shares granted                             |  | 37,500           |   |  |                                     | 17.24
|Shares vested                              |  | (73,750          | ) |  |                                     | 9.37 
|Shares cancelled                           |  | (35,000          | ) |  |                                     | 15.51
|                                           |  |                  |   |  |                                     |      
|Shares outstanding as of December 31, 2006 |  | 123,750          |   |  | $                                   | 14.89
|                                           |  |                  |   |  |                                     |      

As of December 31, 2006, there was $1,512,000 of unrecognized compensation cost related to
non-vested restricted shares granted under the 1994 plan. That cost is expected to be recognized over a weighted-average period of 2.7 years.

The exercise price of common share options may not be less than fair market value of the common shares at the date of grant. The table below delineates information concerning common share options granted under the 1994 Plan for the year
ended December 31, 2006.



|                                            |  |                                     |                 |                              |   |      
|------------------------------------------- |  | ----------------------------------- | --------------- | ---------------------------- | - | -----
|                                            |  | Number of Shares Underlying Options |                 | WeightedAverageExercisePrice
|Outstanding at December 31, 2005            |  |                                     | 1,003,000       |                              | $ | 11.99
|Granted                                     |  |                                     | 12,500          |                              |   | 16.00
|Exercised                                   |  |                                     | (620,100)       |                              |   | 12.37
|Cancelled                                   |  |                                     |                |                              |   |     
|Forfeited                                   |  |                                     |                |                              |   |     
|                                            |  |                                     |                 |                              |   |      
|Outstanding at December 31, 2006            |  |                                     | 395,400         |                              | $ | 11.52
|                                            |  |                                     |                 |                              |   |      
|Exercisable at December 31, 2006            |  |                                     | 386,025         |                              | $ | 11.80
|                                            |  |                                     |                 |                              |   |      
|Exercise price range of shares under option |  | $                                   | 10.25 to $16.00 |                              |   |      

Of the 395,400 common share options outstanding as of December 31, 2006, 12,500 are incentive
share options and 382,900 are non-qualified options. The options vest over varying periods not exceeding ten years. All but 9,375 of the common share options granted in 2006 are fully vested and exercisable, and have a weighted average remaining
contractual term of two years. As of December 31, 2006, the aggregate intrinsic value of fully vested common share options was approximately $1.6 million.

The Companys non-employee trustee share incentive plan provides for the granting of up to 200,000 share options and restricted shares to trustees. Restricted shares have voting and dividend rights from the date
granted. Options granted under the trustees plan expire not more than ten years from the date of grant. The Company has granted to trustees an aggregate of 101,000 non-qualified options to acquire common shares, with exercise prices ranging from
$6.93 to $16.69. As of December 31, 2006, 87,000 of these options, with a weighted average exercise price of $10.18, were vested, 14,000 options had been exercised and no options had been forfeited or terminated. The Company has also granted to
its non-employee trustees an aggregate of 96,053 restricted shares at a weighted average grant date fair value per share of $12.23, which vest over varying periods not to exceed five years. At December 31, 2006, 92,677 of these restricted
shares were vested and 3,376 shares were unvested. Unrecognized compensation cost related to these unvested shares of $30,000 will be recognized over the next 2.0 years.



14



---

##### Table of Contents

The Company has granted performance awards that contain a market condition (defined as a vesting
condition based in whole or in part upon the Companys share price) and may result in the issuance of 237,500 common shares and 225,000 common share equivalents (the equivalents may settle in cash). The common shares and equivalents will only
be issued if the Companys compounded annual total shareholder return (share price appreciation plus dividends) exceeds a targeted threshold over a measuring period. The measuring period ends May 30, 2008 or upon the termination without
cause, death or disability of the employee, or a change of control of the Company. Any common shares or equivalents issued at the end of the measuring period will vest 50% at issuance and 25% on the first two anniversaries of issuance, or earlier if
the employee is terminated without cause, dies or is disabled, or if a change of control occurs.The fair value calculations under SFAS No. 123R for the common shares portion of the performance awards, the common share equivalent portion of the
performance awards and the share options were estimated by an independent third party using valuation models. A lattice model was used to calculate the fair value of the common share and common share equivalent awards and the fair value of the share
options was calculated using the Black-Scholes option pricing model. The fair value of the common shares portion of the performance awards of $1,312,000 and the share options of $50,000 was fixed on the grant dates. The fair value of the common
share equivalent portion of the performance awards of $1,303,000 was remeasured as of December 31, 2006. The following assumptions were used for each of the fair value calculations:



|                                 |  |                    |   |  |                               |   |  |               |  
|-------------------------------- |  | ------------------ | - |  | ----------------------------- | - |  | ------------- | -
|                                 |  | Common Share Award |   |  | Common Share Equivalent Award |   |  | Share Options |  
|                                 |  |                    |  
|Measurement date                 |  | June 1, 2005       |   |  | Dec. 31, 2006                 |   |  | Jan. 2, 2006  |  
|Common share dividend yield      |  | 4.8                | % |  | 5.5                           | % |  | 4.1           | %
|Expected common share volatility |  | 32.5               | % |  | 26.7                          | % |  | 32.0          | %
|Risk-free interest rate          |  | 3.55               | % |  | 4.74                          | % |  | 4.31          | %
|Expected term (in years)         |  | 5.0                |   |  | 3.5                           |   |  | 6.5           |  

For the year ended December 31, 2006, the Company recognized expense of $1,681,000 pursuant to
SFAS 123R, of which $852,000 relates to restricted share grants and $829,000 relates to share options and market condition awards, including $451,000 relating to the portion of the Companys outstanding performance share awards that may settle
in common share equivalents. Total compensation expense for non-vested options and market condition awards not yet recognized is approximately $1,621,000 and will be recognized over the next four years.

The following table illustrates the effect on net income and earnings per share if the fair value method had been applied to all outstanding and unvested
options and market condition awards in the years ended December 31, 2005 and 2004 (in thousands except for per share data):



|                                                                                                                               |  |                                              |        |   |                                              |   |        |  
|------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------------------- | ------ | - | -------------------------------------------- | - | ------ | -
|                                                                                                                               |  | For the year endedDecember 31, 2005Pro Forma |        |   | For the year endedDecember 31, 2004Pro Forma |  
|Net income (loss) applicable to common shareholders                                                                            |  | $                                            | 11,059 |   |                                              | $ | (1,138 | )
|Deduct: Total share-based compensation expense determined under the fair value method for all awards, net of minority interest |  |                                              | (466   | ) |                                              |   | (90    | )
|                                                                                                                               |  |                                              |        |   |                                              |   |        |  
|Pro forma net income (loss) applicable to common shareholders                                                                  |  | $                                            | 10,593 |   |                                              | $ | (1,228 | )
|                                                                                                                               |  |                                              |        |   |                                              |   |        |  
|Basic earnings (loss) per shareas reported                                                                                    |  | $                                            | 0.26   |   |                                              | $ | (0.03  | )
|Basic earnings (loss) per sharepro forma                                                                                      |  | $                                            | 0.25   |   |                                              | $ | (0.03  | )
|Diluted earnings (loss) per shareas reported                                                                                  |  | $                                            | 0.26   |   |                                              | $ | (0.03  | )
|Diluted earnings (loss) per sharepro forma                                                                                    |  | $                                            | 0.25   |   |                                              | $ | (0.03  | )



15



---

##### Table of Contents

Share Performance Graph

The following graph compares the change in the Companys total shareholder return on Common Shares for the period January 1, 2002 through December 31, 2006, with the changes in the Standard &
Poors 500 Stock Index (the S&P 500 Index), the Russell 2000 Index, and the SNL Financial Hotel REIT Index (Hotel REIT Index) for the same period, assuming a base share price of $100.00 for the Common Shares, the S&P 500
Index and the Hotel REIT Index for comparative purposes. The Hotel REIT Index is comprised of nineteen publicly traded REITs which focus on investments in hotel properties. Total shareholder return equals appreciation in stock price plus dividends
paid and assumes that all dividends are reinvested. The performance graph is not necessarily indicative of future investment performance. We do not make or endorse any predictions as to future share price performance:

LOGO



|                      |  |                            |        |      |   |       |  |      |        |      |   |        |  |   |        |  |   |       
|--------------------- |  | -------------------------- | ------ | ---- | - | ----- |  | ---- | ------ | ---- | - | ------ |  | - | ------ |  | - | ------
|                      |  | Period Ending December 31,
|Index                 |  | 2001                       |        | 2002 |   | 2003  |  | 2004 |        | 2005 |   | 2006  
|Innkeepers USA Trust  |  | $                          | 100.00 |      | $ | 81.85 |  | $    | 91.55  |      | $ | 157.75 |  | $ | 183.35 |  | $ | 185.71
|Russell 2000          |  |                            | 100.00 |      |   | 79.52 |  |      | 117.09 |      |   | 138.55 |  |   | 144.86 |  |   | 171.47
|SNL Hotel REITs Index |  |                            | 100.00 |      |   | 98.65 |  |      | 128.73 |      |   | 170.76 |  |   | 187.50 |  |   | 241.15
|S&P 500               |  |                            | 100.00 |      |   | 77.90 |  |      | 100.24 |      |   | 111.14 |  |   | 116.59 |  |   | 135.00

The foregoing graph and chart shall not be deemed incorporated by reference by any general statement
incorporating by reference this Form 10-K into any filing under the Securities Act of 1933 or under the Securities Exchange Act of 1934, except to the extent we specifically incorporate this information by reference, and shall not otherwise be
deemed filed under those acts.



16



---

##### Table of Contents

Item 6. Selected Financial Data

The following tables set forth selected financial and other data for the
Company. The following data should be read in conjunction with the consolidated financial statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations of the Company included
herein.

The following data has been derived from the audited consolidated financial statements. Consolidated balance sheets as of
December 31, 2006 and 2005 and related consolidated statements of income and of cash flows for each of the five years in the period ended December 31, 2006 and notes therein appear beginning on page F-1.

Selected Financial Data (in thousands, except share and per share data)



|                                                             |      |                                  |           |      |      |   |           |      |  |      |          |   |      |      |         |   |  |   |         |  
|------------------------------------------------------------ | ---- | -------------------------------- | --------- | ---- | ---- | - | --------- | ---- |  | ---- | -------- | - | ---- | ---- | ------- | - |  | - | ------- | -
|(in thousands, except share and per share data)              |      | For the years ended December 31, |          
|                                                             | 2006 |                                  |           | 2005 |      |   | 2004      |      |  | 2003 |          |   | 2002 |     
|Operating data(1):                                           |      |                                  |           |      |      |   |           |      |  |      |          |   |      |      |         |   |  |   |         |  
|Total revenue                                                |      | $                                | 286,713   |      |      | $ | 247,181   |      |  | $    | 205,029  |   |      | $    | 83,829  |   |  | $ | 83,664  |  
|Income from continuing operations                            |      |                                  | 30,487    |      |      |   | 21,290    |      |  |      | 13,471   |   |      |      | 4,968   |   |  |   | 6,176   |  
|Income (loss) from discontinued operations                   |      |                                  |          |      |      |   | (132      | )    |  |      | 1,129    |   |      |      | (13,129 | ) |  |   | (7,933  | )
|Gain on sale of assets from discontinued operations          |      |                                  | 75        |      |      |   | 1,501     |      |  |      |         |   |      |      |        |   |  |   | 530     |  
|Net income (loss)                                            |      |                                  | 30,562    |      |      |   | 22,659    |      |  |      | 14,600   |   |      |      | (8,161  | ) |  |   | (1,227  | )
|Net income (loss) applicable to common shareholders          |      |                                  | 18,962    |      |      |   | 11,059    |      |  |      | (1,138   | ) |      |      | (18,144 | ) |  |   | (11,210 | )
|Earnings (loss) per share from continuing operations         |      |                                  | 0.43      |      |      |   | 0.23      |      |  |      | (0.06    | ) |      |      | 0.13    |   |  |   | 0.17    |  
|Basic earnings (loss) per share                              |      |                                  | 0.43      |      |      |   | 0.26      |      |  |      | (0.03    | ) |      |      | (0.49   | ) |  |   | (0.31   | )
|Diluted earnings (loss) per share from continuing operations |      |                                  | 0.42      |      |      |   | 0.23      |      |  |      | (0.06    | ) |      |      | (0.13   | ) |  |   | (0.11   | )
|Diluted earnings (loss) per share                            |      |                                  | 0.42      |      |      |   | 0.26      |      |  |      | (0.03    | ) |      |      | (0.49   | ) |  |   | (0.31   | )
|                                                             |      |                                  |           |      |     
|                                                             |      | 2006                             |           |      | 2005 |   |           | 2004 |  |      | 2003     |   |      | 2002 |        
|Other data:                                                  |      |                                  |           |      |      |   |           |      |  |      |          |   |      |      |         |   |  |   |         |  
|Cash provided by operating activities                        |      | $                                | 88,507    |      |      | $ | 66,424    |      |  | $    | 61,427   |   |      | $    | 51,152  |   |  | $ | 53,844  |  
|Cash used in investing activities                            |      |                                  | (283,332  | )    |      |   | (86,182   | )    |  |      | (107,729 | ) |      |      | (31,014 | ) |  |   | (13,872 | )
|Cash provided by (used) in financing activities              |      |                                  | 193,413   |      |      |   | 8,817     |      |  |      | 59,553   |   |      |      | (31,919 | ) |  |   | (23,682 | )
|Dividends per common share                                   |      |                                  | 0.73      |      |      |   | 0.46      |      |  |      | 0.18     |   |      |      | 0.17    |   |  |   | 0.40    |  
|Dividends per preferred share                                |      |                                  | 2.00      |      |      |   | 2.00      |      |  |      | 2.04     |   |      |      | 2.11    |   |  |   | 2.16    |  
|                                                             |      |                                  |           |      |     
|                                                             |      | 2006                             |           |      | 2005 |   |           | 2004 |  |      | 2003     |   |      | 2002 |        
|Balance sheet data:                                          |      |                                  |           |      |      |   |           |      |  |      |          |   |      |      |         |   |  |   |         |  
|Investment in hotel properties                               |      | $                                | 1,314,692 |      |      | $ | 1,020,397 |      |  | $    | 943,012  |   |      | $    | 856,016 |   |  | $ | 863,818 |  
|Total assets                                                 |      |                                  | 1,102,006 |      |      |   | 836,978   |      |  |      | 795,992  |   |      |      | 706,740 |   |  |   | 734,048 |  
|Debt                                                         |      |                                  | 515,290   |      |      |   | 269,426   |      |  |      | 286,865  |   |      |      | 232,174 |   |  |   | 236,730 |  
|Minority interest in Partnership                             |      |                                  | 19,112    |      |      |   | 47,982    |      |  |      | 51,088   |   |      |      | 51,689  |   |  |   | 52,458  |  
|Shareholders equity                                         |      |                                  | 517,671   |      |      |   | 483,019   |      |  |      | 428,892  |   |      |      | 403,858 |   |  |   | 428,160 |  

Funds From Operations

The National Association of Real Estate Investment Trusts (NAREIT) adopted the definition of funds from operations (FFO) in order to promote an industry standard measure of REIT financial and
operating performance. The Company believes that the presentation of FFO (defined below) provides useful supplemental information to investors regarding the Companys financial condition and results of operations. FFO facilitates comparisons of
operating performance between periods and between other equity REITs. FFO was developed by



17



---

##### Table of Contents

NAREIT as a relative measure of performance and liquidity of an equity REIT in order to recognize that income-producing real estate historically has not
depreciated on the basis determined under GAAP. Many other real estate companies use FFO as a measure of their financial and operating performance, which provides another basis of comparison for management. FFO, as defined, adds back historical cost
depreciation. Historical cost depreciation assumes the value of real estate assets diminishes predictably over a certain period of time. In fact, real estate asset values have historically increased or decreased with market conditions. Additionally,
FFO per share targets have historically been used to determine a portion of the incentive compensation of the Companys senior management.

NAREIT defines FFO as net income (computed in accordance with generally accepted accounting principles (GAAP)), excluding gains (losses) from sales of property, plus real estate depreciation and amortization and after adjustments for
unconsolidated partnerships and joint ventures. The Company calculates FFO in compliance with the NAREIT definition. FFO and FFO per share should not be considered as an alternative to net income, diluted net income per share, cash flow provided by
operating activities, or any other financial and operating performance measure prescribed by GAAP. These measures should only be used in conjunction with GAAP measures.

The following presents the Companys calculations and reconciliations to net income, FFO, diluted FFO and diluted FFO per share for the years ended December 31, 2006, 2005, 2004, 2003, and 2002 (in
thousands, except share and per share data):



|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|----------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | - |  | ---- | ---------- | - |  | - | ---------- | -
|                                                                  |  | 2006 |            |   | 2005 |   |            | 2004 |  |   | 2003       |   |  | 2002 |           
|Net income (loss) applicable to common shareholders               |  | $    | 18,962     |   |      | $ | 11,059     |      |  | $ | (1,138     | ) |  | $    | (18,144    | ) |  | $ | (11,210    | )
|Depreciation                                                      |  |      | 38,909     |   |      |   | 35,356     |      |  |   | 31,806     |   |  |      | 31,907     |   |  |   | 34,199     |  
|Depreciation included in discontinued operations                  |  |      |           |   |      |   |           |      |  |   | 1,564      |   |  |      | 2,636      |   |  |   | 2,936      |  
|Depreciation included in equity in loss of unconsolidated entity  |  |      | 128        |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|(Gain) loss on sale of Hotels included in discontinued operations |  |      | (75        | ) |      |   | (1,501     | )    |  |   | (782       | ) |  |      | 57         |   |  |   | (530       | )
|Minority interest, common                                         |  |      | 222        |   |      |   | 193        |      |  |   | (32        | ) |  |      | (563       | ) |  |   | (379       | )
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Basic FFO                                                         |  | $    | 58,146     |   |      | $ | 45,107     |      |  | $ | 31,418     |   |  | $    | 15,893     |   |  | $ | 25,016     |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Minority interest, preferred (1)                                  |  |      | 2,049      |   |      |   | 4,273      |      |  |   |           |   |  |      |           |   |  |   |           |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Diluted FFO (1)                                                   |  | $    | 60,195     |   |      | $ | 49,380     |      |  | $ | 31,418     |   |  | $    | 15,893     |   |  | $ | 25,016     |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Denominator for diluted earnings per share (2)                    |  |      | 45,611,574 |   |      |   | 42,266,403 |      |  |   | 37,576,641 |   |  |      | 37,357,033 |   |  |   | 35,954,229 |  
|Effect of Dilutive Securities:                                    |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Share Options (2)                                                 |  |      |           |   |      |   |           |      |  |   | 155,283    |   |  |      | 1,135      |   |  |   | 16,719     |  
|Restricted Shares (2)                                             |  |      |           |   |      |   |           |      |  |   | 149,150    |   |  |      | 104,574    |   |  |   | 118,003    |  
|Common Units                                                      |  |      |           |   |      |   | 760,519    |      |  |   | 1,132,237  |   |  |      | 1,167,425  |   |  |   | 1,231,494  |  
|Class B Preferred Units (1)                                       |  |      | 2,347,045  |   |      |   | 3,884,469  |      |  |   |           |   |  |      |           |   |  |   |           |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Denominator for diluted FFO per share                             |  |      | 47,958,619 |   |      |   | 46,911,391 |      |  |   | 39,013,311 |   |  |      | 38,630,167 |   |  |   | 37,320,445 |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  
|Diluted FFO per share (1)                                         |  | $    | 1.26       |   |      | $ | 1.05       |      |  | $ | 0.81       |   |  | $    | 0.41       |   |  | $ | 0.67       |  
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |            |  

---

|(1) | The conversion of the Series A Preferred Shares into common shares and the Class B preferred units into common units or common shares would be anti-dilutive and, therefore, was not
included in the calculation of diluted FFO per share for 2004, 2003, and 2002.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Share options and restricted shares, were included in the denominator for diluted earnings per share for 2006 and 2005 because the effect of these securities was dilutive to net
income per share. Common units were included in the denominator for diluted earnings per share in 2006. Share options and restricted shares were not included in the denominator for diluted earnings per share for 2004, 2003, and 2002 because the
effect of these securities would be anti-dilutive to net loss per share.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations(in thousands, except share, per share data and operating data)
|------- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Introduction

The
following Managements Discussion and Analysis contains forward-looking statements that involve estimates, projections, goals, forecasts, assumptions, risks and uncertainties that could cause actual results or outcomes to differ materially from
those expressed in the forward-looking statements. Please review Risk Factors beginning on page R-1 of this report and CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS above for a discussion of the factors that may impact
any such forward-looking statements made herein. Managements Discussion and Analysis should be read in conjunction with the consolidated financial statements and related notes beginning on page F-1. The notes contain essential information and
the definitions of certain capitalized terms used in this section of the report.

Critical Accounting Policies

The Company discusses below the accounting policies that it believes are critical to an investors understanding of its financial results and
condition, and require management to make complex judgments and/or assessments of risks. Information regarding certain other accounting policies is included in the notes to the Companys financial statements.

Long-Lived Assets.Hotels are depreciated over their estimated useful lives. Useful lives are based on managements estimates of the period
over which the assets will generate revenue.

The Company reviews its hotels on an annual basis for impairment. The Company
also determines on a quarterly basis if any events or changes in business circumstances indicate that the value of the assets on our books may not be fully recoverable. The Company reviewed each of its hotels at December 31, 2006 for impairment
and, based on its estimate of each hotels future undiscounted cash flows, determined that no impairment existed at any hotel. In determining each hotels future undiscounted cash flows, the Company made many assumptions and estimates,
including the following: (1) annual cash flow growth rates for revenues and expenses, (2) holding periods of the hotels, (3) expected remaining useful lives of the hotels, and (4) fair value of the hotel upon disposition, if
appropriate. In the fourth quarter of 2004 the Company recorded a $626 impairment charge on two of the three hotels that were held for sale at December 31, 2004, which was in addition to an impairment charge of $15,200 recorded in 2003 on three
hotels. The impairment charges were based on valuing the hotels at the expected proceeds to be realized upon a sale less closing costs. If the Companys estimate of the future cash flows of one or more of its hotels were to decrease in future
periods, the Company may be required to recognize further impairment charges in those periods and the impairment charges may be significant.

Income Taxes.The Companys TRSs are subject to federal and state income taxes. The TRSs have cumulative future income tax deductions of approximately $5,812 (related primarily to accumulated net operating losses) as of
December 31, 2006 and the gross deferred tax asset associated with these future tax deductions was approximately $2,240. The TRSs have recorded a valuation allowance equal to 100% of the gross deferred tax asset due to the uncertainty of
realizing the benefit of this asset due to the TRSs limited operating history and the prevalent taxable losses incurred by the TRSs since their inception. As of January 1, 2006, the Company restructured its TRSs so that all of its TRSs are
owned by one TRS holding company and will be able to offset taxable income in one of its TRSs with losses of another.

Investments in
unconsolidated entities. The Company considers whether its investment in joint ventures, of which the Company only has one related to its 49% investment in a joint venture that owns the Sheraton hotel in Raleigh, N.C., constitutes a variable
interest entity (VIE) under FASB Interpretation No. 46 (FIN 46) Consolidation of Variable Interest Entities. The Company also considers Emerging Issues Task Force No. 04-5, Determining Whether a General Partner, or
the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. The Company determined that the Sheraton



19



---

##### Table of Contents

Raleigh joint venture is not a VIE because the equity investment is sufficient to finance the activities of the joint venture, the equity investors do not
lack decision making rights, the joint venture equity investors have substantive voting rights, there are no expected losses that are not expected to be absorbed by the equity investors, only the equity investors have rights to receive residual
returns and the managing member is an affiliate of the 51% investor.

Based on this determination, the Company accounts for its investment
in unconsolidated entity in accordance with SOP 78-9 and Accounting Principles Board (APB) Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. The Company uses the equity method to account
for investments when it owns greater than 20% of the equity value or has significant influence over the entity. Investments in which the Company owns 20% or less of the equity value and does not have significant influence would be accounted for
using the cost method. If there is an event or change in circumstance that indicates a loss in the value of an investment, the Companys policy is to record the loss and reduce the value of the investment to its fair value. A loss in value
would be indicated if the Company could not recover the carrying value of the investment or if the investee could not sustain an earnings capacity that would justify the carrying amount of the investment. The Company had one investment in an
unconsolidated entity during the year ended December 31, 2006, and did not recognize an impairment loss on the investment during the year.

Allocation of purchase price for acquisition of properties. The Company allocates the purchase costs of properties to the assets acquired and the liabilities assumed as provided by Statement of Financial Accounting Standard 141,
Business Combination. For each acquisition, the Company assesses the value of the land, building, equipment and any identifiable intangibles based on their estimated fair values. The values determined are based on independent appraisals,
discounted cash flow models and our estimates reflecting the facts and circumstances of each acquisition. In advance of an acquisition, fees and miscellaneous acquisition costs directly identifiable with properties that are being acquired are
capitalized to other assets. Upon the purchase of a property, those costs directly identifiable with that property are reclassified to land, building, and equipment. In the event a property is not acquired or no longer is expected to be acquired,
costs directly related to the foregone acquisition are charged to expense.

Deferred Lease Acquisition Costs. Deferred lease
acquisition costs represent amounts paid to the IH Lessee (as defined in Business-2003-2004 Restructuring Transactions above) in consideration for acquiring 60 Percentage Leases from the IH Lessee and entering into management agreements
with the IH Manager. The $5.2 million was computed based on the estimated future residual cash flows to the IH Lessee from the Percentage Leases, reduced by the economic value of the management agreements entered into with the IH Manager. In the
event of the sale or impairment of any of the related hotels, the Company is required to replace the management contract of the sold hotel with a management contract on a comparable hotel of at least equal value or pay the IH Manager a termination
fees equal to the fair market value of the management agreement. The Company has replaced all management contracts for hotels sold as of December 31, 2006. The net deferred asset is evaluated based on a pool concept and not
associated with any individual hotel, on the basis that (a) the value of the management contracts is protected by termination/substitution provisions, and (b) the replacement of management contracts for sold hotels with new contracts on
other hotels did not result in a substantive exchange. This deferred asset is amortized using the straight-line method of amortization over the 10 year life of the original management agreements. We review the asset on an annual basis for impairment
and when events or changes in business circumstances indicate that the value of the assets may not be fully recoverable. Upon the sale of a hotel, the Company assesses the value of the terminated management contract and the replacement management
contract to determine if there has been a decline in value. The Company reviewed its deferred lease acquisition costs for impairment and has determined that no impairment existed as of December 31, 2006.

Overview

At December 31, 2006, the Company
owned 75 hotels with an aggregate of 9,904 rooms/suites and a 49% interest in one hotel with 355 rooms in an unconsolidated entity in 21 states and Washington, D.C.



20



---

##### Table of Contents

The Companys operating results are dependent on maintaining and improving the occupancy, average
daily rate (ADR) and revenue per available room (RevPAR) of our hotels. Occupancy, ADR and RevPAR results are presented in the following table and show comparable hotels between 2006 and 2005:



|                           |      |                         |        |      |                              |   |        |   |  |      |   
|-------------------------- | ---- | ----------------------- | ------ | ---- | ---------------------------- | - | ------ | - |  | ---- | --
|                           |      | Years endedDecember 31, |        |      | Percentageincrease(decrease) |  
|                           | 2006 |                         |        | 2005 |                              |  
|Portfolio (1):             |      |                         |        |      |                              |   |        |   |  |      |   
|Occupancy                  |      |                         | 74.8   | %    |                              |   | 75.2   | % |  | (0.5 | )%
|ADR                        |      | $                       | 111.54 |      |                              | $ | 103.82 |   |  | 7.4  | % 
|RevPAR                     |      | $                       | 83.45  |      |                              | $ | 78.05  |   |  | 6.9  | % 
|Upscale Extended-Stay (2): |      |                         |        |      |                              |   |        |   |  |      |   
|Occupancy                  |      |                         | 77.7   | %    |                              |   | 78.2   | % |  | (0.6 | )%
|ADR                        |      | $                       | 112.38 |      |                              | $ | 103.84 |   |  | 8.2  | % 
|RevPAR                     |      | $                       | 87.36  |      |                              | $ | 81.18  |   |  | 7.6  | % 
|Upscale (3):               |      |                         |        |      |                              |   |        |   |  |      |   
|Occupancy                  |      |                         | 67.7   | %    |                              |   | 68.5   | % |  | (1.2 | )%
|ADR                        |      | $                       | 135.10 |      |                              | $ | 123.57 |   |  | 9.3  | % 
|RevPAR                     |      | $                       | 91.52  |      |                              | $ | 84.70  |   |  | 8.1  | % 
|Mid-Priced (4):            |      |                         |        |      |                              |   |        |   |  |      |   
|Occupancy                  |      |                         | 65.7   | %    |                              |   | 65.7   | % |  |     | % 
|ADR                        |      | $                       | 100.61 |      |                              | $ | 97.66  |   |  | 3.0  | % 
|RevPAR                     |      | $                       | 66.13  |      |                              | $ | 64.14  |   |  | 3.1  | % 

---

|(1) | Includes 65 hotels, and excludes 10 hotels with a total of 1,956 rooms comprised of (a) three hotels closed for renovation and conversion during part or all of the periods
presented with a total of 566 rooms, and (b) eight hotels acquired in 2006 or 2005 with a total of 1,745 rooms.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes 49 hotels.
|--- | -------------------

|(3) | Includes three hotels, and excludes two hotels closed for renovation and conversion during part or all of the periods presented, and eight hotels acquired in 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes 13 hotels and excludes the Hampton Inn hotel in Louisville, KY that was closed for renovation and conversion and reopened in August 2005 for a portion of
2005.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Results of Operations

The following paragraphs discuss the Companys results of operations.

Comparison of the Year Ended December 31, 2006
(2006) to the Year Ended December 31, 2005 (2005)

Sixty five of the Companys hotels with a total of
7,948 rooms are deemed Comparable Hotels whose operations are reflected in the Statements of Operations for the full twelve months ended December 31, 2006 and 2005. The 11 hotels excluded consist of (a) three hotels with a
total of 566 rooms closed for renovation and conversion during part or all of the periods presented and (b) eight other hotels with a total of 1,745 rooms acquired in 2006 or 2005.

The Company had total revenue for 2006 of $286,713, consisting of $286,021 of hotel operating revenue and $692 of other revenue, compared to total
revenue of $247,181 for 2005, consisting of $246,655 of hotel operating revenue and $526 of other revenue. Total revenue for the Comparable Hotels increased $15,213, or 6.5%, to $250,132, due primarily to an increase in room revenue of $15,661 that
was partially offset by a decrease in telephone revenue of $428 as hotel guests rely more on cell phones.

Room revenue increased $33,742,
or 14.5%, to $266,231 in 2006 from $232,489 for 2005. Room revenue for the Comparable Hotels increased $15,661, or 6.9%, to $242,091 in 2006 from $226,430 in 2005. This



21



---

##### Table of Contents

increase was due to a 6.9% RevPAR increase which was driven mainly by a 7.4% increase in ADR to $111.54. These increases are reflective of industry strength
which is driven by the economic growth in the United States, hotel room demand, and moderate supply growth. As reported by Smith Travel Research in their industry performance reports, industry-wide RevPAR, ADR, and occupancy increased 7.5%, 7.0%,
and 0.5%, respectively, for the year ended December 31, 2006.

In 2006, the Companys hotels in Silicon Valley, CA, Chicago, IL,
and Seattle, WA, had RevPAR growth of 19.3%, 12.3%, and 11.0%, respectively. Silicon Valley continues to benefit from a rebound in the local economy with growth in high technology company workforces and the influx of bio-technology companies to the
region. Additionally, this hotel market had experienced supply contraction since 2001. Chicagos increase in room demand in 2006 was the highest of the top 15 hotel markets in the United States, as determined by Smith Travel Research, with an
increase of 5.8%. In Seattle, Boeings recovery from poor operating performance after September 11, 2001, and the resulting growth of Boeings suppliers in the Seattle area and the continued growth of Microsoft have propelled this
market. The remaining increase of $18,081 in 2006 was due to the hotels acquired in 2006.

Food and beverage revenue increased $4,988 to
$11,242 in 2006 from $6,254 in 2005. Food and beverage revenue for the Comparable Hotels remained relatively constant at $1,308 and $1,311 for 2006 and 2005, respectively. The increase of $4,991 in 2006 was primarily due to the acquisition in 2006
of the Hilton Ontario, CA and Hilton Suites Anaheim, CA, which contributed food and beverage revenue of $1,473, and an increase in revenue of $3,407 at the Westin Governor Morris hotel in Morristown, NJ, which was acquired in May 2005. The Westin
Governor Morris hotel had food and beverage revenue of $8,328 in 2006.

Telephone revenue decreased $308, or 17.5%, to $1,448 in 2006.
Telephone revenue at the Comparable Hotels decreased $428, or 26.8%. Telephone revenue continues to decrease as more and more travelers increasingly use their own cell phones rather than the phones at the Companys hotels. The increase in other
revenue is primarily attributable to the non-comparable hotels.

The Company had hotel operating expenses (excluding amortization of
deferred franchise conversion and lease acquisition costs) for 2006 of $162,859 compared to hotel operating expenses in 2005 of $141,356. Hotel operating expenses for the Comparable Hotels increased $6,643, or 5.1%, to $137,938 in 2006 from $131,295
in 2005. Hotel operating expenses as a percentage of revenue for the Comparable Hotels decreased to 55.1% in 2006 from 55.9% in 2005. This decrease is primarily attributable to the fact that the increase in revenue was driven by an increase in ADR.
Generally, less incremental overhead is required to generate ADR-driven revenue increases as compared to occupancy-driven increases and, therefore, ADR-driven increases more favorably impact income. The remaining increase of $14,860 was due to
hotels acquired in 2006 and throughout 2005. Key items impacting the increase in hotel operating expenses for the Comparable Hotels are explained below:

a. Rooms expense at the Comparable Hotels increased $1,172, or 2.5%, to $48,586 due primarily to wage increases and inflationary cost increases.

b. General and administrative expenses increased $2,146, or 9.9%, to $23,889. Of this increase, $431 is attributable to the collection of insurance
proceeds in 2005 related to an employee theft. Excluding this item, general and administrative expenses increased $1,715, or 7.9%, due primarily to $973 of wage increases, inflationary cost increases and additional expenses for recruiting and
personnel retention.

c. Combined, franchise and marketing fees and advertising and promotion costs at the Comparable Hotels increased
$1,611, or 6.7%, to $25,742 and correlate with the 6.5% increase in total revenue as franchise and marketing fees are based on a percentage of revenue. Advertising and promotions expenses typically correlate to increased revenue as customer
awareness is heightened by increased advertising.



22



---

##### Table of Contents

d. Utilities at the Comparable Hotels increased $876, or 7.9%, to $11,919, primarily due to natural gas
price increases and electricity rate increases due to regulatory changes in various markets.

e. Management fees increased $486, or 6.9%,
directly attributable to the increase in total revenue of 6.5%.

Depreciation, amortization of franchise fees, amortization of loan
origination fees, amortization of deferred franchise conversion fees, amortization of deferred lease acquisition cost, and amortization of unearned compensation increased $4,558 to $43,261 in the aggregate in 2006 from $38,703 in 2005. This increase
is due to a $2,617 increase in depreciation attributable to hotels acquired in 2006 and 2005, a $1,035 increase in unearned compensation primarily related to share based compensation under the Companys executive incentive plan of $829, and the
balance due to share grants to Trustees of the Company.

Interest expense increased $5,113 to $23,930 in 2006 from $18,817 for 2005. The
increase is attributable to $3,254 of additional interest expense on seven new loans totaling $208,700 issued in September and October, 2006 to help fund the acquisition of six hotels in the fourth quarter and $2,371 related to increased borrowings
and an increase in the average interest rate on the Companys line of credit, which were partially offset by lower interest payments on mortgage loans issued prior to 2006 resulting from regular principal payments on those loans. The increased
expense on the line of credit is due to an increase in the weighted average interest rate to 6.58% in 2006 from 4.82% in 2005, and, an increase in average borrowings outstanding on the line of credit of $25,999 to $79,238 in 2006 from $53,239 in
2005.

Property taxes and insurance increased $2,601 in 2006 to $13,865 from $11,264 for 2005. Property taxes and insurance for the
Comparable Hotels increased $1,275 to $12,124 in 2006 from $10,849 in 2005. This increase was primarily due to significantly higher premiums for windstorm and earthquake coverage on policies renewed during the second quarter 2006, partially offset
by refunds from successful property tax appeals of $456. The remaining increase is related to new insurance policies and taxes for hotels acquired in 2006 and 2005,

Corporate general and administrative expenses (excluding amortization of unearned compensation of $1,681 and $647 for 2006 and 2005, respectively) increased $2,077 to $9,774 in 2006 from $7,697 in 2005. This increase
was primarily due to $725 of costs for foregone acquisition and development opportunities, an increase in salaries and benefits of $638 due to an increase in employees to 36 from 24 in 2006 and 2005, respectively, and increased costs associated with
complying with certain Sarbanes-Oxley rules.

Other charges in 2006 of $(446) was comprised of other income of $745 from insurance proceeds
for one hotel which had a substantial number of rooms out of service for an extended period following hurricanes in September 2004, offset by $299 in legal costs associated with exploring a possible sale of the Company. Other charges in 2005 of
$3,053 was comprised of extinguishment of debt costs and personnel cost related to the retirement of the Companys former Chief Financial Officer in the second quarter of 2005.

Minority interest decreased $1,103 in 2006 to $2,271 from $4,466 for 2005. This decrease was primarily due to the redemption for common shares of
3,884,469 preferred partnership units during 2006.

During 2006, the Company realized a gain of $75 on the sale of a land parcel. In 2005,
the Company had losses of $132 related to the results of operations of hotels sold in 2005, in addition to a gain on sale of hotels of $1,501.

Preferred share dividends remained constant at $11,600 in 2006 and 2005.

As a result of the continued strength of the hotel
industry and the Companys acquisitions, net income applicable to common shareholders for 2006 was $18,962, or $0.42 per diluted share, compared with net income applicable to common shareholders of $11,059, or $0.26 per diluted share, for 2005.
This increase was due to the factors discussed previously.



23



---

##### Table of Contents

Comparison of the Year Ended December 31, 2005 (2005) to the Year Ended December 31, 2004
(2004)

Of the Companys 70 owned hotels at December 31, 2005, 61 hotels with a total of 7,396 rooms are deemed
Comparable Hotels whose operations are reflected in the Statements of Operations for the full twelve months ended December 31, 2005 and 2004. The nine hotels excluded consist of (a) four hotels with a total of 799 rooms closed
for renovation and conversion during part or all of the periods presented and (b) five other hotels acquired in 2004 or 2005.

The
Company had total revenue for 2005 of $247,181 consisting of $246,655 of hotel operating revenue and $526 of other revenue compared to total revenue of $205,029 for 2004, consisting of $199,634 of hotel operating revenue, $5,010 of Percentage Lease
revenue, and $385 of other revenue. The increase in hotel operating revenue and decline in Percentage Lease revenue from 2004 to 2005 was due to (1) improved hotel operating performance as discussed below, (2) the completion of the TRS
Transaction and the Wyndham Lease Termination Transaction and (3) hotels acquired in 2005 and 2004.

The TRS Transaction was completed
with respect to 22 of the Comparable Hotels with a total of 2,734 rooms on February 1, 2004 and one Comparable Hotel with 174 rooms on March 1, 2004. The Company terminated the leases held by Wyndham International, Inc. on six of the
Comparable Hotels with a total of 746 rooms on March 1, 2004 (the Wyndham Lease Termination Transaction). The accompanying Statements of Operations reflect Percentage Lease revenue for those hotels for periods prior to
February 1, 2004 and March 1, 2004, respectively, and do not reflect all revenues or any operating expenses for those hotels prior to such dates. The Comparable Hotel results discussed below for 2004 assume that the TRS Transaction and
Wyndham Lease Termination Transaction were completed for these hotels on January 1, 2004.

Room revenue increased 20.9% or $40,229 to
$232,489 in 2005 from $192,260 for 2004. This increase was a result of a 7.15% RevPAR increase at 65 of our hotels (excludes five hotels closed for renovation and conversion during part or all of the periods presented). Room revenue for the
Comparable Hotels increased $14,485, or 7.5%, to $207,784 in 2005 from $193,299 in 2004. This increase was due to a 7.8% RevPAR increase which was driven mainly by a 6.7% increase in ADR.

Food and beverage revenue increased $5,193 to $6,254 in 2005 from $1,061 in 2004. This increase was primarily due to the acquisitions of the full service
Westin Governor Morris hotel in Morristown, N.J. in May, 2005 and the Four Points by Sheraton hotel in Ft. Walton Beach, FL in May, 2004. Food and beverage revenue for the Comparable Hotels decreased $26 to $542 in 2005 from $568 in 2004.

The Company had hotel operating expenses (excluding amortization of deferred franchise conversion and lease acquisition) for 2005 of
$141,356 compared to hotel operating expenses in 2004 of $115,298. Hotel operating expenses for the Comparable Hotels increased $4,368, or 3.8%, to $120,172 in 2005 from $115,804 in 2004. This increase was due primarily to higher occupancies and
increases in payroll related expenses, as well as increased energy costs, repairs and maintenance, franchise and marketing costs. Hotel operating expenses for the Comparable Hotels as a percentage of revenue decreased in 2005 to 57.8% in 2005 from
59.9% in 2004.

Depreciation, amortization of franchise fees, amortization of loan origination fees, amortization of deferred franchise
conversion fees, amortization of deferred lease acquisition cost, and amortization of unearned compensation (Depreciation and Amortization) increased $3,437 in 2005 to $38,703 in the aggregate from $35,319 for 2004. This increase was
primarily due to depreciation on the four hotels acquired in 2005, as well as a full year of depreciation expense for the three hotels acquired in 2004.

Interest expense increased slightly in 2005 to $18,817 from $18,553 in 2004 due to increases in the variable interest rate on our Line of Credit.

Property taxes and insurance in 2005 was $11,264 compared to $11,355 for 2004. Property taxes and insurance for the Comparable Hotels decreased $782 to
$10,135 in 2005 from $10,917 in 2004. This decrease was due primarily to a lower property insurance rate on renewed policies, and successful property tax appeals.



24



---

##### Table of Contents

Corporate general and administrative expenses increased $2,284, to $7,697 in 2005 from $5,413 in 2004.
This increase was due primarily to an increase in salaries, benefits, and recruiting and relocation costs associated with the hiring of new employees, and costs associated with complying with the Sarbanes-Oxley Act of 2002.

Other charges in 2005 increased to $3,053 compared to $875 in 2004. This increase is due to an extinguishment of debt with respect to which we incurred
$2,704 in interest, fees and costs in 2005, and personnel cost related to the retirement of the Companys Chief Financial Officer.

Income from discontinued operations increased from $1,129 in 2004 to $1,369 in 2005. As of December 31, 2005, the Company has no hotels that are classified as held-for-sale.

Issuance costs in 2004 of $4,249 were recognized when the Series A preferred shares were redeemed in January 2004.

Net income applicable to common shareholders for 2005 was $11,059, or $0.26 per diluted share, compared with a net loss applicable to common shareholders
of $1,138 or $(0.03) per diluted share for 2004. This change was due primarily to the factors discussed previously.

Liquidity and Capital Resources

The Companys principal source of liquidity is derived from hotel operations. The Company expects that its cash from hotel
operations during 2007 will not be adequate to meet its liquidity and capital expenditure needs during the year, excluding acquisitions, development, and re-branding projects. The Company currently anticipates a cash shortfall of approximately $10
million in 2007 due to higher than usual capital expenditures resulting from renovation projects deferred from 2006 to 2007. The Company may elect to defer any of its 2007 planned projects at its discretion. The Company currently expects to fund the
cash shortfall as well as any acquisitions, development, or re-branding projects primarily with the Companys current cash on hand and by borrowing on its line of credit or accessing the capital markets, if feasible.

Cash Flow Analysis

Cash and cash equivalents at
December 31, 2006 and 2005 were $10,485 and $11,897 respectively. Net cash provided by operating activities increased from $66,424 in 2005, to $88,451 in 2006. The increase in net cash provided by operating activities was primarily due to an
increase in net income of $8,048 due to improved hotel operations, an increase in depreciation of $3,553, an increase in accounts payable of $6,295, and a decrease in accounts receivable of $1,680. The increase was partially offset by the increase
in prepaid and inventory of $1,832. The increase in net income was primarily due to a 6.9% RevPAR increase at our hotels in 2006 from 2005 and the increased depreciation and accounts payable is a result of the acquisitions made in 2006 and 2005.

Net cash provided by operating activities increased from $61,427 in 2004, to $66,424 in 2005. The increase in net cash provided by
operating activities was primarily the result of an increase in net income to $22,659 in 2005 from $14,600 in 2004, which was partially offset by a decrease in accounts receivable. The increase in net income was primarily due to a 7.15% RevPAR
increase at our hotels in 2005 from 2004.

Net cash used in investing activities was $283,276 for 2006. This was comprised primarily of
(1) investment in hotels of $274,281, primarily (a) $225,062 related to acquisitions of five wholly-owned hotels during the fourth quarter 2006, (b) $18,472 related to the Companys three conversion or development projects, and
(c) $28,641 related to planned capital improvements at our existing hotels, (2) investment in an unconsolidated entity of $4,277 related to our acquisition of a 49% interest in the Sheraton Raleigh, NC, and (3) investment in deferred
acquisition and pre-development cost of $5,757 related to the Companys developments. Please see the discussion under Capital Expenditures below.



25



---

##### Table of Contents

Net cash used in investing activities was $86,182 for 2005. This was comprised primarily of the
acquisition of four hotels for $82,700 and capital expenditures of $27,080 (including $9,588 for conversion and development costs), offset by $20,827 of hotel sales proceeds and a $4,106 change in restricted cash.

Net cash provided by financing activities was $193,413 for 2006, consisting primarily of proceeds from debt issuance and borrowings on the line of credit
of $365,000, proceeds from issuance of shares for options exercised of $7,840, offset by payments on the line of credit and principal amortization of $132,836, distributions paid of $43,863 to common and preferred shareholders, loan origination
costs of $1,674 associated with new loans issued in 2006 and an amendment to the Companys line of credit, and payments of franchise obligation of $1,054. During 2006, the Company issued $75 million of mortgage notes with interest at a rate of
6.03% per annum, $120 million of mortgage notes with interest at a rate of 5.98% per annum and assumed a $13.7 million mortgage note bearing interest at a rate of 5.41% per annum.

Net cash provided by financing activities was $8,817 for 2005, consisting primarily of proceeds from issuance of common shares of $59,594 and borrowings
on the line of credit of $100,000, which were partially offset by payments on the line of credit and principal amortization of $117,439, and distributions paid of $31,722.

Distributions/Dividends

The Company has paid regular quarterly distributions on its common shares
and common units since its inception. Distributions for the 2006 first, second, third, and fourth quarter were $0.15, $0.15, $0.20, and $0.23, respectively, per common share or common unit. Quarterly preferred distributions on each Class B preferred
unit of the partnership (other than those held by the Company) of $0.275 were paid for the first, second, and third quarter of 2006. On November 1, 2006 all Class B preferred units converted to common units. Dividends of $0.50 were paid on each
Series C preferred share for each of the first, second, third, and fourth quarters of 2006. The timing and amount of any future distributions will be determined by the Companys Board of Trustees in its sole discretion based on factors it deems
relevant and no assurance can be given that the current distributions levels will be sustained. Under federal income tax law provisions applicable to REITs, the Company is required to distribute at least 90% of its taxable income to maintain its
REIT status.

In January 2004, the Company completed an offering of 5,800,000 Series C preferred shares. The Series C preferred shares may
be redeemed at the $25.00 liquidation preference at the election of the Company on or after January 20, 2009. The Series C preferred shares have no stated maturity, sinking fund or mandatory redemption and are not convertible into any other
securities of the Company. Each Series C preferred share is entitled to a quarterly dividend of $0.50. The net proceeds from the offering were approximately $140,300 and the Company used approximately $115,700 to redeem all of the Companys
outstanding Series A preferred shares and the balance for general corporate purposes.

Financing

In making future investments in hotels, the Company may incur additional indebtedness. The Company may also incur indebtedness to meet distribution
requirements imposed on a REIT under the Internal Revenue Code, to fund its renovation and upgrade program or to fund any other liquidity needs to the extent that working capital and cash flow from the Companys operations are insufficient to
fund such needs. The interest rate on the Companys $205 million unsecured line of credit was LIBOR plus 115 to 175 basis points, depending on certain financial ratios. At December 31, 2006, the interest rate on the line of credit was
LIBOR plus 140 basis points, or 6.85%. The line of credit matures in September 2008. The actual amount that can be borrowed under the line of credit is subject to borrowing base availability and certain other conditions described in the loan
agreement. At December 31, 2006, the Company (i) had $107,000 of borrowings outstanding under the line of credit and (ii) had available approximately $86.5 million under the line of credit for additional borrowings, net of outstanding
letters of credit of $11.5 million. At December 31, 2006, the Company was in compliance with all financial covenants contained in all of its various loan agreements.



26



---

##### Table of Contents

During the third quarter 2006, the Company amended its unsecured line of credit to increase borrowing
capacity and to extend the maturity date. A summary of the key changes follows:



|                                                   |  |            |                |   |          |   |               |  
|-------------------------------------------------- |  | ---------- | -------------- | - | -------- | - | ------------- | -
|                                                   |  | As Amended |                |   | Original |  
|Total borrowing capacity:                          |  | $          | 205,000        |   |          | $ | 135,000       |  
|Maturity date:                                     |  |            | Sept. 30, 2008 |   |          |   | July 23, 2007 |  
|Applicable margin on indebtedness to implied value |  |            |                |   |          |   |               |  
|a.    < 50% > 45%                                  |  |            | 1.75           | % |          |   | 2.25          | %
|b.    < 45% > 40%                                  |  |            | 1.55           | % |          |   | 2.00          | %
|c.    < 40% > 35%                                  |  |            | 1.40           | % |          |   | 1.625         | %
|d.    < 35% > 25%                                  |  |            | 1.25           | % |          |   | 1.50          | %
|e.    < 25%                                        |  |            | 1.15           | % |          |   | 1.40          | %

The following table summarizes certain information concerning the Companys debt at
December 31, 2006 and 2005:



|                                                     |  |      |           |   |      |   |           |  
|---------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | -
|                                                     |  | 2006 |           |   | 2005 |  
|Investment in Hotel properties                       |  | $    | 1,314,692 |   |      | $ | 1,020,397 |  
|Debt                                                 |  |      | 515,290   |   |      |   | 269,426   |  
|Percentage of debt to investment in Hotel properties |  |      | 39.2      | % |      |   | 26.4      | %
|Percentage of fixed rate debt to total debt          |  |      | 77.3      | % |      |   | 72.5      | %
|Weighted average interest rates on:                  |  |      |           |   |      |   |           |  
|Fixed rate debt                                      |  |      | 6.84      | % |      |   | 7.82      | %
|Variable rate debt                                   |  |      | 6.57      | % |      |   | 5.27      | %
|Total debt                                           |  |      | 6.78      | % |      |   | 7.18      | %
|Number of Hotels properties:                         |  |      |           |   |      |   |           |  
|Encumbered                                           |  |      | 44        |   |      |   | 36        |  
|Unencumbered                                         |  |      | 32        |   |      |   | 34        |  

Future scheduled principal payments, excluding the non-cash portion on one of the Companys
mortgage loans of $1,197, for the Companys debt at December 31, 2006 are as follows:



|           |  |        |        
|---------- |  | ------ | -------
|Year       |  | Amount
|2007       |  | $      | 26,916 
|2008       |  |        | 112,465
|2009       |  |        | 75,119 
|2010       |  |        | 51,797 
|2011       |  |        | 3,555  
|Thereafter |  |        | 244,241
|           |  |        |        
|           |  | $      | 514,093
|           |  |        |        

In the future, the Company may seek to increase or decrease the amount of its credit facilities,
negotiate additional credit facilities, or issue corporate debt instruments, all in compliance with the Companys debt limitation. Any debt incurred or issued by the Company may be secured or unsecured, short-term or long-term, bear a fixed or
variable interest rate and may be subject to such other terms as management or the Board of Trustees of the Company deems prudent. The Company has no interest rate hedging instruments, financial derivatives or forward equity commitments.



27



---

##### Table of Contents

Capital Expenditures

The Company leases all of its hotels to TRSs under separate Percentage Leases (See Business-General above for definition of TRS and Percentage Leases). The Percentage Leases
generally require the Company to make available an amount equal to 4% or 5% of room revenues from the hotels, per month on a cumulative basis, for the periodic replacement or refurbishment of furniture, fixtures and equipment and certain other
capital expenditures at the hotels. Certain of the Companys loans require that the Company make available for such purposes, at the hotels collateralizing those loans, amounts up to 5% of gross revenues from such hotels. The Company intends to
cause the expenditure of amounts in excess of such obligated amounts, if necessary, to comply with the reasonable requirements of any franchise agreement and otherwise to the extent that the Company deems such expenditures to be in the best
interests of the Company.

Management believes that the amounts required to be made available by the Company under the Percentage Leases
will be sufficient to meet most of the routine expenditures for furniture, fixtures and equipment at the hotels. However, in the past, the Company has spent substantially more on capital expenditures than the Percentage Leases require. Management
believed these additional expenditures were necessary to meet competitive pressures from other hotels, many of which are newly constructed. In many cases, the expenditures were also required by franchisors of the hotels. Management believes that for
the foreseeable future the Company will continue to spend substantially more on capital expenditures than it is required to make available to the TRSs under the Percentage Leases or loan agreements. The extent to which the actual expenditures exceed
the amounts required to be made available will vary from year to year, based on a number of factors. Those factors include, for any given year, market and franchisor requirements, the point in the normal recurring upgrade cycle the hotels are at in
that year, and the revenue of the hotels for that year. To the extent that the Company spends more on capital expenditures than is available from the Companys operations, the Company intends to fund capital expenditures with available cash and
borrowings under the line of credit.

Related Party Transactions

The Company has entered into a number of transactions and arrangements that involve conflicts of interest. See Risk FactorsConflicts of Interest and Related Party Transactions beginning on page R-1
and Notes 10, 11, and 12 to the Companys financial statements beginning on page F-1.

Contractual Obligations and Commercial Commitments

The following table summarizes the Companys obligations and commitments to make future minimum payments under contracts, such as
debt and lease agreements, and under contingent commitments:



|                                     |  |      |        |      |   |         |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|------------------------------------ |  | ---- | ------ | ---- | - | ------- |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | -------
|Obligation                           |  | 2007 |        | 2008 |   | 2009    |  | 2010 |        | 2011 |   | Thereafter |  | Total
|Debt                                 |  | $    | 26,984 |      | $ | 112,539 |  | $    | 75,198 |      | $ | 52,772     |  | $     | 3,555  |  | $ | 244,242 |  | $ | 515,290
|Interest on debt                     |  |      | 34,285 |      |   | 30,289  |  |      | 22,667 |      |   | 16,627     |  |       | 15,005 |  |   | 233,965 |  |   | 352,838
|Ground Leases (1)                    |  |      | 567    |      |   | 567     |  |      | 567    |      |   | 567        |  |       | 567    |  |   | 19,187  |  |   | 22,022 
|Construction contracts (2)           |  |      |       |      |   |        |  |      |       |      |   |           |  |       |       |  |   |        |  |   |       
|Franchise obligations (3)            |  |      |       |      |   |        |  |      |       |      |   |           |  |       |       |  |   |        |  |   |       
|Management agreement obligations (4) |  |      |       |      |   |        |  |      |       |      |   |           |  |       |       |  |   |        |  |   |       
|                                     |  |      |        |      |   |         |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Total                                |  | $    | 61,836 |      | $ | 143,395 |  | $    | 98,432 |      | $ | 69,966     |  | $     | 19,127 |  | $ | 497,394 |  | $ | 890,150
|                                     |  |      |        |      |   |         |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        

---

|(1) | The Company has a ground lease with renewal rights to extend the expiration to August 2070 (Westin Morristown, NJ), two fifty-year term ground leases expiring August 2034 (Courtyard
by Marriot Ft. Lauderdale, FL) and May 2035 (Best Western Palm Beach, FL), respectively, and a 98-year term ground lease expiring October 2084 (Hampton Inn Woburn, MA), on the land underlying part or all of four of its hotel properties. Minimum
annual rent payable under these leases is approximately $584 in the aggregate, subject to increase based on increases in the consumer price index.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

|(2) | The Company may enter into construction contracts for development opportunities.
|--- | --------------------------------------------------------------------------------

|(3) | The TRSs have obligations under the franchise licenses for each of its hotels. The TRSs are required to pay the franchisors a variety of fees, including franchise royalty and
marketing fees which are based on fixed percentages of room revenues. The TRSs are also required to pay Marriott the Conversion Fee and potential incentive fee. See BusinessGeneral2003-2004 Restructuring Transactions and
Notes 11 and 12 to the Companys financial statements beginning on page F-1.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | See PropertiesThe Management Agreements with the IH Manager under Item 2 above.
|--- | ----------------------------------------------------------------------------------

Seasonality of Hotel Business

The hotel industry is seasonal in nature. Historically, the
hotels operations have generally reflected higher occupancy rates and ADR during the second and third quarters. To the extent that cash flow for a quarter is insufficient to fund all of the hotel operating expenses and distributions for such
quarter due to seasonal and other factors, the Company may fund quarterly hotel operating expenses and distributions with available cash and borrowings under the Line of Credit.

Inflation

Operators of hotels, including the IH Manager, generally possess the ability to adjust
room rates quickly. However, competitive pressures and other factors have limited and may in the future limit the ability of the IH Manager to raise room rates in response to inflation. There can be no assurance that recent modest inflation levels
will not increase in future years or that the effects of inflation can be offset by raising hotel room rates.

Recently Issued Accounting Pronouncements

In March 2005, FASB Interpretation No. 47 (FIN 47), Accounting for Conditional Asset Retirement Obligations was issued
to clarify that the term conditional asset retirement obligation as used in FASB Statement No. 143 (SFAS 143), Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in
which the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists
about the timing and (or) method of settlement. Thus, the timing and (or) method of settlement may be conditional on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset
retirement obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognized when incurred-generally upon acquisition, construction, or
development and (or) through the normal operation of the asset. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient
information exists. SFAS 143 acknowledges that in some cases, sufficient information may not be available to reasonably estimate the fair value of an asset retirement obligation. FIN 47 also clarifies when an entity would have sufficient information
to reasonably estimate the fair value of an asset retirement obligation. The Company has adopted FIN 47 and determined that it had no impact as of December 31, 2006. The Company will continue to analyze the impact, if any, of FIN 47 on a
regular basis.

In July 2006, The Financial Accounting Standards Board published FASB Interpretation No. 48 ( FIN 48),
Accounting for Uncertainty in Income Taxes, to address the non-comparability in reporting tax assets and liabilities resulting from a lack of specific guidance in FASB Statement No. 109 ( SFAS No. 109 ), Accounting for Income Taxes, on the
uncertainty in income taxes recognized in an enterprises financial statements. Specifically, FIN No. 48 prescribes (a) a consistent recognition threshold and (b) a measurement attribute for the financial statement recognition
and measurement of a tax position taken or expected to be taken in a tax return, and provides related guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 will apply to
fiscal years beginning after December 15, 2006, with



29



---

##### Table of Contents

earlier adoption permitted. The Company will adopt FIN 48 for fiscal periods starting January 1, 2007. The Company is in the process of evaluating the
full impact, if any, of FIN 48; however, the Company does not believe that the effects of FIN 48, if any, will be material to its financial statements.

In September 2006, the Securities and Exchange Commission published Staff Accounting Bulletin No. 108 (SAB 108). The interpretations in this Staff Accounting Bulletin express the staffs views
regarding the process of quantifying financial statement misstatements. The interpretations in this Staff Accounting Bulletin are being issued to address diversity in practice in quantifying financial statement misstatements and the potential under
current practice for the build up of improper amounts on the balance sheet. The Company evaluated SAB 108 and it had no material as of December 31, 2006.

In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections (SFAS 154), which replaces APB No. 20, Accounting
Changes, and Statement of Financial Accounting Standards No. 3, Reporting Changes in Interim Financial Statements. SFAS 154 changes the accounting for and reporting of a change in accounting principle. SFAS 154 requires
retrospective application to prior periods financial statements of voluntary changes in accounting principle and changes required by new accounting standards when the standard does not include specific transition provisions, unless it is
impracticable to do so. SFAS 154 is effective for accounting changes and corrections of errors in fiscal years beginning after December 15, 2005 and will only affect the Companys consolidated financial statements upon adoption of a
voluntary change in accounting principle by the Company.



|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk(in thousands, except statistical, share and per share data)
|-------- | ----------------------------------------------------------------------------------------------------------------------

The Companys primary market risk exposure is to changes in interest rates on its line of credit and other debt. At December 31, 2006, total
outstanding indebtedness was $515,290, of which $107,000 was outstanding on the line of credit. The Companys interest rate risk objectives are to limit the impact of interest rate fluctuations on earnings and cash flows and to lower its
overall borrowing costs. To achieve these objectives, the Company manages its exposure to fluctuations in market interest rates for a portion of its borrowings through the use of fixed rate debt instruments to the extent that reasonably favorable
rates are obtainable with such arrangements. The Company may enter into derivative financial instruments such as interest rate swaps or caps and treasury options or locks to mitigate its interest rate risk on a related financial instrument or to
effectively lock the interest rate on a portion of its variable rate debt. Currently, the Company has no derivative financial instruments. The Company does not enter into derivative or interest rate transactions for speculative purposes.
Approximately 77.3% of the Companys outstanding debt was subject to fixed rates with a weighted average interest rate of 6.84% at December 31, 2006. The Company regularly reviews interest rate exposure on its outstanding borrowings in an
effort to minimize the risk of interest rate fluctuations.

For debt obligations outstanding at December 31, 2006, the following table
presents principal repayments and related weighted average interest rates by expected maturity dates:



|                               |  |      |        |   |      |   |         |      |  |   |        |   |  |      |        |   |             |   |       |       |  |   |           |   |  |   |         |   |  |   |         |    
|------------------------------ |  | ---- | ------ | - | ---- | - | ------- | ---- |  | - | ------ | - |  | ---- | ------ | - | ----------- | - | ----- | ----- |  | - | --------- | - |  | - | ------- | - |  | - | ------- | ---
|                               |  | 2007 |        |   | 2008 |   |         | 2009 |  |   | 2010   |   |  | 2011 |        |   | There-after |   |       | Total |  |   | FairValue |  
|Debt:                          |  |      |        |   |      |   |         |      |  |   |        |   |  |      |        |   |             |   |       |       |  |   |           |   |  |   |         |   |  |   |         |    
|Fixed Rate (2)                 |  | $    | 26,984 |   |      | $ | 5,539   |      |  | $ | 75,198 |   |  | $    | 52,772 |   |             | $ | 3,555 |       |  | $ | 234,422   |   |  | $ | 398,290 |   |  | $ | 408,736 | (1)
|Weighted Average Interest Rate |  |      | 8.14   | % |      |   | 7.84    | %    |  |   | 7.56   | % |  |      | 7.28   | % |             |   | 6.47  | %     |  |   | 6.33      | % |  |   | 6.84    | % |  |   |        |    
|                               |  |      |        |   |      |   |         |     
|Variable Rate (3)              |  |      |       |   |      | $ | 107,000 |      |  |   |       |   |  |      |       |   |             |   |      |       |  | $ | 10,000    |   |  | $ | 117,000 |   |  | $ | 117,000 |    
|Weighted Average Interest Rate |  |      |       |   |      |   | 6.85    | %    |  |   |       |   |  |      |       |   |             |   |      |       |  |   | 3.50      | % |  |   | 6.57    | % |  |   |        |    

---

|(1) | For purposes of disclosure, the Company calculates the fair value of its debt. The Company discounts the difference between the future contractual interest payments
on its debt and the future interest payments it would
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

| | make on its debt calculated using a current market interest rate. In determining the current market interest rate, the Company adds its estimate of a current
market spread to the quoted yields on federal government treasury securities with maturities similar to its debt.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | An increase of one percent in the interest rate on the Companys fixed rate debt would have increased interest expense approximately $3,087 for the year ended December 31,
2006 and would have decreased the fair value of fixed rate debt balance as of December 31, 2006 to $394,643.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | An increase of one percent in the interest rate on the Companys variable rate debt would have increased interest expense approximately $1,170 for the year ended
December 31, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The table incorporates only those exposures that existed as of December 31, 2006 and does not
consider exposures or positions that could arise after that date. As a result, the Companys ultimate realized gain or loss with respect to interest rate fluctuations will depend on the exposures that arise during the future period, prevailing
interest rates, and the Companys hedging strategies at that time. There is inherent rollover risk for borrowings as they mature and are renewed at current market rates. The extent of this risk is not quantifiable or predictable because of the
variability of future interest rates and the Companys financing requirements.

At December 31, 2006, the Companys line of
credit had an outstanding balance of $107,000. The line of credit matures in September 2008. All of the Companys other debt matures in 2007 or thereafter.

Item 8. Financial Statements and Supplementary Data

The information required by this item is included
beginning on page F-1 and in Item 15(a).

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures



|I | Disclosure Controls and Procedures
|- | ----------------------------------

As of the end
of the period covered by this annual report, we carried out an evaluation, under the supervision and with the participation of the Companys management, including our Chief Executive Officer, of the effectiveness of the design and operation of
our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act), and management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by
their nature, can provide only reasonable assurance regarding managements control objectives. You should note that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and we
cannot assure you that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

Based upon the forgoing evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective as of December 31, 2006 to ensure that information required to be disclosed by
the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Security and Exchange Commission and that such information is
accumulated and communicated to our management including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.



|II | Internal Control over Financial Reporting
|-- | -----------------------------------------

MANAGEMENTS REPORT
ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of Innkeepers USA Trust (the Company) is responsible for establishing
and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the



31



---

##### Table of Contents

Securities Exchange Act of 1934. The Companys internal control over financial reporting is a process designed to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with US generally accepted accounting principles (GAAP). Internal control over financial reporting includes those
policies and procedures that:



| |  |  | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and
expenditures of the Company are being made only in accordance with authorization of management and directors of the Company; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on
the consolidated financial statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the
policies or procedures may deteriorate.

Management assessed the effectiveness of the Companys internal control over financial
reporting as of December 31, 2006. Management based this assessment on criteria for effective internal control over financial reporting described in Internal ControlIntegrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. The hotels excluded from our assessment of internal control over financial reporting as of December 31, 2006 because these were acquired by the Company in purchase business combinations during the
fourth quarter of 2006 include KPA RIGG, LLC; KPA RIMV, LLC; KPA HS Anaheim, LLC; KPA HI Ontario, LLC; and Innkeepers Rockville, LLC. Innkeepers Rockville, LLC was acquired in a separate transaction. These entities, that each own one hotel, are
indirect wholly owned subsidiaries and total assets and total revenues of the five hotels represent 22% and 3%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2006. Individually
each of the five hotels represent less than 6% of consolidated total assets at December 31, 2006.

Based on this assessment,
management determined that, as of December 31, 2006, the Company maintained effective internal control over financial reporting.

Our
managements assessment of the effectiveness of the Companys internal control over financial reporting as of December 31, 2006 has been audited by PricewaterhouseCoopers LLP, an independent registered certified public accounting firm, as
stated in their report which appears herein.



|III. | Changes in Internal Control Over Financial Reporting
|---- | ----------------------------------------------------

There have been no changes in the Companys internal control over financial reporting during the quarter ended December 31, 2006 that have materially affected, or are reasonably likely to materially affect, the Companys
internal control over financial reporting.

Item 9B. Other Information

None.



32



---

##### Table of Contents

PART III

Item 10. Directors, Executive Officers and Corporate Governance

Incorporated herein by reference from
Corporate Governance, Proposal OneElection of Trustees, and Executive CompensationExecutive Officers and Ownership of the Companys Common Shares in the Companys definitive proxy
statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 2, 2007.

Item 11. Executive Compensation

Incorporated herein by reference from Executive Compensation
and Compensation of Trustees in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 2, 2007.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

Incorporated herein by reference from Executive CompensationEquity Compensation Plans and Ownership of the Companys Common
Shares in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 2, 2007.

Item 13. Certain Relationships and Related Transactions, and Director Independence

Incorporated herein by
reference from Certain Relationships and Related Party Transactions and Corporate Governance in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to
its Annual Meeting of Shareholders to be held on May 2, 2007.

Item 14. Principal Accountant Fees and Services

Incorporated herein by reference from Relationship
with Independent AccountantsAudit Fees in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 2, 2007.



33



---

##### Table of Contents

PART IV

Item 15. Exhibits, Financial Statements, and Schedules

(a) Financial Statements and Schedules



|                                                                                                    |  |     
|--------------------------------------------------------------------------------------------------- |  | ----
|Report of Independent Registered Certified Public Accounting Firm                                   |  | F-2 
|Consolidated Balance Sheets at December 31, 2006 and 2005                                           |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2006, 2005 and 2004          |  | F-5 
|Consolidated Statements of Shareholders Equity for the years ended December 31, 2006, 2005and 2004 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004          |  | F-7 
|Notes to Consolidated Financial Statements                                                          |  | F-8 
|Schedule 3Real Estate and Accumulated Depreciation at December 31, 2006                            |  | F-27

All other schedules are omitted since the required information is not present or is not present in
amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.

(b) Exhibits. The exhibits required by Item 601 of Regulation S-K are listed below. Management contracts or compensatory plans are filed as Exhibits 10.3  10.5, 10.6(a)  10.6(f) and 10.46
 10.55.



|               |  |                                                                                                                                                                                                                                                                                                              
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                      
|3.1(a)         |  | Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-3, filed December 15, 2003, and incorporated
herein by reference).                                                                                            
|               | 
|3.1(b)         |  | Form of Articles Supplementary to the Declaration of Trust of Innkeepers USA Trust (incorporated by reference to Exhibit 4.2 to the Companys Registration Statement on Form 8-A filed with
the Commission on December 17, 2003).                                                                            
|               | 
|3.1(c)         |  | Amendment to Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 3.1(A) to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2006, filed on
August 9, 2006, and incorporated herein by reference).                                                       
|               | 
|3.2            |  | Amended and Restated Bylaws of the Registrant (previously filed as Exhibit 4.3 to the Companys Registration Statement on Form S-3, filed December 15, 2003, and incorporated herein by
reference).                                                                                                          
|               | 
|4.1(a)         |  | Form of Common Share Certificate (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                    
|               | 
|4.1(b)         |  | Form of Preferred Share Certificate for 8.0% Series C Preferred Shares (previously filed as Exhibit 4.1 to the Companys Current Report on Form 8-K filed January 21, 2004, and incorporated
herein by reference).                                                                                           
|               | 
|10.1(a)        |  | Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership (previously filed as Exhibit 10.1-A to the Companys Annual Report on Form 10-K for the
year ended December 31, 1996, and incorporated herein by reference).                                              
|               | 
|10.1(b)        |  | First Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 1, 1997 (previously filed as Exhibit 10.1(b) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).



34



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                   
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                           
|10.1(c)        |  | Second Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 23, 1997 (previously filed as Exhibit 10.1(c) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).   
|               | 
|10.1(d)        |  | Third Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of March 1, 1998 (previously filed as Exhibit 10.1(d) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).    
|               | 
|10.1(e)        |  | Fourth Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of January 20, 2004 (previously filed as Exhibit 10.1(e) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).
|               | 
|10.2           |  | Form of Percentage Lease (previously filed as Exhibit 10.11 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                               
|               | 
|10.3           |  | Innkeepers USA Trust 1994 Share Incentive Plan (previously filed as Exhibit 10.5 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2006, filed May 10, 2006, and
incorporated herein by reference).                                                                                  
|               | 
|10.4           |  | Innkeepers USA Trust Non-Employee Trustees Share Option Plan (previously filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 13, 1997, and
incorporated herein by reference).                                                                                          
|               | 
|10.5           |  | Innkeepers USA Trust 2006 Trustee Share Incentive Plan (previously filed as Exhibit 10.6 to the Quarterly Report on Form 10-Q for the quarter ended March 31, 2006, filed on May 10, 2006, and
incorporated by reference herein).                                                                                 
|               | 
|10.6(a)        |  | Employment Agreement of Jeffrey H. Fisher dated as of June 1, 2005 (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K/A filed on November 2, 2005, and
incorporated herein by reference).                                                                                              
|               | 
|10.6(b)        |  | Performance Share Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.3 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                  
|               | 
|10.6(c)        |  | Incentive Award and Cash Bonus Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.5 to the Companys Current Report
on Form 8-K/Afiled on November 2, 2005, and incorporated herein by reference).                                      
|               | 
|10.6(d)        |  | Amended and Restated Severance Agreement between Innkeepers USA Trust and Dennis M. Craven, dated as of January 1, 2006 (previously filed as Exhibit 10.6 to the Companys Quarterly Report
on Form 10-Q for the quarter ended September 30, 2006 filed March 31, 2006, and incorporated herein by reference).    
|               | 
|10.6(e)        |  | Employment Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K/A filed on
November 2, 2005, and incorporated herein by reference).                                                                  
|               | 
|10.6(f)        |  | Performance Share Award Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K/A
filed on November 2, 2005, and incorporated herein by reference).                                                     



35



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|10.7           |  | Form of Non-Compete Agreement between Innkeepers USA Trust and Jeffrey H. Fisher dated as of December 1, 2003 (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K
filed on August 12, 2003, and incorporated herein by reference).                                                                                                                                                                                                                    
|               | 
|10.8           |  | Consolidated Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for certain Hotels (previously filed as Exhibit 10.5 to the Companys
registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).                                                                                                                                                                                
|               | 
|10.9           |  | Credit Agreement, dated as of July 24, 2004, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia Bank, National Association,
PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.10 to the Companys Current Report on Form 8-K filed July 28, 2004, and incorporated herein by reference).                                                                       
|               | 
|10.10          |  | Loan agreement, dated as of September 24, 1999, among Bank of America, N.A., as lender, and Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit
10.18 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                                                   
|               | 
|10.11          |  | Promissory Note, dated September 24, 1999, from Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit 10.19 to the Companys Current Report on
Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                                                                                               
|               | 
|10.12          |  | Promissory Note, dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers Residence Arlington (TX), L.P., Innkeepers Residence
Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.20 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                   
|               | 
|10.13          |  | Form of Deed of Trust for the loan evidenced by the Promissory Note dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers
Residence Arlington (TX), L.P., Innkeepers Residence Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.19 to the Companys Current Report on Form 8-K filed March 9, 2001, and
incorporated herein by reference).
|               | 
|10.14          |  | Loan Agreement, dated as of October 6, 1995, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership II, L.P., as borrower (previously filed as Exhibit 10.22 to
the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                        
|               | 
|10.15          |  | Promissory Note, dated as of October 6, 1995, from Innkeepers Financing Partnership II, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.23 to the Companys Annual
Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                                                    
|               | 
|10.16          |  | Assumption and Release Agreement, dated as of November 1, 1996, between Innkeepers Residence Sili II, L.P. and Massachusetts Mutual Life Insurance Company (previously filed as Exhibit 10.24 to
the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                          
|               | 
|10.17          |  | Deed of Trust and Security Agreement and Fixture Filing, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life
Insurance Company (previously filed as Exhibit 10.25 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                



36



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|10.18          |  | Promissory Note, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life Insurance Company (previously filed as
Exhibit 10.26 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                                               
|               | 
|10.19          |  | Loan Agreement, dated as of March 5, 1997, between Nomura Asset Capital Corporation, as lender, and Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P.,
Innkeepers Residence Sili I, L.P. and Innkeepers Financing Partnership III, L.P., as borrowers (previously filed as Exhibit 10.27 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                                                                    
|               | 
|10.20          |  | Promissory Note, dated as of March 5, 1997, by Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P., Innkeepers Residence Sili I, L.P. and Innkeepers Financing
Partnership III, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.28 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                   
|               | 
|10.21          |  | Loan Agreement, dated as of February 19, 1998, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers
Westchester, L.P. and Innkeepers Summerfield General II, L.P., as borrowers (previously filed as Exhibit 10.29 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                                                                                     
|               | 
|10.22          |  | Promissory Note, dated as of February 19, 1998, by Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers Westchester, L.P., and Innkeepers Summerfield General II,
L.P., to Nomura Asset Capital Corporation (previously filed as Exhibit 10.30 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                  
|               | 
|10.23          |  | First Amendment to Credit Agreement, dated as of September 27, 2006, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia
Bank, National Association, PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and
incorporated herein by reference).                                       
|               | 
|10.24          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from RLJ Anaheim Suites Hotel, L.P. and RLJ Anaheim Suites Hotel Lessee, L.P. to
Commonwealth Land Title Insurance Company, as Trustee for the benefit of GMAC Commercial Mortgage Bank, dated June 14, 2005 (previously filed as Exhibit 10.8 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30,
2006, filed November 8, 2006, and incorporated herein by reference).
|               | 
|10.25          |  | Deed of Trust Note, dated June 14, 2005, by RLJ Anaheim Suites Hotel, L.P., in favor of GMAC Commercial Mortgage Bank (previously filed as Exhibit 10.10 to the Companys Quarterly Report on
Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                       
|               | 
|10.26          |  | Loan Assumption and Modification Agreement, dated as of October 4, 2006, among KPA HS Anaheim LLC, KPA Anaheim Lessee LLC, RLJ Anaheim Suites Hotel, L.P., RLJ Anaheim Suites Hotel Lessee, L.P.
and Wells Fargo Bank, N.A. (previously filed as Exhibit 10.9 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                  



37



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                               
|10.27          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA RIMV LLC and KPA RIMV Lessee LLC to Chicago Title Insurance Company as
Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.11 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by
reference).            
|               | 
|10.28          |  | Deed of Trust Note, dated October 4, 2006, by KPA RIMV LLC in favor of Capmark Bank (previously filed as Exhibit 10.12 to the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                        
|               | 
|10.29          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA RIGG LLC and KPA RIGG Lessee LLC to Chicago Title Insurance Company as
Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.13 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by
reference).            
|               | 
|10.30          |  | Deed of Trust Note, dated October 4, 2006, by KPA RIGG LLC in favor of Capmark Bank (previously filed as Exhibit 10.14 to the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                        
|               | 
|10.31          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA HI Ontario LLC and KPA HI Ontario Lessee LLC to Chicago Title Insurance
Company as Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.15 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated
herein by reference).
|               | 
|10.32          |  | Deed of Trust Note, dated October 4, 2006, by KPA HI Ontario LLC in favor of Capmark Bank (previously filed as Exhibit 10.16 to the Companys Quarterly Report on Form 10-Q for the quarter
ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                  
|               | 
|10.33          |  | Loan Agreement, dated as of September 21, 2006, between, KPA Washington DC DT LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.17 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                 
|               | 
|10.34          |  | Promissory Note, dated September 21, 2006, by KPA Washington DC DT LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.18 to the Companys Quarterly Report
on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                    
|               | 
|10.35          |  | Loan Agreement, dated as of September 21, 2006, between, KPA Tysons Corner RI LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.19 to the Companys
Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                
|               | 
|10.36          |  | Promissory Note, dated September 21, 2006, by KPA Tysons Corner RI LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.20 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                   
|               | 
|10.37          |  | Loan Agreement, dated as of September 21, 2006, between, KPA San Antonio HS LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.21 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                   



38



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                              
|10.38          |  | Promissory Note, dated September 21, 2006, by KPA San Antonio HS LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.18 to the Companys Quarterly Report on
Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                     
|               | 
|10.39          |  | Master Lease Assignment Agreement, dated as of August 8, 2003, by and among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Innkeepers Hospitality, Inc., Innkeepers Hospitality
Management, Inc., and various affiliates thereof (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein)).                                                                             
|               | 
|10.40          |  | Form of Hotel Management Agreement between KPA Leaseco, Inc. and Innkeepers Hospitality Management, Inc. (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K filed
August 12, 2003, and incorporated by reference herein).                                                                                                                                                                                                                 
|               | 
|10.41          |  | Form of Pooling and Cumulation Agreement by and among KPA Leaseco, Inc., KPA Leaseco II, Inc., KPA Leaseco III, Inc., KPA Leaseco IV, Inc., KPA Leaseco V, Inc. and Innkeepers Hospitality
Management, Inc. (previously filed as Exhibit 10.3 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein).                                                                                                              
|               | 
|10.42          |  | Omnibus Agreement for a 17-Hotel conversion, between Residence Inn by Marriott, Inc., TownePlace Management Corporation, affiliates of Marriott International, Inc., Innkeepers USA Trust and
several of its subsidiaries and Innkeepers Hospitality, Inc. and several of its affiliates (previously filed as Exhibit 10.31 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, and incorporated by reference
herein).              
|               | 
|10.43          |  | Lease Termination Agreement, dated as of February 27, 2004, among Summerfield KPA Lessee, L.P., Summerfield Hotel Leasing Company, L.P., Patriot American Hospitality Partnership, Innkeepers
Summerfield General, L.P., Innkeepers Summerfield General II, L.P. and Innkeepers Sunrise Tinton Falls, L.P (previously filed as Exhibit 10.35 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated
herein by reference).
|               | 
|10.44          |  | Form of Summerfield Suites by Wyndham Franchise Agreement to be applicable to Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont, CA
(previously filed as Exhibit 10.36 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                       
|               | 
|10.45          |  | First Amendment to Summerfield Suites by Wyndham Franchise Agreements for Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont, CA
(previously filed as Exhibit 10.37 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                           
|               | 
|10.46          |  | Indemnification Agreement between Innkeepers USA Trust and Dennis M. Craven, dated July 20, 2005 (previously filed as Exhibit 1 to the Companys Quarterly Report on Form 10-Q for the
quarter ended March 31, 2006, filed May 10, 2006, and incorporated herein by reference).                                                                                                                                                                                      
|               | 
|10.47          |  | Indemnification Agreement between Innkeepers USA Trust and Mark Murphy, dated October 12, 2004 (previously filed as Exhibit 10.39 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                           
|               | 
|10.48          |  | Indemnification Agreement between Innkeepers USA Trust and Miles Berger, dated October 12, 2004 (previously filed as Exhibit 10.40 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                          
|               | 
|10.49          |  | Indemnification Agreement between Innkeepers USA Trust and Thomas J. Crocker, dated October 12, 2004 (previously filed as Exhibit 10.41 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                     



39



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                     
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                             
|10.50          |  | Indemnification Agreement between Innkeepers USA Trust and Jack P. DeBoer, dated October 12, 2004 (previously filed as Exhibit 10.42 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.51          |  | Indemnification Agreement between Innkeepers USA Trust and Randall L. Churchey, dated October 12, 2004 (previously filed as Exhibit 10.43 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                  
|               | 
|10.52          |  | Indemnification Agreement between Innkeepers USA Trust and C. Gerald Goldsmith, dated October 12, 2004 (previously filed as Exhibit 10.44 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                  
|               | 
|10.53          |  | Indemnification Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated October 12, 2004 (previously filed as Exhibit 10.45 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                    
|               | 
|10.54          |  | Indemnification Agreement between Innkeepers USA Trust and Rolf E. Ruhfus, dated October 12, 2004 (previously filed as Exhibit 10.46 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.55          |  | Indemnification Agreement between Innkeepers USA Trust and Joel F. Zemans, dated October 12, 2004 (previously filed as Exhibit 10.47 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.56          |  | Sales Agreement, dated as of January 12, 2005, between Innkeepers USA Limited Partnership and Brinson Patrick Securities Corporation. (previously filed as Exhibit 1.1 to the Companys
current report of Form 8-K filed on January 19, 2005, and incorporated by reference herein).
|               | 
|21.1           |  | List of Subsidiaries of the Registrant.*                                                                                                                                                                                                                                            
|               | 
|23.1           |  | Consent of PricewaterhouseCoopers LLP*                                                                                                                                                                                                                                              
|               | 
|31.1           |  | CEO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|               | 
|31.2           |  | CFO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|               | 
|32.1           |  | CEO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       
|               | 
|32.2           |  | CFO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       

---

|* | Filed Herewith
|- | --------------



40



---

##### Table of Contents

Index to Financial Statement
s



|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|Report of Independent Registered Certified Public Accounting Firm                                    |  | F-2 
|Consolidated Balance Sheets at December 31, 2006 and 2005                                            |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2006, 2005 and 2004           |  | F-5 
|Consolidated Statements of Shareholders Equity for the years ended December 31, 2006, 2005 and 2004 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004           |  | F-7 
|Notes to Consolidated Financial Statements                                                           |  | F-8 
|                                                                                                     | 
|Financial Statement Schedule                                                                         |  |     
|Schedule 3Real Estate and Accumulated Depreciation at December 31, 2006                             |  | F-27



F-1



---

##### Table of Contents

Report of Independent Registered Certified Public Accounting Firm

To the Board of Trustees and Shareholders of

Innkeepers USA Trust:

We have completed integrated audits of
Innkeepers USA Trusts consolidated financial statements and of its internal control over financial reporting as of December 31, 2006, in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our
opinions, based on our audits, are presented below.

Consolidated financial statements and financial statement schedule

In our opinion, the consolidated financial statements listed in the accompanying index present
fairly, in all material respects, the financial position of Innkeepers USA Trust and its subsidiaries at December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended
December 31, 2006 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material
respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our
responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

As discussed in Note 10 to the consolidated financial statements, the Company
changed the manner in which it accounts for share-based compensation in 2006.

Internal control over financial reporting

Also, in our opinion, managements assessment, included in Managements Report on Internal Control Over Financial Reporting appearing under
Item 9A, that the Company maintained effective internal control over financial reporting as of December 31, 2006 based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those criteria. Furthermore, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting
as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the COSO. The Companys management is responsible for maintaining effective internal control over financial reporting and
for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on managements assessment and on the effectiveness of the Companys internal control over financial
reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal
control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We
believe that our audit provides a reasonable basis for our opinions.

A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys
internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail,



F-2



---

##### Table of Contents

accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are
recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management
and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial
statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

As described in Managements Report on Internal Control Over Financial Reporting, management has excluded Innkeepers Rockville, LLC,
KPA HI Ontario, LLC, KPA Rigg LLC, KPA RIMV LLC, and KPA HS Anaheim LLC from its assessment of internal control over financial reporting as of December 31, 2006 because they were acquired by the Company in purchase business combinations during
2006. We have also excluded these entities from our audit of internal control over financial reporting. These entities are indirect wholly-owned subsidiaries whose total assets and total revenues represent 22% and 3%, respectively, of the related
consolidated financial statement amounts as of and for the year ended December 31, 2006.



|                                                                 
|-----------------------------------------------------------------
|                                                                 
|                                                                 
|/s/ PricewaterhouseCoopers LLP                                   
|PricewaterhouseCoopers LLP Fort Lauderdale,
Florida March 1, 2007



F-3



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Balance Sheets

December 31, 2006 and 2005

(in thousands, except share and per share
data)



|                                                                                                                 |  |      |           |   |      |   |           |  
|---------------------------------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | -
|                                                                                                                 |  | 2006 |           |   | 2005 |  
|ASSETS                                                                                                           |  |      |           |   |      |   |           |  
|Investment in hotels:                                                                                            |  |      |           |   |      |   |           |  
|Land and improvements                                                                                            |  | $    | 183,132   |   |      | $ | 150,375   |  
|Buildings and improvements                                                                                       |  |      | 963,997   |   |      |   | 754,131   |  
|Furniture and equipment                                                                                          |  |      | 125,030   |   |      |   | 106,944   |  
|Renovations in process                                                                                           |  |      | 33,845    |   |      |   | 4,534     |  
|Hotels under development                                                                                         |  |      | 8,688     |   |      |   | 4,413     |  
|                                                                                                                 |  |      |           |   |      |   |           |  
|                                                                                                                 |  |      | 1,314,692 |   |      |   | 1,020,397 |  
|Accumulated depreciation                                                                                         |  |      | (265,453  | ) |      |   | (230,139  | )
|                                                                                                                 |  |      |           |   |      |   |           |  
|Net investment in hotels                                                                                         |  |      | 1,049,239 |   |      |   | 790,258   |  
|                                                                                                                 |  |     
|Cash and cash equivalents                                                                                        |  |      | 10,485    |   |      |   | 11,897    |  
|Restricted cash and cash equivalents                                                                             |  |      | 7,064     |   |      |   | 6,675     |  
|Investment in unconsolidated entity                                                                              |  |      | 4,132     |   |      |   |          |  
|Accounts receivable, net                                                                                         |  |      | 5,991     |   |      |   | 6,124     |  
|Prepaid expenses                                                                                                 |  |      | 4,249     |   |      |   | 2,478     |  
|Deferred and other                                                                                               |  |      | 20,846    |   |      |   | 19,546    |  
|                                                                                                                 |  |      |           |   |      |   |           |  
|Total assets                                                                                                     |  | $    | 1,102,006 |   |      | $ | 836,978   |  
|                                                                                                                 |  |      |           |   |      |   |           |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                             |  |      |           |   |      |   |           |  
|Debt                                                                                                             |  | $    | 515,290   |   |      | $ | 269,426   |  
|Accounts payable and accrued expenses                                                                            |  |      | 26,987    |   |      |   | 15,956    |  
|Payable to manager                                                                                               |  |      | 176       |   |      |   | 236       |  
|Franchise conversion fee obligations                                                                             |  |      | 9,660     |   |      |   | 10,714    |  
|Distributions payable                                                                                            |  |      | 13,110    |   |      |   | 9,645     |  
|                                                                                                                 |  |      |           |   |      |   |           |  
|Total liabilities                                                                                                |  |      | 565,223   |   |      |   | 305,977   |  
|Minority interest in Partnership                                                                                 |  |      | 19,112    |   |      |   | 47,982    |  
|                                                                                                                 |  |     
|Shareholders equity:                                                                                            |  |      |           |   |      |   |           |  
|Class C preferred shares, $0.01 par value, 20,000,000 shares authorized, 5,800,000 shares issued and outstanding |  |      | 145,000   |   |      |   | 145,000   |  
|Common shares, $0.01 par value, 100,000,000 shares authorized, 45,732,800 and 42,939,086 issued and outstanding  |  |      | 457       |   |      |   | 429       |  
|Additional paid-in capital                                                                                       |  |      | 507,384   |   |      |   | 460,873   |  
|Unearned compensation                                                                                            |  |      |          |   |      |   | (1,939    | )
|Distributions in excess of earnings                                                                              |  |      | (135,170  | ) |      |   | (121,344  | )
|                                                                                                                 |  |      |           |   |      |   |           |  
|Total shareholders equity                                                                                       |  |      | 517,671   |   |      |   | 483,019   |  
|                                                                                                                 |  |      |           |   |      |   |           |  
|Total liabilities and shareholders equity                                                                       |  | $    | 1,102,006 |   |      | $ | 836,978   |  
|                                                                                                                 |  |      |           |   |      |   |           |  

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



F-4



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Operations

for the years ended December 31, 2006, 2005 and 2004

(in thousands, except share and per share data)



|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|--------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                            |  | 2006 |            |   | 2005 |   |            | 2004 | 
|Revenue:                                                                    |  |      |            |   |      |   |            |      |  |   |            |  
|Hotel operating                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Rooms                                                                       |  | $    | 266,231    |   |      | $ | 232,489    |      |  | $ | 192,260    |  
|Food and beverage                                                           |  |      | 11,242     |   |      |   | 6,254      |      |  |   | 1,061      |  
|Telephone                                                                   |  |      | 1,448      |   |      |   | 1,756      |      |  |   | 1,769      |  
|Other                                                                       |  |      | 7,100      |   |      |   | 6,156      |      |  |   | 4,544      |  
|Percentage rent                                                             |  |      |           |   |      |   |           |      |  |   | 5,010      |  
|Other                                                                       |  |      | 692        |   |      |   | 526        |      |  |   | 385        |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Total revenue                                                               |  |      | 286,713    |   |      |   | 247,181    |      |  |   | 205,029    |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Expenses:                                                                   |  |      |            |   |      |   |            |      |  |   |            |  
|Hotel operating                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Rooms                                                                       |  |      | 54,016     |   |      |   | 49,382     |      |  |   | 43,253     |  
|Food and beverage                                                           |  |      | 8,430      |   |      |   | 4,947      |      |  |   | 1,020      |  
|Telephone                                                                   |  |      | 3,159      |   |      |   | 2,938      |      |  |   | 2,571      |  
|Other                                                                       |  |      | 3,214      |   |      |   | 2,643      |      |  |   | 2,036      |  
|General and administrative                                                  |  |      | 28,365     |   |      |   | 23,797     |      |  |   | 18,509     |  
|Franchise and marketing fees                                                |  |      | 18,115     |   |      |   | 16,210     |      |  |   | 13,305     |  
|Amortization of deferred franchise conversion                               |  |      | 1,169      |   |      |   | 1,240      |      |  |   | 1,047      |  
|Advertising and promotions                                                  |  |      | 9,933      |   |      |   | 8,323      |      |  |   | 6,618      |  
|Utilities                                                                   |  |      | 13,548     |   |      |   | 11,610     |      |  |   | 9,290      |  
|Repairs and maintenance                                                     |  |      | 13,778     |   |      |   | 12,584     |      |  |   | 10,771     |  
|Management fees                                                             |  |      | 8,596      |   |      |   | 7,381      |      |  |   | 6,382      |  
|Amortization of deferred lease acquisition                                  |  |      | 523        |   |      |   | 523        |      |  |   | 512        |  
|Insurance                                                                   |  |      | 1,705      |   |      |   | 1,541      |      |  |   | 1,543      |  
|Corporate                                                                   |  |      |            |   |      |   |            |      |  |   |            |  
|Depreciation                                                                |  |      | 38,909     |   |      |   | 35,356     |      |  |   | 31,806     |  
|Amortization of franchise fees                                              |  |      | 92         |   |      |   | 68         |      |  |   | 53         |  
|Ground rent                                                                 |  |      | 567        |   |      |   | 535        |      |  |   | 505        |  
|Interest                                                                    |  |      | 23,930     |   |      |   | 18,817     |      |  |   | 18,553     |  
|Amortization of loan origination fees                                       |  |      | 887        |   |      |   | 870        |      |  |   | 953        |  
|Property taxes and insurance                                                |  |      | 13,865     |   |      |   | 11,264     |      |  |   | 11,355     |  
|General and administrative                                                  |  |      | 11,455     |   |      |   | 8,343      |      |  |   | 6,361      |  
|Other charges                                                               |  |      | (446       | ) |      |   | 3,053      |      |  |   | 875        |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Total expenses                                                              |  |      | 253,810    |   |      |   | 221,425    |      |  |   | 187,318    |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Income before minority interest and equity in loss of unconsolidated entity |  |      | 32,903     |   |      |   | 25,756     |      |  |   | 17,711     |  
|Minority interest, common                                                   |  |      | (222       | ) |      |   | (193       | )    |  |   | 32         |  
|Minority interest, preferred                                                |  |      | (2,049     | ) |      |   | (4,273     | )    |  |   | (4,272     | )
|Equity in loss of unconsolidated entity                                     |  |      | (145       | ) |      |   |           |      |  |   |           |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Income from continuing operations                                           |  |      | 30,487     |   |      |   | 21,290     |      |  |   | 13,471     |  
|Income (loss) from discontinued operations                                  |  |      |           |   |      |   | (132       | )    |  |   | 347        |  
|Gain on sale of assets from discontinued operations                         |  |      | 75         |   |      |   | 1,501      |      |  |   | 782        |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Net income                                                                  |  |      | 30,562     |   |      |   | 22,659     |      |  |   | 14,600     |  
|Series A Preferred share issuance costs                                     |  |      |           |   |      |   |           |      |  |   | (4,249     | )
|Preferred share dividends                                                   |  |      | (11,600    | ) |      |   | (11,600    | )    |  |   | (11,489    | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss) applicable to common shareholders                         |  | $    | 18,962     |   |      | $ | 11,059     |      |  | $ | (1,138     | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Earnings (loss) per share data:                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Basiccontinuing operations                                                 |  | $    | 0.43       |   |      | $ | 0.23       |      |  | $ | (0.06      | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Basic                                                                       |  | $    | 0.43       |   |      | $ | 0.26       |      |  | $ | (0.03      | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Basicweighted average shares                                               |  |      | 44,211,475 |   |      |   | 41,962,899 |      |  |   | 37,576,641 |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Dilutedcontinuing operations                                               |  | $    | 0.42       |   |      | $ | 0.23       |      |  | $ | (0.06      | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted                                                                     |  | $    | 0.42       |   |      | $ | 0.26       |      |  | $ | (0.03      | )
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  
|Dilutedweighted average shares                                             |  |      | 45,611,574 |   |      |   | 42,266,403 |      |  |   | 37,576,641 |  
|                                                                            |  |      |            |   |      |   |            |      |  |   |            |  

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



F-5



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Shareholders Equity

for the years ended December 31, 2006, 2005 and 2004

(in thousands, except share and per share data)



|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|-------------------------------------------------- |  | ---------------- | - |  | --------------- | -------- | ------------------------ | ------ | ---------- | -------------------- | -------- | - | --------------------------------- |  | - | ------------------------ | - |  | - | ------ | - |  | - | -------- | - |  | - | -------- | -
|                                                   |  | Preferred Shares |   |  | Common Shares   |          | AdditionalPaid-inCapital |        |            | UnearnedCompensation |          |   | Distributionsin Excess ofEarnings |  |   | TotalShareholdersEquity |  
|                                                   |  | Shares           |   |  | RedemptionValue |          |                          | Shares |            |                      | ParValue |   |                                   |  |  
|Balance at December 31, 2003                       |  | 4,630,000        |   |  | $               | 115,750  |                          |        | 37,563,499 |                      |          | $ | 376                               |  | $ | 393,349                  |   |  | $ | (897   | ) |  | $ | (104,720 | ) |  | $ | 403,858  |  
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |                          |        | 58,437     |                      |          |   | 1                                 |  |   | 498                      |   |  |   | (499   | ) |  |   |         |   |  |   |         |  
|Redemption of Series A preferred shares            |  | (4,628,860       | ) |  |                 | (115,722 | )                        |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | (115,722 | )
|Conversion of Series A preferred shares            |  | (1,140           | ) |  |                 | (28      | )                        |        | 1,140      |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | (28      | )
|Issuance of Series C preferred shares              |  | 5,800,000        |   |  |                 | 145,000  |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | 145,000  |  
|Amortization of unearned compensation              |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   | 948    |   |  |   |         |   |  |   | 948      |  
|Minority Interest Allocation                       |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (98                      | ) |  |   |       |   |  |   |         |   |  |   | (98      | )
|Shelf registration statement costs                 |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (12                      | ) |  |   |       |   |  |   |         |   |  |   | (12      | )
|Exercise of employee share and trustee options     |  |                 |   |  |                 |         |                          |        | 293,500    |                      |          |   | 2                                 |  |   | 2,930                    |   |  |   |       |   |  |   |         |   |  |   | 2,932    |  
|Series C Preferred share offering costs            |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (4,748                   | ) |  |   |       |   |  |   |         |   |  |   | (4,748   | )
|Conversion of Common Units                         |  |                 |   |  |                 |         |                          |        | 50,180     |                      |          |   | 1                                 |  |   | 463                      |   |  |   |       |   |  |   |         |   |  |   | 464      |  
|Net income                                         |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | 14,600   |   |  |   | 14,600   |  
|Distributions declared ($0.18 per common share)    |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (6,813   | ) |  |   | (6,813   | )
|Distributions declared ($2.04 per preferred share) |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (11,489  | ) |  |   | (11,489  | )
|Series A preferred share issuance costs            |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | 4,249                    |   |  |   |       |   |  |   | (4,249   | ) |  |   |         |  
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2004                       |  | 5,800,000        |   |  | $               | 145,000  |                          |        | 37,966,756 |                      |          | $ | 380                               |  | $ | 396,631                  |   |  | $ | (448   | ) |  | $ | (112,671 | ) |  | $ | 428,892  |  
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |                          |        | 150,000    |                      |          |   | 2                                 |  |   | 2,136                    |   |  |   | (2,138 | ) |  |   |         |   |  |   |         |  
|Issuance of Common Shares, net of costs $1,961     |  |                 |   |  |                 |         |                          |        | 4,400,000  |                      |          |   | 43                                |  |   | 59,639                   |   |  |   |       |   |  |   |         |   |  |   | 59,682   |  
|Amortization of unearned compensation              |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   | 647    |   |  |   |         |   |  |   | 647      |  
|Minority Interest Allocation                       |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (3,755                   | ) |  |   |       |   |  |   |         |   |  |   | (3,755   | )
|Shelf registration statement costs                 |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (89                      | ) |  |   |       |   |  |   |         |   |  |   | (89      | )
|Conversion of Common Units                         |  |                 |   |  |                 |         |                          |        | 422,330    |                      |          |   | 4                                 |  |   | 6,311                    |   |  |   |       |   |  |   |         |   |  |   | 6,315    |  
|Net income                                         |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | 22,659   |   |  |   | 22,659   |  
|Distributions declared ($0.18 per common share)    |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (19,732  | ) |  |   | (19,732  | )
|Distributions declared ($2.04 per preferred share) |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (11,600  | ) |  |   | (11,600  | )
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2005                       |  | 5,800,000        |   |  | $               | 145,000  |                          |        | 42,939,086 |                      |          | $ | 429                               |  | $ | 460,873                  |   |  | $ | (1,939 | ) |  | $ | (121,344 | ) |  | $ | 483,019  |  
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |                          |        | 58,500     |                      |          |   | 1                                 |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | 1        |  
|Forfeiture of restricted shares                    |  |                 |   |  |                 |         |                          |        | (35,000    | )                    |          |   |                                  |  |   |                         |   |  |   |       |   |  |   |         |   |  |   |         |  
|Reclassification of unearned compensation to APIC  |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | (1,939                   | ) |  |   | 1,939  |   |  |   |          |   |  |   |         |  
|Amortization of unearned compensation              |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | 1,230                    |   |  |   |       |   |  |   |         |   |  |   | 1,230    |  
|Minority Interest Allocation                       |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   | 4,607                    |   |  |   |       |   |  |   |         |   |  |   | 4,607    |  
|Conversion of Common and Preferred Units           |  |                 |   |  |                 |         |                          |        | 2,136,114  |                      |          |   | 21                                |  |   | 34,779                   |   |  |   |       |   |  |   |         |   |  |   | 34,800   |  
|Options exercised                                  |  |                  |   |  |                 |          |                          |        | 634,100    |                      |          |   | 6                                 |  |   | 7,834                    |   |  |   |        |   |  |   |          |   |  |   | 7,840    |  
|Net income                                         |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | 30,562   |   |  |   | 30,562   |  
|Distributions declared ($0.73 per common share)    |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (32,788  | ) |  |   | (32,788  | )
|Distributions declared ($2.00 per preferred share) |  |                 |   |  |                 |         |                          |        |           |                      |          |   |                                  |  |   |                         |   |  |   |       |   |  |   | (11,600  | ) |  |   | (11,600  | )
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2006                       |  | 5,800,000        |   |  | $               | 145,000  |                          |        | 45,732,800 |                      |          | $ | 457                               |  | $ | 507,384                  |   |  | $ |       |   |  | $ | (135,170 | ) |  | $ | 517,671  |  
|                                                   |  |                  |   |  |                 |          |                          |        |            |                      |          |   |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  

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



F-6



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Cash Flows

for the years ended December 31, 2006, 2005 and 2004

(in thousands)



|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|------------------------------------------------------------------------------------ |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                     |  | 2006 |          |   | 2005 |   |          | 2004 | 
|Cash flows from operating activities:                                                |  |      |          |   |      |   |          |      |  |   |          |  
|Net income                                                                           |  | $    | 30,562   |   |      | $ | 22,659   |      |  | $ | 14,600   |  
|Adjustments to reconcile net income to net cash provided by operating activities:    |  |      |          |   |      |   |          |      |  |   |          |  
|Depreciation                                                                         |  |      | 38,909   |   |      |   | 35,356   |      |  |   | 33,370   |  
|Minority interests                                                                   |  |      | 2,271    |   |      |   | 4,466    |      |  |   | 4,240    |  
|Amortization of unearned compensation                                                |  |      | 1,681    |   |      |   | 646      |      |  |   | 948      |  
|Amortization of deferred costs                                                       |  |      | 2,671    |   |      |   | 2,703    |      |  |   | 2,577    |  
|Impairment on hotels classified as held for sale included in discontinued operations |  |      |         |   |      |   |         |      |  |   | 626      |  
|Gain on sale of hotels included in discontinued operations                           |  |      | (75      | ) |      |   | (1,501   | )    |  |   | (782     | )
|Equity in loss of unconsolidated entity                                              |  |      | 145      |   |      |   |         |      |  |   |         |  
|Changes in operating assets and liabilities:                                         |  |      |          |   |      |   |          |      |  |   |          |  
|Accounts receivable                                                                  |  |      | 273      |   |      |   | (1,547   | )    |  |   | 3,514    |  
|Prepaid expenses                                                                     |  |      | (973     | ) |      |   | 61       |      |  |   | (745     | )
|Deferred expenses and other                                                          |  |      | 3,460    |   |      |   | 262      |      |  |   |         |  
|Accounts payable and accrued expenses                                                |  |      | 9,587    |   |      |   | 3,292    |      |  |   | 3,681    |  
|Payable to manager                                                                   |  |      | (60      | ) |      |   | 27       |      |  |   | (602     | )
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                                            |  |      | 88,451   |   |      |   | 66,424   |      |  |   | 61,427   |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Cash flows from investing activities:                                                |  |      |          |   |      |   |          |      |  |   |          |  
|Investment in hotels                                                                 |  |      | (274,281 | ) |      |   | (109,780 | )    |  |   | (110,194 | )
|Investment in deferred acquisition and pre-development costs                         |  |      | (5,757   | ) |      |   | (1,745   | )    |  |   | (1,784   | )
|Proceeds from sale of assets                                                         |  |      | 425      |   |      |   | 20,827   |      |  |   | 8,727    |  
|Net (deposits) withdrawals into restricted cash                                      |  |      | 614      |   |      |   | 4,106    |      |  |   | (3,195   | )
|Investment in unconsolidated entity                                                  |  |      | (4,277   | ) |      |   |         |      |  |   |         |  
|Lease acquisitions                                                                   |  |      |         |   |      |   |         |      |  |   | (1,336   | )
|Payments of franchise fees                                                           |  |      |         |   |      |   | (125     | )    |  |   | (272     | )
|Repayment of advances                                                                |  |      |         |   |      |   | 535      |      |  |   | 325      |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash used in investing activities                                                |  |      | (283,276 | ) |      |   | (86,182  | )    |  |   | (107,729 | )
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Cash flows from financing activities:                                                |  |      |          |   |      |   |          |      |  |   |          |  
|Proceeds from debt                                                                   |  |      | 365,000  |   |      |   | 100,000  |      |  |   | 85,574   |  
|Payments on debt                                                                     |  |      | (132,836 | ) |      |   | (117,439 | )    |  |   | (30,883  | )
|Payments on franchise conversion obligations                                         |  |      | (1,054   | ) |      |   | (853     | )    |  |   | (140     | )
|Distributions paid to unit holders                                                   |  |      | (3,551   | ) |      |   | (4,553   | )    |  |   | (4,442   | )
|Distributions paid to shareholders                                                   |  |      | (40,312  | ) |      |   | (27,169  | )    |  |   | (16,862  | )
|Proceeds from issuance of shares                                                     |  |      | 7,840    |   |      |   | 59,167   |      |  |   | 27,433   |  
|Loan origination fees and costs                                                      |  |      | (1,674   | ) |      |   | (336     | )    |  |   | (1,127   | )
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash provided by financing activities                                            |  |      | 193,413  |   |      |   | 8,817    |      |  |   | 59,553   |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Net (decrease) increase in cash and cash equivalents                                 |  |      | (1,412   | ) |      |   | (10,940  | )    |  |   | 13,251   |  
|Cash and cash equivalents at beginning of year                                       |  |      | 11,897   |   |      |   | 22,837   |      |  |   | 9,586    |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents at end of year                                             |  | $    | 10,485   |   |      | $ | 11,897   |      |  | $ | 22,837   |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Supplemental cash flow information:                                                  |  |      |          |   |      |   |          |      |  |   |          |  
|Interest paid, net of capitalized interest                                           |  | $    | 22,466   |   |      | $ | 18,130   |      |  | $ | 18,146   |  
|                                                                                     |  |      |          |   |      |   |          |      |  |   |          |  

---

Supplemental disclosure of non-cash information.

Unit holders in the Companys operating partnership redeemed 2,136,114, 422,333 and 50,180 units for common shares during 2006, 2005 and 2004,
respectively. Upon redemption, $23,574, $6,315, and $463 were recorded as a reduction in minority interest and an increase in shareholders equity in 2006, 2005, and 2004, respectively.

The Company capitalized interest of $552 and $373 during 2006 and 2005, respectively.

During 2006, the Company capitalized $11,206 to its investment in hotels associated with the redemption for common shares of 2,115,938 preferred units and 20,176 common units.

During 2006, the Company assumed a $13,700 loan related to hotel acquisitions. See Note 3 for hotel acquisitions.

During
2005, an adjustment of $742 for future obligations under the Marriott Takeback Transaction was recorded in Deferred and other and Franchise conversion fee obligations. See Note 1 for a description of the Marriott Transaction.

During 2005, the Company transferred $1,704 of costs associated with completed hotel acquisitions from Deferred and other to Investment in hotels.

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



F-7



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements

(in thousands, except share and per share data)

1. Organization

Innkeepers USA Trust (Innkeepers or the Company) is a self-administered real estate
investment trust (REIT), which at December 31, 2006, owned 75 Hotels with an aggregate of 9,904 rooms/suites (the Hotels) and a 49% interest in one hotel with 355 rooms in an unconsolidated entity through its partnership
interests in Innkeepers USA Limited Partnership (with its subsidiary partnerships, the Partnership and collectively with Innkeepers, the Company). The ownership of the Partnership was as follows at December 31, 2006 and
2005:



|                     |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|-------------------- |  | ----------- |  | ------ | - |  | --------------------- |  | ------ | - |  | ------------------------- |  | ------ | -
|                     |  | CommonUnits |  | %      |   |  | Class APreferredUnits |  | %      |   |  | Class BPreferredUnits (2) |  | %      |  
|2006                 |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|Innkeepers           |  | 45,732,800  |  | 94.98  | % |  | 5,800,000             |  | 100.00 | % |  |                          |  |       |  
|Third parties (1)(2) |  | 2,415,248   |  | 5.02   | % |  |                      |  |       |   |  |                          |  |       |  
|                     |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|Total                |  | 48,148,048  |  | 100.00 | % |  | 5,800,800             |  | 100.00 | % |  |                          |  |       |  
|                     |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|2005                 |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|Innkeepers           |  | 42,939,086  |  | 97.05  | % |  | 5,800,000             |  | 100.00 | % |  |                          |  |       |  
|Third parties (1)    |  | 666,891     |  | 2.95   | % |  |                      |  |       |   |  | 3,884,469                 |  | 100.00 | %
|                     |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  
|Total                |  | 43,605,977  |  | 100.00 | % |  | 5,800,800             |  | 100.00 | % |  | 3,884,469                 |  | 100.00 | %
|                     |  |             |  |        |   |  |                       |  |        |   |  |                           |  |        |  

---

|(1) | Includes certain members of the Companys management and Board of Trustees.
|--- | ---------------------------------------------------------------------------

|(2) | In 2006, 3,884,469 Class B Preferred Units were converted to common units. Of this amount, 2,115,938 Class B preferred units were redeemed for common shares during 2006. During
2006, 20,176 common units were redeemed for common shares.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The hotels are comprised of 44 Residence Inn hotels, five
Summerfield Suites hotels, two Sheraton hotels, one Hilton hotel, one Hilton Suites hotel, one Homewood Suites by Hilton hotel, one Sunrise Suites hotel, one Doubletree Guest Suites hotel, one Four Points by Sheraton hotel, one Westin hotel, one
Courtyard by Marriott hotels, 13 Hampton Inn hotels, one TownePlace Suites hotel, one Clarion hotel (BulfinchBoston, MA), and two hotels closed for renovation and conversion to Courtyard by Marriott hotels, respectively. The hotels are located
in 21 states and Washington, D.C., with 14 hotels located in California, six in Florida, five each in Texas, seven in New Jersey, four in Washington, and Michigan, and four in Illinois.

2003-2004 Restructuring Transactions

From January 1, 2003 through November 30, 2003, 60 of our hotels were leased to Innkeepers Hospitality, Inc. or its affiliates (collectively, the IH Lessee) under separate percentage leases (collectively, the
Percentage Leases) providing for rent equal to (a) a fixed base amount or, (b) if greater, percentage rent based on the room revenues of the hotel. A hotel acquired in June 2003 was leased by the Company to a TRS, and the TRS
engaged the IH Manager to manage the hotel. As of December 1, 2003, wholly-owned TRSs of the Company acquired from the IH Lessee the Percentage Leases for 23 hotels, and simultaneously entered into management agreements with the IH Manager to
manage those 23 hotels. The IH Lessee continued to lease and manage 37 hotels under Percentage Leases for the remainder of 2003. Between December 31, 2003 and March 1, 2004, TRSs acquired the Percentage Leases on the remaining 37 hotels
leased by the IH Lessee, and the TRSs entered into management agreements with the IH Manager to manage those hotels as those Percentage Leases were acquired. We refer to this transaction as the TRS Transaction. Jeffrey H. Fisher, the
Companys Chief Executive Officer, President and Chairman of the Board of Trustees, owned the IH Lessee and owns the IH Manager. In 2003-2004,



F-8



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



the IH Lessee (1) converted the agreements under which 17 hotels were franchised and managed by affiliates of Marriott International, Inc.
(Marriott) into long-term franchise agreements with Marriott and (2) became the manager of the hotels. The TRSs subsequently assumed the IH Lessees obligations under those franchise agreements. Under those agreements, the TRSs
pay Marriott (1) a franchise royalty fee of 6.5% of room revenues for ten years and a 5% royalty thereafter and (2) $850 plus 50% of aggregate available cash flow (as defined in the agreement with Marriott) in excess of a specified
threshold each year for 10 years, beginning in 2004. We refer to this transaction as the Marriott Takeback Transaction.

2. Summary of
Significant Accounting Policies

Principles of consolidation. The consolidated financial statements include the accounts
of Innkeepers, the Partnership and the TRSs after elimination of all inter-company accounts and transactions.

Investment in hotel
properties. Hotel properties are recorded at cost and are depreciated using the straight-line method over the estimated useful lives of the assets (5 years for furniture and equipment, 15 years for land improvements and 5 to 40 years for
buildings and improvements). Costs directly related to the acquisition and development of hotels are capitalized. Property taxes and insurance, and interest incurred during the development period are also capitalized. Costs are only capitalized
during the acquisition and development period.

The Company reviews its hotels on an annual basis for impairment. The Company
also determines on a quarterly basis if any events or changes in business circumstances indicate that the value of the assets on our books may not be fully recoverable. If circumstances support the possibility of impairment, the Company prepares a
projection of the undiscounted future cash flows, without interest charges, of the hotel for a period of time determined by the Company. The Company compares this cash flow to the investment in the hotel to determine if the investment is
recoverable. If impairment is indicated, the carrying value of the hotel property is reduced to its estimated fair value based on the Companys best estimate of the hotels discounted future cash flows.

The Company allocates the purchase costs of properties to the assets acquired and the liabilities assumed as provided by Statement of Financial
Accounting Standard 141, Business Combination. For each acquisition, the Company assesses the value of the land, building, equipment and any identifiable intangibles based on their estimated fair values. The values determined are based
on independent appraisals, discounted cash flow models and our estimates reflecting the facts and circumstances of each acquisition. Acquisition fees and miscellaneous acquisition costs that are directly identifiable with properties that are
probable of being acquired are capitalized. Upon the purchase of a property, the fees and costs directly identifiable with that property are reclassified to land, building, and equipment. In the event a property is no longer expected to be acquired,
costs directly related to the property are charged to expense.

Hotels held for sale. For hotels classified as held for sale,
the Company estimates their net selling price. Net selling price is estimated as the amount at which the hotel could be bought or sold (fair value) less costs to sell. Fair value is determined considering prevailing market conditions and/or net
sales proceeds from pending offers, if appropriate. If the hotels net selling price is less than the carrying amount of the hotel, a reserve for loss is established. Depreciation is no longer recorded on hotels held for sale.

Cash and cash equivalents. All highly liquid debt investments with a maturity of three months or less when purchased are considered to be
cash equivalents. Cash equivalents are placed with reputable institutions and the balances may at times exceed federal depository insurance limits.



F-9



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



Restricted cash and cash equivalents include amounts required to be held in escrow by certain lenders
for the payment of debt service, property taxes and insurance and additional capital expenditures.

Accounts receivable.
Accounts receivable consists of amounts owed by guests staying in the hotels at December 31, 2006 and amounts due from business customers or groups. Credit evaluations are performed and an allowance for doubtful accounts is provided. The
allowance for doubtful accounts is maintained at a level believed to be adequate to absorb estimated probable receivable losses. Our periodic evaluation of the adequacy of the allowance is primarily based on past receivable loss experience, current
economic conditions, and other relevant factors. The allowance for doubtful accounts is $166 and $96 at December 31, 2006 and 2005, respectively.

Prepaids. Prepaids consist primarily of prepaid insurance.

Deferred and other.Deferred and other are recorded at cost and consist of the following at December 31, 2006 and 2005:



|                           |  |      |        |   |      |   |        |  
|-------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                           |  | 2006 |        |   | 2005 |  
|Loan origination fees      |  | $    | 6,104  |   |      | $ | 5,285  |  
|Franchise conversion costs |  |      | 11,687 |   |      |   | 11,687 |  
|Lease acquisition costs    |  |      | 5,231  |   |      |   | 5,231  |  
|Franchise fees             |  |      | 1,530  |   |      |   | 1,044  |  
|Deposits on acquisitions   |  |      | 945    |   |      |   | 3,546  |  
|Predevelopment costs       |  |      | 4,291  |   |      |   |       |  
|Other                      |  |      | 157    |   |      |   | 81     |  
|                           |  |      |        |   |      |   |        |  
|                           |  |      | 29,945 |   |      |   | 26,874 |  
|Accumulated amortization   |  |      | (9,099 | ) |      |   | (7,328 | )
|                           |  |      |        |   |      |   |        |  
|                           |  | $    | 20,846 |   |      | $ | 19,546 |  
|                           |  |      |        |   |      |   |        |  

Deferred lease acquisition costs represent amounts paid to the IH Lessee (as defined in
Business-2003-2004 Restructuring Transactions above) in consideration for acquiring 60 Percentage Leases from the IH Lessee and entering into management agreements with the IH Manager. The $5.2 million was computed based on the estimated
future residual cash flows to the IH lessee from the Percentage Leases, reduced by the economic value of the management agreements entered into with the IH Manager. In the event of the sale or impairment of any of the related hotels, the Company is
required to either replace the management contract of the sold hotel with a management contract on a comparable hotel of at least equal value or pay the IH Manager a termination fees equal to the fair market value of the management agreement. The
Company has replaced all management contracts for hotels sold as of December 31, 2006. The net deferred asset is evaluated based on a pool concept and not associated with any individual hotel, on the basis that (a) the value of
the management contracts is protected by termination/substitution provisions, and (b) the replacement of management contracts for sold hotels with new contracts did not result in a substantive exchange. This deferred asset is amortized using
the straight-line method of amortization over the life of the related management agreements, which is 10 years. We review the asset on an annual basis for impairment and when events or changes in business circumstances indicate that the value of the
assets may not be fully recoverable. Upon the sale of a hotel, we assess the value of the terminated management contract and the replacement management contract to determine if there has been a decline in value of the initial agreements. The Company
reviewed its deferred lease acquisition costs for impairment and has determined that no impairment existed as of December 31, 2006.



F-10



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



Loan origination fees are amortized using the interest method over the original terms of the related
indebtedness, which are three to 11 years. The franchise conversion costs are amortized over the life of the related management agreements, which is 10 years, using the straight-line method. Amortization of franchise fees is computed using the
straight-line method over the original lives of the franchise agreements, which range from approximately seven to 20 years. Deposits on acquisitions and pre-development costs are included in deferred expenses until the respective hotel is acquired
or opened. Costs for hotels ultimately not acquired or development projects that do not occur are written off in the period such determination is made. For the years ended December 31, 2006, 2005, and 2004, the Company wrote off $725, $0, and
$4, respectively, for cancelled projects and this cost is included in general and administrative expenses.

Investments in
unconsolidated entities. The Company considers whether its investment in joint ventures, of which the Company only has one related to its 49% investment in an entity that owns the Sheraton Raleigh, N.C., constitutes a variable interest entity
(VIE) under FASB Interpretation No. 46 (FIN 46) Consolidation of Variable Interest Entities. The Company also considers Emerging Issues Task Force No. 04-5, Determining Whether a General Partner, or the General
Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. The Company determined the venture is not a VIE because the equity investment is sufficient to finance the activities of the joint
venture, the equity investors do not have decision making rights, the joint venture equity investors have substantive voting rights, there are no expected losses that are not expected to be absorbed by the equity investors, only the equity investors
have rights to receive residual returns and the managing member is an entity of the 51% investor.

Based on this determination, the Company
accounts for its investment in unconsolidated entity in accordance with SOP 78-9 and Accounting Principles Board (APB) Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. The Company uses the
equity method to account for investments when it owns greater than 20% of the equity value or has significant influence over the entity. Investments in which the Company owns 20% or less of the equity value and does not have significant influence
would be accounted for using the cost method. If there is an event or change in circumstance that indicates a loss in the value of an investment, the Companys policy is to record the loss and reduce the value of the investment to its fair
value. A loss in value would be indicated if the Company could not recover the carrying value of the investment. The Company did not recognize an impairment loss on its investment during the year. The Companys investment in unconsolidated
entity as of December 31, 2006 and 2005 was $4,132 and $0, respectively.

Minority interest.Minority interest
represents the common unit holders proportionate share in the capital of the Partnership. On November 1, 2006, the Class B preferred units automatically converted into common units of the partnership. Income was allocated to the preferred
unit holders based on their priority in the earnings of the Partnership (which was equal to the distribution preference of the preferred unit holders as described in Note 5); and income or loss is allocated to the common unit holders based on their
weighted average percentage ownership in the Partnership.

Revenue recognition.At December 31, 2006, 75 of the
Companys hotels were leased by the Company to the TRSs under Percentage Lease agreements that provide for the payment of Percentage Rent based on room revenues, subject to minimum Base Rent. Rent paid by the TRS to the Company under the
Percentage Leases is eliminated in consolidation.

Hotel operating revenue is recognized as earned. Other revenue is mainly comprised of
guaranteed no-show, meeting rooms, parking, in-room entertainment, and laundry.



F-11



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



Advertising Costs.Advertising costs of $9,933, $8,323 and $6,618 for the years ended
December 31, 2006, 2005, and 2004, respectively, were expensed as incurred. Included in franchise and marketing fees are fees (generally a percentage of room revenue) payable to marketing funds of the franchisors.

Share based compensation.Effective January 1, 2006, the Company adopted the accounting provisions of SFAS No. 123R, Accounting
for Share-Based Payment (SFAS 123R). Under this method, the Company applies the fair value recognition provisions of SFAS 123R to all employee awards granted, modified, or settled on or after January 1, 2006, which has resulted in
compensation expense being recorded based on the fair value of the awards. Prior to January 1, 2006, the Company followed Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, (APB
25), and related interpretations. For the year ended December 31, 2006, the Company recognized expense of $1,681 pursuant to SFAS 123R, $852 of which related to restricted share grants and $829 of which related to share options and market
condition awards, including $451 related to the cash portion of the Companys outstanding performance share awards.

Distributions.The Company intends to pay distributions which, at a minimum, will be sufficient for the Company to maintain its REIT status.

Income taxes.The Company has elected to be taxed as a real estate investment trust under the Internal Revenue Code. Earnings and profits, which determine the taxability of distributions to the
Companys shareholders, will differ from net income (loss) reported for financial reporting purposes primarily due to the differences in the estimated useful lives and methods used to compute depreciation for federal income tax purposes, loss
on hotels classified as held for sale included in discontinued operations and loss (gain) on the sale of hotels.

The following table sets
forth certain per share information regarding the Companys common and preferred share distributions for the years ended December 31, 2006, 2005 and 2004.



|                               |  |      |         |      |   |         |  |   |        
|------------------------------ |  | ---- | ------- | ---- | - | ------- |  | - | -------
|                               |  | 2006 |         | 2005 |   | 2004   
|Common shares                  |  |      |         |      |   |         |  |   |        
|Ordinary income                |  | $    | 0.6905  |      | $ | 0.2357  |  | $ | 0.1800 
|Return of capital              |  |      | 0.0395  |      |   | 0.2243  |  |   |       
|Capital gain                   |  |      |        |      |   |        |  |   |       
|Unrecaptured Section 1250 gain |  |      |        |      |   |        |  |   |       
|                               |  |      |         |      |   |         |  |   |        
|Total distribution             |  | $    | 0.7300  |      | $ | 0.4600  |  | $ | 0.1800 
|                               |  |      |         |      |   |         |  |   |        
|Preferred shares               |  |      |         |      |   |         |  |   |        
|Ordinary income                |  | $    | 2.00000 |      | $ | 2.00000 |  | $ | 2.03900
|Return of capital              |  |      |        |      |   |        |  |   |       
|Capital gain                   |  |      |        |      |   |        |  |   |       
|Unrecaptured Section 1250 gain |  |      |        |      |   |        |  |   |       
|                               |  |      |         |      |   |         |  |   |        
|Total distribution             |  | $    | 2.00000 |      | $ | 2.00000 |  | $ | 2.03900
|                               |  |      |         |      |   |         |  |   |        

The Company and the TRSs are subject to federal and state income taxes. The TRSs account 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, income taxes are accounted for 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 assets and liabilities and their respective tax bases. These
differences are primarily related to the amortization of deferred franchise conversion costs recognized for



F-12



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



financial statement purposes and the associated cash payments recognized for income tax purposes. The TRSs have cumulative future income tax deductions of
$5,812 (related primarily to accumulated net operating losses) at December 31, 2006 and the gross deferred tax asset associated with these future tax deductions was $2,240. The net operating losses expire in 2024, 2025, and 2026. The TRSs have
recorded a valuation allowance equal to 100% of the gross deferred tax asset due to the uncertainty of realizing the benefit of this asset. On January 1, 2006, the Company restructured its TRSs so that all of its TRSs are owned by one TRS
holding company.

Use of estimates.The preparation of financial statements in conformity with generally accepted accounting
principles 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. Significant estimates include the allowance for doubtful accounts, fair value of hotels that are held for sale or impaired, and future taxable
income to assess the valuation allowance for deferred taxes.

Fair value of financial instruments.The carrying amounts of
cash and cash equivalents, accounts payable and accrued expenses payable to manager, and distributions payable approximate fair value due to the short maturity of these instruments.

For purposes of disclosure, the Company calculates the fair value of its debt. The Company discounts the difference between the future contractual
interest payments on its debt and the future interest payments it would make on its debt calculated using a current market interest rate. In determining the current market interest rate, the Company adds its estimate of a market spread to the quoted
yields on federal government treasury securities with maturities similar to its debt.

3. Acquisitions and Sales of Hotels

In October 2006, the Company acquired from a real estate fund four hotels with 931 rooms comprised of two Residence Inn hotels, one in Anaheim, CA and one
in San Diego, CA, a Hilton hotel in Ontario, CA, and a Hilton Suites hotel in Anaheim, CA. The fair values, at the date of acquisition, of the assets acquired and liabilities assumed in connection with these acquisitions were based on appraisals and
valuation studies from independent third-party consultants. The following summarizes the fair values of assets acquired and liabilities assumed in connection with these acquisitions:



|                                      |  |                 |        
|------------------------------------- |  | --------------- | -------
|                                      |  | October 4, 2006
|Assets                                |  |                 |        
|Investment in hotels                  |  | $               | 215,116
|Cash                                  |  |                 | 56     
|Restricted cash                       |  |                 | 1,003  
|Accounts receivable                   |  |                 | 140    
|Prepaid expenses                      |  |                 | 798    
|                                      |  |                 |        
|Total assets acquired                 |  |                 | 217,113
|                                      |  |                 |        
|Liabilities                           |  |                 |        
|Debt                                  |  |                 | 13,700 
|Accounts payable and accrued expenses |  |                 | 994    
|                                      |  |                 |        
|Total liabilities assumed             |  |                 | 14,694 
|                                      |  |                 |        
|Net assets acquired                   |  |                 | 202,419
|                                      |  |                 |        
|Net of cash                           |  | $               | 202,363
|                                      |  |                 |        



F-13



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



The following unaudited pro forma financial data for the years ended December 31, 2006 and 2005
are presented to illustrate the estimated effects of these acquisition as if they had occurred as of the beginning of each of the periods presented. The pro forma information includes adjustments for the results of operations for operating
properties (operating expenses, depreciation and amortization and interest expense). The following unaudited pro forma financial data is not necessarily indicative of the results of operations as if the acquisition had been completed on the
assumed date:



|                                             |  |                         |         |      |   |        
|-------------------------------------------- |  | ----------------------- | ------- | ---- | - | -------
|                                             |  | Year Ended December 31,
|                                             |  | 2006                    |         | 2005
|Total revenue                                |  | $                       | 318,219 |      | $ | 287,779
|Income from continuing operations            |  |                         | 26,089  |      |   | 14,578 
|Net income applicable to common shareholders |  |                         | 14,564  |      |   | 4,347  
|Earnings per sharebasic                     |  |                         | 0.33    |      |   | 0.10   
|Earnings per sharediluted                   |  |                         | 0.32    |      |   | 0.10   

In November 2006, the Company acquired for $23,500 the newly developed 155-room Sheraton hotel in
Rockville, MD, and a 49% interest for $4,277 in the 355-room Sheraton Raleigh, NC. During 2006, the Company sold excess land in Binghamton, NY for $425 and recognized a gain on the sale of assets of $75.

4. Debt

Debt is comprised of the following at
December 31, 2006 and 2005:



|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|-------------------------------- | ---- | ------------- | - | ---- | --------------- | - | ------ | -------- | --- | --------------------- |  | ------- | --- | ---- | ------- | ---- | - | ------- |  | - | -------
|                                 |      | Interest Rate |   |      | Monthly Payment |   |        | Maturity |     | Principal Balance (3)
|                                 | 2006 |               |   | 2005 |                 |   | Amount |          |     | Beginning             |  |         |     | 2006 |         | 2005
|Variable rate debt               |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|Line of Credit (4)               |      | 6.85          | % |      | 5.59            | % |        |          |     | (1)                   |  |         | (1) |      | 09/2008 |      | $ | 107,000 |  | $ | 64,074 
|Industrial development bonds (3) |      | 3.50          |   |      | 3.25            |   |        |          |     | (1)                   |  |         | (1) |      | 12/2014 |      |   | 10,000  |  |   | 10,000 
|Fixed rate debt                  |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|Mortgage loan                    |      | 10.35         |   |      | 10.35           |   |        | $        | 141 |                       |  | 11/1996 | (2) |      | 06/2010 |      |   | 12,310  |  |   | 12,709 
|First term loan                  |      | 8.17          |   |      | 8.17            |   |        |          | 256 |                       |  | 10/1997 | (2) |      | 10/2007 |      |   | 21,962  |  |   | 23,163 
|Second term loan                 |      | 8.15          |   |      | 8.15            |   |        |          | 355 |                       |  | 04/1999 | (2) |      | 03/2009 |      |   | 33,484  |  |   | 34,915 
|Third term loan                  |      | 7.02          |   |      | 7.02            |   |        |          | 292 |                       |  | 04/2000 | (2) |      | 04/2010 |      |   | 27,485  |  |   | 28,090 
|Fourth term loan                 |      | 7.16          |   |      | 7.16            |   |        |          | 437 |                       |  | 10/2002 | (2) |      | 10/2009 |      |   | 44,403  |  |   | 45,533 
|Fifth term loan                  |      | 7.75          |   |      | 7.75            |   |        |          | 378 |                       |  | 02/2005 | (2) |      | 01/2011 |      |   | 48,749  |  |   | 49,422 
|Mortgage loans                   |      | 6.03          |   |      |                |   |        |          | 150 |                       |  | 11/2009 | (2) |      | 10/2016 |      |   | 75,000  |  |   |       
|Mortgage loan                    |      | 5.41          |   |      |                |   |        |          | 83  |                       |  | 08/2007 | (2) |      | 07/2010 |      |   | 13,700  |  |   |       
|Mortgage loans                   |      | 5.98          |   |      |                |   |        |          | 239 |                       |  | 12/2009 | (2) |      | 11/2016 |      |   | 120,000 |  |   |       
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      | $ | 514,093 |  | $ | 267,906
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|Mortgage adjustment (3)          |      |              |   |      |                |   |        |          |    |                       |  | 11/1996 | (2) |      | 06/2010 |      |   | 1,197   |  |   | 1,520  
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      | $ | 515,290 |  | $ | 269,426
|                                 |      |               |   |      |                 |   |        |          |     |                       |  |         |     |      |         |      |   |         |  |   |        

---

|(1) | Interest only payments are due monthly.
|--- | ---------------------------------------

|(2) | Interest only is due monthly until principal amortization begins at the date indicated.
|--- | ---------------------------------------------------------------------------------------

|(3) | Principal balance excludes $1,197 and $1,520 at December 31, 2006 and 2005, respectively, comprised of a fair market value adjustment on a mortgage loan which is amortized over
the term of the loan as a credit to interest expense.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Interest rates and principal balances are at December 31, 2006 and 2005, respectively.
|--- | --------------------------------------------------------------------------------------



F-14



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



The industrial development bonds bear interest at a variable rate that is based upon the 30-day yield
of a group of tax-exempt securities selected by an independent third party. The industrial development bonds are collateralized by letters of credit.

The estimated fair value of the Companys debt was $525,736 at December 31, 2006.

In July 2004
the Company entered into a $135,000 line of credit which was increased to $205,000 in 2006. The interest rate on the line of credit range from LIBOR plus 115 to 175 basis points, depending on certain financial ratios. The line of credit matures in
September 2008. The Companys line of credit outstanding balance was $107,000 at December 31, 2006. The actual amount that can be borrowed is subject to borrowing base availability as described in the loan agreement.

In September, 2006, the Company amended its unsecured line of credit to increase borrowing capacity and to extend the maturity date. A summary of the key
changes follows:



|                                                   |  |            |                |   |          |   |               |  
|-------------------------------------------------- |  | ---------- | -------------- | - | -------- | - | ------------- | -
|                                                   |  | As Amended |                |   | Original |  
|Total borrowing capacity:                          |  | $          | 205,000        |   |          | $ | 135,000       |  
|Maturity date:                                     |  |            | Sept. 30, 2008 |   |          |   | July 23, 2007 |  
|Applicable margin on Indebtedness to implied value |  |            |                |   |          |   |               |  
|f.    < 50% > 45%                                  |  |            | 1.75           | % |          |   | 2.25          | %
|g.    < 45% > 40%                                  |  |            | 1.55           | % |          |   | 2.00          | %
|h.    < 40% > 35%                                  |  |            | 1.40           | % |          |   | 1.625         | %
|i.    < 35% > 25%                                  |  |            | 1.25           | % |          |   | 1.50          | %
|j.    < 25%                                        |  |            | 1.15           | % |          |   | 1.40          | %

Four of the Companys five term loan agreements contain a debt service coverage ratio
requirement ranging from 1.30:1 to 1.50:1. The Company was in compliance with the financial covenants contained in its line of credit and term loan agreements at December 31, 2006.

At December 31, 2006, 44 of the Companys hotels (with a net book value of $620,876) collateralized the Companys fixed rate debt of
$398,290 and 32 of the Companys hotels were unencumbered. For the years ended December 31, 2006, 2005 and 2004, the Company capitalized interest of $552, $373, and $0, respectively, in connection with hotels under conversion or
development.

Future scheduled principal payments, excluding the non cash portion of one of the Companys mortgage loans of $1,197,
for the Companys debt at December 31, 2006 are as follows:



|           |  |        |        
|---------- |  | ------ | -------
|Year       |  | Amount
|2007       |  | $      | 26,916 
|2008       |  |        | 112,465
|2009       |  |        | 75,119 
|2010       |  |        | 51,797 
|2011       |  |        | 3,555  
|Thereafter |  |        | 244,241
|           |  |        |        
|           |  | $      | 514,093
|           |  |        |        



F-15



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



5. Capital Shares and Partnership Interests

The Companys Board of Trustees is authorized to issue 100 million common shares and 20 million preferred shares in one or more series, to
establish the number of shares in each series and to fix the designation, powers, preferences, and rights of each such series and the qualifications, limitations or restriction thereof.

In 2006 and 2005, the Company granted to employees 37,500 and 150,000 restricted shares respectively, and to trustees 21,000 and zero restricted shares,
respectively. In 2006, the Company cancelled 35,000 restricted shares that were granted to former employees in 2005. In 2005, the Company granted performance awards to two executives as discussed in note 10 below.

In February 2005, the Company completed a public offering of 4.4 million common shares at $13.71 per share. The net proceeds from the offering of
$59,600 were used to pay down a portion of the Companys outstanding indebtedness under its unsecured line of credit.

In January
2004, the Company completed an offering of 5,800,000 8.0% Series C cumulative preferred shares (Series C Preferred Shares). The Series C Preferred Shares may be redeemed at the $25 per share liquidation preference at the election of the
Company on or after January 20, 2009. The Series C Preferred Shares have no stated maturity, sinking fund or mandatory redemption and are not convertible into any other securities of the Company. All dividends on the Series C preferred shares
must be paid or provided for on a current basis or the Company would not be able to pay dividends on its common shares. The net proceeds from the offering were $140,300. The Company used $115,700 to redeem all of the Companys outstanding
Series A Preferred Shares and the balance was used for general corporate purposes. In connection with the redemption of the Series A Preferred Shares, the Company expensed (as additional preferred share dividends) the offering costs of $4,249
related to the initial issuance of the Series A Preferred Shares.

Limited partners in the partnership (other than the Company) who hold
common units have redemption rights (Redemption Rights) which enable them to cause the Partnership to redeem each of their common units for cash at the then-current fair market value of a common share or, at Innkeepers option, one
common share. All of the Redemption Rights are currently effective. The Partnership has issued to the Company common units equal to the number of the Companys common shares outstanding. The Partnership will issue additional common units to the
Company for any additional common shares it issues, in exchange for the Companys contribution to the Partnership of the net proceeds from the common share issuance.

Additionally, until November 1, 2006 limited partners who held class B preferred units of limited partnership interest in the Partnership (Class B Preferred Units and collectively with the common
units, Units) had Redemption Rights which enabled them to cause the Partnership to redeem each of their Class B preferred units for cash at the then-current fair market value of a common share or, at Innkeepers option, one common
share. The Class B preferred units had a liquidation preference of $11.00 per unit and were converted into common units on November 1, 2006. Quarterly preferred distributions were payable on each Class B preferred unit, and were based on the
dividends payable on the common shares (the minimum Class B preferred unit annual distribution was $1.10 and the maximum was $1.155). The Class B preferred units distributions are reflected in the accompanying statement of operations as
minority interest, preferred.

In 2006, 2005 and 2004, the Company issued 2,136,114, 422,333 and 50,180 common shares in
redemption of the same number of common units, respectively. The Company redeemed certain common units for cash in 2005 of $426. The Company did not redeem common units for cash in 2006 or 2004.



F-16



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



The following table summarizes the dividends or distributions declared on each Series A and C
Preferred Share, Class B Preferred Unit and common share and common unit for the years ended December 31, 2006, 2005 and 2004:



|               |  |                          |         |                        |   |                       |  |                          |      |                        |   |                       |  |                            |         |                        |   |                       |  |   |         |  |   |         |  |   |     
|-------------- |  | ------------------------ | ------- | ---------------------- | - | --------------------- |  | ------------------------ | ---- | ---------------------- | - | --------------------- |  | -------------------------- | ------- | ---------------------- | - | --------------------- |  | - | ------- |  | - | ------- |  | - | ----
|               |  | 2006                     |         | 2005                   |   | 2004                 
|               |  | Series C Preferred Share |         | Class B Preferred Unit |   | Common share and unit |  | Series C Preferred Share |      | Class B Preferred Unit |   | Common share and unit |  | Series A/C Preferred Share |         | Class B Preferred Unit |   | Common share and
unit
|First quarter  |  | $                        | 0.50000 |                        | $ | 0.27500               |  | $                        | 0.15 |                        | $ | 0.50000               |  | $                          | 0.27500 |                        | $ | 0.06                  |  | $ | 0.53900 |  | $ | 0.27500 |  | $ | 0.03
|Second quarter |  |                          | 0.50000 |                        |   | 0.27500               |  |                          | 0.15 |                        |   | 0.50000               |  |                            | 0.27500 |                        |   | 0.10                  |  |   | 0.50000 |  |   | 0.27500 |  |   | 0.03
|Third quarter  |  |                          | 0.50000 |                        |   | 0.27500               |  |                          | 0.20 |                        |   | 0.50000               |  |                            | 0.27500 |                        |   | 0.15                  |  |   | 0.50000 |  |   | 0.27500 |  |   | 0.06
|Fourth quarter |  |                          | 0.50000 |                        |   |                      |  |                          | 0.23 |                        |   | 0.50000               |  |                            | 0.27500 |                        |   | 0.15                  |  |   | 0.50000 |  |   | 0.27500 |  |   | 0.06
|               |  |                          |         |                        |   |                       |  |                          |      |                        |   |                       |  |                            |         |                        |   |                       |  |   |         |  |   |         |  |   |     
|               |  | $                        | 2.00000 |                        | $ | 0.82500               |  | $                        | 0.73 |                        | $ | 2.00000               |  | $                          | 1.10000 |                        | $ | 0.46                  |  | $ | 2.039   |  | $ | 1.10000 |  | $ | 0.18
|               |  |                          |         |                        |   |                       |  |                          |      |                        |   |                       |  |                            |         |                        |   |                       |  |   |         |  |   |         |  |   |     

The timing and amount of any future dividends will be determined by the Companys Board of
Trustees based on factors it deems relevant.

6. Percentage Lease Revenue

Each Percentage Lease provides for the payment of percentage rent each year based on the annual room revenues of the hotel, subject to a minimum base
rent. The table below sets forth the percentage rent and base rent earned by the Company from its third party lessees for the years ended December 31, 2006, 2005 and 2004.



|                                                               |  |      |   |      |   |      |  |   |       |  
|-------------------------------------------------------------- |  | ---- | - | ---- | - | ---- |  | - | ----- | -
|                                                               |  | 2006 |   | 2005 |   | 2004 | 
|Base Rent                                                      |  | $    |  |      | $ |     |  | $ | 3,615 |  
|Percentage Rent                                                |  |      |  |      |   |     |  |   | 1,469 |  
|Base and Percentage Rent classified in discontinued operations |  |      |  |      |   |     |  |   | (74   | )
|                                                               |  |      |   |      |   |      |  |   |       |  
|                                                               |  | $    |  |      | $ |     |  | $ | 5,010 |  
|                                                               |  |      |   |      |   |      |  |   |       |  



F-17



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



7. Earnings per Share

The following table sets forth the computation of basic and diluted earnings (loss) per share for the years ended December 31, 2006, 2005 and 2004:



|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|------------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                                                  |  | 2006 |            |   | 2005 |   |            | 2004 | 
|Numerator:                                                                                        |  |      |            |   |      |   |            |      |  |   |            |  
|Income from continuing operations                                                                 |  | $    | 30,487     |   |      | $ | 21,290     |      |  | $ | 13,471     |  
|Series A preferred share issuance costs                                                           |  |      |           |   |      |   |           |      |  |   | (4,249     | )
|Preferred share dividends                                                                         |  |      | (11,600    | ) |      |   | (11,600    | )    |  |   | (11,489    | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Income (loss) applicable to common shareholders from continuing operations                        |  |      | 18,887     |   |      |   | 9,690      |      |  |   | (2,267     | )
|Income (loss) from discontinued operations                                                        |  |      |           |   |      |   | (132       | )    |  |   | 1,129      |  
|Gain on sale of assets from discontinued operations                                               |  |      | 75         |   |      |   | 1,501      |      |  |   |           |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss) applicable to common shareholdersBasic                                         |  |      | 18,962     |   |      |   | 11,059     |      |  |   | (1,138     | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Common minority interest                                                                          |  |      | 222        |   |      |   |           |      |  |   |           |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss) applicable to common shareholdersDiluted                                       |  | $    | 19,184     |   |      | $ | 11,059     |      |  | $ | (1,138     | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator:                                                                                      |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator for basic earnings (loss) per shareweighted average shares                           |  |      | 44,211,475 |   |      |   | 41,962,899 |      |  |   | 37,576,641 |  
|Effect of dilutive securities:                                                                    |  |      |            |   |      |   |            |      |  |   |            |  
|Common units                                                                                      |  |      | 961,127    |   |      |   |           |      |  |   |           |  
|Stock options                                                                                     |  |      | 261,488    |   |      |   | 220,169    |      |  |   |           |  
|Performance shares                                                                                |  |      | 141,004    |   |      |   |           |      |  |   |           |  
|Restricted shares                                                                                 |  |      | 36,480     |   |      |   | 83,335     |      |  |   |           |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator for diluted earnings (loss) per shareweighted average shares and assumed conversions |  |      | 45,611,574 |   |      |   | 42,266,403 |      |  |   | 37,576,641 |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Income (loss) per share data:                                                                     |  |      |            |   |      |   |            |      |  |   |            |  
|Basic-continuing operations                                                                       |  | $    | 0.43       |   |      | $ | 0.23       |      |  | $ | (0.06      | )
|Discontinued operations                                                                           |  |      | 0.00       |   |      |   | 0.03       |      |  |   | 0.03       |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Basic                                                                                             |  | $    | 0.43       |   |      | $ | 0.26       |      |  | $ | (0.03      | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted-continuing operations                                                                     |  | $    | 0.42       |   |      | $ | 0.23       |      |  | $ | (0.06      | )
|Discontinued operations                                                                           |  |      | 0.00       |   |      |   | 0.03       |      |  |   | 0.03       |  
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted                                                                                           |  | $    | 0.42       |   |      | $ | 0.26       |      |  | $ | (0.03      | )
|                                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  

The following items would be anti-dilutive (i.e. assuming conversion into common shares would
increase earnings per share or reduce loss per share) and, therefore, were not included in the calculation of earnings or loss per share for the indicated periods: (a) preferred units for the years ended December 31, 2006, 2005 and 2004,
respectively; (b) the 1,088,000 outstanding options in 2004, (c) 450,165 common units in 2005, (d) 1,132,327 common units in 2004 and (e) 153,772 restricted shares in 2004.



F-18



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



8. Quarterly Results of Operations and Other Data (unaudited)



|                                                             |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|------------------------------------------------------------ |  | ------------- | ------ | - | -------------- | - | ------------- |  | -------------- | ------ | ----- | - | ------ |  | - | -------
|                                                             |  | First Quarter |        |   | Second Quarter |   | Third Quarter |  | Fourth Quarter |        | Total
|2006                                                         |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|Operating data(1):                                           |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|Total revenue                                                |  | $             | 64,602 |   |                | $ | 73,190        |  | $              | 73,051 |       | $ | 75,870 |  | $ | 286,713
|Income from continuing operations                            |  |               | 6,025  |   |                |   | 11,373        |  |                | 10,000 |       |   | 3,089  |  |   | 30,487 
|Net income                                                   |  |               | 6,100  |   |                |   | 11,373        |  |                | 10,000 |       |   | 3,089  |  |   | 30,562 
|Basic earnings per share from continuing operations          |  |               | 0.08   |   |                |   | 0.19          |  |                | 0.16   |       |   | 0.00   |  |   | 0.43   
|Basic earnings per share                                     |  |               | 0.08   |   |                |   | 0.19          |  |                | 0.16   |       |   | 0.00   |  |   | 0.43   
|Diluted (loss) earnings per share from continuing operations |  |               | 0.07   |   |                |   | 0.19          |  |                | 0.16   |       |   | 0.00   |  |   | 0.42   
|Diluted (loss) earnings per share                            |  |               | 0.07   |   |                |   | 0.19          |  |                | 0.16   |       |   | 0.00   |  |   | 0.42   
|                                                             |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|2005                                                         |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|Operating data(1):                                           |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        
|Total revenue                                                |  | $             | 55,099 |   |                | $ | 64,070        |  | $              | 67,095 |       | $ | 60,917 |  | $ | 247,181
|Income from continuing operations                            |  |               | 636    |   |                |   | 8,149         |  |                | 9,723  |       |   | 2,782  |  |   | 21,290 
|Net income                                                   |  |               | 2,072  |   |                |   | 8,076         |  |                | 9,737  |       |   | 2,774  |  |   | 22,659 
|Basic earnings per share from continuing operations          |  |               | (0.05  | ) |                |   | 0.12          |  |                | 0.16   |       |   | 0.00   |  |   | 0.23   
|Basic earnings per share                                     |  |               | (0.02  | ) |                |   | 0.12          |  |                | 0.16   |       |   | 0.00   |  |   | 0.26   
|Diluted earnings per share from continuing operations        |  |               | (0.06  | ) |                |   | 0.12          |  |                | 0.16   |       |   | 0.00   |  |   | 0.23   
|Diluted earnings per share                                   |  |               | (0.02  | ) |                |   | 0.12          |  |                | 0.16   |       |   | 0.00   |  |   | 0.26   
|                                                             |  |               |        |   |                |   |               |  |                |        |       |   |        |  |   |        

9. Income Tax

The Companys TRSs are subject to federal and state income taxes. The TRSs have cumulative future income tax deductions of approximately $5,812 (related primarily to accumulated net operating losses) as of
December 31, 2006 and the gross deferred tax asset associated with these future tax deductions was approximately $2,240. The TRSs have recorded a valuation allowance equal to 100% of the gross deferred tax asset due to the uncertainty of
realizing the benefit of this asset due to the TRSs limited operating history and the taxable losses incurred by the TRSs since their inception. On January 1, 2006, the Company restructured its TRSs and all of its TRSs are owned by one TRS
holding company.

The components of the deferred taxes recognized in the accompanying consolidated balance sheets December 31, 2006
and 2005 are as follows:



|                     |  |      |        |   |      |   |        |  
|-------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                     |  | 2006 |        |   | 2005 |  
|Deferred tax assets: |  |      |        |   |      |   |        |  
|Net operating loss   |  | $    | 2,537  |   |      | $ | 1,468  |  
|Lease termination    |  |      | (297   | ) |      |   | 432    |  
|Valuation allowance  |  |      | (2,240 | ) |      |   | (1,900 | )
|                     |  |      |        |   |      |   |        |  
|Total                |  | $    | 0      |   |      | $ | 0      |  
|                     |  |      |        |   |      |   |        |  

Net operating loss carry forwards for federal and state income tax purposes amount to $176,
$3,847, $2,606, and $159 expire in 2023, 2024, 2025, and 2026, respectively.



F-19



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



10. Share-Based Compensation

Effective January 1, 2006, the Company adopted the accounting provisions of SFAS No. 123R, Accounting for Share-Based Payment (SFAS 123R). Under this method, the Company applies the fair value
recognition provisions of SFAS 123R to all employee awards (including options) granted, modified, or settled on or after January 1, 2006, which has resulted in compensation expense being recorded based on the fair value of the awards. Prior to
January 1, 2006, the Company followed Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and related interpretations. Under APB 25, because the exercise price of employee
share options equaled the market price of the underlying share on the date of grant, no compensation expense was recognized for options. For the year ended December 31, 2006, the Company recognized expense of $1,681 pursuant to SFAS 123R. $852
relates to restricted share grants, and $829 relates to share options and market condition awards, of which $451 relates to the cash portion of the Companys performance award plan.

The Companys share incentive plan for employees and officers (the 1994 Plan) reserves 4,700,000 common shares for issuance
(a) upon the exercise of incentive share options and non-qualified options or (b) as restricted shares and performance shares. Options granted under the 1994 Plan expire not more than ten years from the date of grant. The Company may grant
up to 2,200,000 restricted shares and performance shares under the 1994 Plan. Restricted shares issued to date have voting and dividend rights from the date granted. At December 31, 2006, 838,362 shares remained available for issuance in the
form of restricted or performance shares under the 1994 plan (assumes a reserve of 237,500 for the performance awardssee performance awards below) and 1,000,388 restricted shares were vested. The Company issues new shares upon the
exercise of common share options. The following table provides information about the Companys equity compensation plans described above, as of December 31, 2006.



|                                                       |  |                                                                        |  |                                                         |       |                                                                                                                                               |          
|------------------------------------------------------ |  | ---------------------------------------------------------------------- |  | ------------------------------------------------------- | ----- | --------------------------------------------------------------------------------------------------------------------------------------------- | ---------
|                                                       |  | Number of Securities to be issued upon exercise of outstanding options |  | Weighted- average exercise price of outstanding
options |       | Number of Securities remaining available for future
issuance under equity compensation plans (excluding securities reflected in first Column)
|Equity Compensation Plans Approved by Shareholders     |  | 395,400                                                                |  | $                                                       | 11.52 |                                                                                                                                               | 2,039,612
|Equity Compensation Plans Not Approved by Shareholders |  |                                                                       |  |                                                         |      |                                                                                                                                               |         

The following table summarizes the changes in the Companys non-vested restricted shares
under the 1994 Plan as of December 31, 2006.



|                                           |  |                  |   |  |                                        |      
|------------------------------------------ |  | ---------------- | - |  | -------------------------------------- | -----
|Restricted shares                          |  | Number of Shares |   |  | Weighted average Grant-Date Fair Value
|Shares outstanding as of December 31, 2005 |  | 195,000          |   |  | $                                      | 12.46
|Shares granted                             |  | 37,500           |   |  |                                        | 17.24
|Shares vested                              |  | (73,750          | ) |  |                                        | 9.37 
|Shares cancelled                           |  | (35,000          | ) |  |                                        | 15.51
|                                           |  |                  |   |  |                                        |      
|Shares outstanding as of December 31, 2006 |  | 123,750          |   |  | $                                      | 14.89
|                                           |  |                  |   |  |                                        |      



F-20



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



As of December 31, 2006, there was $1,512,000 of unrecognized compensation cost related to non-vested
restricted shares granted under the 1994 Plan. That cost is expected to be recognized over a weighted average period of 2.7 years.

The
exercise price of common share options may not be less than fair market value of the common shares at the date of grant. The table below delineates information concerning common share options granted under the 1994 Plan for the year ended
December 31, 2006.



|                                            |  |                                     |                  |                                 |   |      
|------------------------------------------- |  | ----------------------------------- | ---------------- | ------------------------------- | - | -----
|                                            |  | Number of Shares Underlying Options |                  | Weighted Average Exercise Price
|Outstanding at December 31, 2005            |  |                                     | 1,003,000        |                                 | $ | 11.99
|Granted                                     |  |                                     | 12,500           |                                 |   | 16.00
|Exercised                                   |  |                                     | (620,100)        |                                 |   | 12.37
|Cancelled                                   |  |                                     |                 |                                 |   |     
|Forfeited                                   |  |                                     |                 |                                 |   |     
|                                            |  |                                     |                  |                                 |   |      
|Outstanding at December 31, 2006            |  |                                     | 395,400          |                                 | $ | 11.52
|                                            |  |                                     |                  |                                 |   |      
|Exercisable at December 31, 2006            |  |                                     | 386,025          |                                 | $ | 11.80
|                                            |  |                                     |                  |                                 |   |      
|Exercise price range of shares under option |  | $                                   | 10.25 to $ 16.00 |                                 |   |      

Of the 395,400 common share options outstanding as of December 31, 2006, 12,500 are incentive
share options and 382,900 are non-qualified options. The options vest over varying periods not exceeding ten years. All but 9,375 of the common share options granted in 2006 are fully vested and exercisable, and have a weighted average remaining
contractual term of two years. As of December 31, 2006, the aggregate intrinsic value of fully vested common share options was approximately $1,600.

The Companys non-employee trustee share incentive plan provides for the granting of up to 200,000 share options and restricted shares to trustees. Restricted shares have voting and dividend rights from the date
granted. Options granted under the trustees plan expire not more than ten years from the date of grant. The Company has granted to trustees an aggregate of 101,000 non-qualified options to acquire common shares, with exercise prices ranging from
$6.93 to $16.69. As of December 31, 2006, 87,000 of these options, with a weighted average exercise price of $10.18, were vested, 14,000 options had been exercised and no options had been forfeited or terminated. The Company has also granted to its
non-employee trustees an aggregate of 96,053 restricted shares at a weighted average grant date fair value per share of $12.23, which vest over varying periods not to exceed five years. At December 31, 2006, 92,677 of these restricted shares were
vested and 3,376 shares were unvested. Unrecognized compensation cost related to these unvested shares of $30 will be recognized over the next 2.0 years.

The Company has granted performance awards that contain a market condition (defined as a vesting condition based in whole or in part upon the Companys share price) and may result in the issuance of 237,500
common shares and 225,000 common share equivalents (the equivalents may settle in cash). The common shares and equivalents will only be issued if the Companys compounded annual total shareholder return (share price appreciation plus dividends)
exceeds a targeted threshold over a measuring period. The measuring period ends May 30, 2008 or upon the termination without cause, death or disability of the employee, or a change of control of the Company. Any common shares or equivalents issued
at the end of the measuring period will vest 50% at issuance and 25% on the first two anniversaries of issuance, or earlier if the employee is terminated without cause, dies or is disabled, or if a change of control occurs.



F-21



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



The fair value calculations under SFAS No. 123R for the common shares portion of the performance
awards, the common share equivalent portion of the performance awards and the share options were estimated by an independent third party using valuation models. A lattice model was used to calculate the fair value of the common share and common
share equivalent awards and the fair value of the share options was calculated using the Black-Scholes option pricing model. The fair value of the common shares portion of the performance awards of $1,312 and the share options of $50 was fixed on
the grant dates. The fair value of the common share equivalent portion of the performance awards of $1,303 was re-measured as of December 31, 2006. The following assumptions were used for each of the fair value calculations:

|                                 |  |                    |   |  |                               |   |  |               |  
|-------------------------------- |  | ------------------ | - |  | ----------------------------- | - |  | ------------- | -
|                                 |  | Common Share Award |   |  | Common Share Equivalent Award |   |  | Share Options |  
|Measurement date                 |  | June 1, 2005       |   |  | Dec. 31, 2006                 |   |  | Jan. 2, 2006  |  
|Common share dividend yield      |  | 4.8                | % |  | 5.5                           | % |  | 4.1           | %
|                                 |  |                    |   |  |                               |   |  |               |  
|Expected common share volatility |  | 32.5               | % |  | 26.7                          | % |  | 32.0          | %
|                                 |  |                    |   |  |                               |   |  |               |  
|Risk-free interest rate          |  | 3.55               | % |  | 4.74                          | % |  | 4.31          | %
|                                 |  |                    |   |  |                               |   |  |               |  
|Expected term (in years)         |  | 5.0                |   |  | 3.5                           |   |  | 6.5           |  
|                                 |  |                    |   |  |                               |   |  |               |  

For the year ended December 31, 2006, the Company recognized expense of $1,681 pursuant to SFAS
123R, of which $852 relates to restricted share grants and $829 relates to share options and market condition awards, including $451 relating to the portion of the Companys outstanding performance share awards that may settle in common share
equivalents. Total compensation expense for non-vested options and market condition awards not yet recognized is approximately $1,621and will be recognized over the next 3.5 years.

The following table illustrates the effect on net income and earnings per share if the fair value method had been applied to all outstanding and unvested
options and market condition awards in the years ended December 31, 2005 and 2004:



|                                                                                                                               |  |                                                |        |   |                                                |   |        |  
|------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------------------------------- | ------ | - | ---------------------------------------------- | - | ------ | -
|                                                                                                                               |  | For the year ended December 31, 2005 Pro
Forma |        |   | For the year ended December 31, 2004 Pro
Forma |  
|Net income (loss) applicable to common shareholders                                                                            |  | $                                              | 11,059 |   |                                                | $ | (1,138 | )
|Deduct: Total share-based compensation expense determined under the fair value method for all awards, net of minority interest |  |                                                | (484   | ) |                                                |   | (90    | )
|                                                                                                                               |  |                                                |        |   |                                                |   |        |  
|Pro forma net income (loss) applicable to common shareholders                                                                  |  | $                                              | 10,575 |   |                                                | $ | (1,228 | )
|                                                                                                                               |  |                                                |        |   |                                                |   |        |  
|Basic earnings (loss) per shareas reported                                                                                    |  | $                                              | 0.26   |   |                                                | $ | (0.03  | )
|Basic earnings (loss) per sharepro forma                                                                                      |  | $                                              | 0.25   |   |                                                | $ | (0.03  | )
|Diluted earnings (loss) per shareas reported                                                                                  |  | $                                              | 0.26   |   |                                                | $ | (0.03  | )
|Diluted earnings (loss) per sharepro forma                                                                                    |  | $                                              | 0.25   |   |                                                | $ | (0.03  | )
|                                                                                                                               |  |                                                |        |   |                                                |   |        |  



F-22



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



11. Commitments and Contingencies

The Companys wholly owned TRSs are parties to, and thereby directly responsible for, the franchise agreements. The Company has guaranteed the TRSs
obligations under their hotel franchise agreements with Marriott, and the Companys subsidiaries that own hotels subject to franchise agreements with Marriott and subsidiaries of Hilton Hotels have effectively guaranteed those franchise
agreements.

Under the Percentage Leases, the Company is obligated to pay the costs of certain capital improvements, property taxes and
insurance for the Hotels (except that the TRSs are required to pay property insurance on six hotels). Additionally, the Company must make available to the TRSs an amount equal to 4% or 5% of room revenues from the Hotels per month on a cumulative
basis, for the periodic replacement or refurbishment of furniture, fixtures and equipment and certain other capital expenditures at the Hotels (subject to certain exceptions). Each of the term loans require that the Company make available for such
purposes, for the hotels collateralizing those loans, varying amounts up to 5% of gross revenues from such hotels.

The Company has a
ground lease with renewal rights to extend the expiration to August 2070 (Westin Morristown, NJ), two fifty-year term ground leases expiring August 2034 (Courtyard by Marriot Ft. Lauderdale, FL) and May 2035 (Best Western Palm Beach, FL),
respectively, and a 98-year term ground lease expiring October 2084 (Hampton Inn Woburn, MA), on the land underlying part or all of four of its hotel properties. Minimum annual rent payable under these leases is approximately $584 in the aggregate,
subject to increase based on increases in the consumer price index.

12. Related Party Transactions

The Company reimbursed the IH Manager in 2006, 2005 and 2004 $15, $14, and $12 respectively, for shared personnel and services (which included human
resources and telephone costs).

The Company, the IH Lessee and the IH Manager replaced the majority of their corporate information
technology (IT) infrastructure in 2003. The total cost of the new IT infrastructure was approximately $1.0 million, which was funded by the Company. In 2004, the Company, the IH Lessee and the IH Manager agreed to a cost sharing
agreement under which the Company reimbursed the IH Manager for 50% of the total costs (including depreciation on the IT infrastructure) of operating and maintaining the IT function. The Companys reimbursements to the IH Manager for the IT
function in 2006, 2005 and 2004 were $301, $315 and $258, respectively.

The Company engaged an affiliate of Hatchett Hospitality
(Hatchett) to perform certain renovation projects. The Company paid approximately $0, $60 and $1,006 to Hatchett during 2006, 2005 and 2004, respectively. The Company may enter into additional renovation contracts with the Hatchett
affiliate in 2007. The affiliate of Hatchett is approximately 50% owned by Equity Inns, Inc. (Equity). The IH Manager manages four Hotels owned by Equity. These contracts assisted the IH Manager in qualifying to manage the Companys
Hotels under tax laws applicable to a REIT.

In connection with the TRS Transaction, the Company and the IH Manager agreed on management
agreements with an initial term of 10 years that may be renewed for two, five-year periods at the option of the IH Manager. The management agreements provide for a base management fee of 3% of gross revenues, an accounting fee of $750.00 per month
per hotel and an incentive management fee equal to 50% of hotel available cash flow. The Company paid the IH Manager management and accounting fees as of December 31, 2006, 2005, and 2004 of $9,198, $7,993, and $6,681, respectively.



F-23



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



The IH Manager obtained an employee practices liability insurance policy covering the IH Manager and
the Company. The Company has reimbursed the IH Manager for its one-third share of the policy premium, which was $106, $91, and $53, for 2006, 2005 and 2004, respectively.

The IH Manager maintains a health benefit plan in which the Companys employees participate. The Companys reimbursement to the IH Manager is based on the number of Company employees participating in the
plan and the coverage and benefit levels selected by those employees. The Company has reimbursed the IH Manager in 2006, 2005 and 2004 $167, $105, and $111, respectively, under this arrangement.

The Company reimbursed the IH Manager $5,000 in 2004 for certain pre-opening costs incurred relating to Hotels acquired in 2004 and which the IH Manager
does or will manage.

13. Litigation Settlement

The Company is not presently a defendant in any material litigation, nor, to its knowledge, is any material litigation threatened against the Company or its properties, other than routine litigation arising in the ordinary course of
business and which is expected to pose no material financial risk to the Company and/or is expected to be covered by insurance policies.

The Company recorded a $617 charge to general and administrative expense during 2005 to reflect the estimated loss from misappropriation of receipts on hotel accounts receivable by an employee at one of its hotels. The Company received
insurance proceeds to offset the total charge during 2005.

14. Insurance Recovery

The Company received net insurance proceeds of $1,229 during the first quarter of 2006 for the Ft. Walton Beach, FL hotel, which had a substantial number
of rooms out of service following hurricanes in September 2004. Of this amount, $745 relates to proceeds from business interruption claims and $484 relates to amounts reimbursed for previously incurred repairs and maintenance expense.

15. Other Charges

Other charges for the years ended
December 31, 2006, 2005 and 2004 include the following (amounts in thousands):



|                              |  |      |      |   |      |   |       |  |   |    
|----------------------------- |  | ---- | ---- | - | ---- | - | ----- |  | - | ---
|                              |  | 2006 |      |   | 2005 |   | 2004 
|Extinguishment of Debt        |  | $    |     |   |      | $ | 2,698 |  | $ |   
|Personnel cost                |  |      |     |   |      |   | 355   |  |   | 392
|Transaction costs             |  |      | 299  |   |      |   |      |  |   |   
|Other income                  |  |      | (745 | ) |      |   |      |  |   |   
|TRS Transaction costs         |  |      |     |   |      |   |      |  |   | 233
|Marriott Takeback Transaction |  |      |     |   |      |   |      |  |   | 250
|                              |  |      |      |   |      |   |       |  |   |    
|                              |  | $    | (446 | ) |      | $ | 3,053 |  | $ | 875
|                              |  |      |      |   |      |   |       |  |   |    

Extinguishment of debt includes prepaid interest, loan origination fees and other costs associated
with the partial defeasance of outstanding debt of $16,500 encumbering three hotels that were sold during the first quarter of 2005. The personnel costs are related to the departure of former officers. Other income includes business interruption
insurance proceeds. Transaction costs include legal costs associated with exploring a possible sale of



F-24



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



the Company. The TRS Transaction costs are related to the TRS Transaction. The Company reimbursed the IH Manager for expenses incurred for the transition of
17 Hotel properties managed by Marriott to the IH Manager as part of the Marriott Tackback Transaction.

16. Investment in Unconsolidated Entities

During the fourth quarter 2006, the Company acquired for $4,277 a 49 percent equity interest in the 355-room Sheraton Capital Center
Hotel in Raleigh, N.C. The other interests are owned by subsidiaries of the Gencom Group, a private hospitality firm. The property was purchased by the joint venture for approximately $42,000. The joint venture funded the acquisition with $8,500 in
cash and approximately $33,500 in debt. The Company funded its portion of the cash from borrowings on its unsecured line of credit. The debt obtained by the joint venture is floating rate debt bearing interest at LIBOR plus 285 basis points and
matures in November 2009.

17. Discontinued Operations

During the first quarter of 2006, the Company sold one land site in Binghamton, NY and recognized a gain of $75 on the sale. The Company had no hotels classified as held for sale as of December 31, 2006.

In 2004, the Company classified three hotels as held for sale, which were sold in 2005 for $21,300 and the Company recognized a gain on
sales of $1,501. The Company sold a hotel in July 2004 and recognized a loss on the sale of $247 and another hotel in January 2004 and recognized a gain on sale of $1,029.

The following table sets forth the components of discontinued operations for the years ended December 31, 2006, 2005 and 2004 (in thousands):



|                                                 |  |      |    |      |   |        |      |  |   |        |  
|------------------------------------------------ |  | ---- | -- | ---- | - | ------ | ---- |  | - | ------ | -
|                                                 |  | 2006 |    | 2005 |   |        | 2004 | 
|Hotel operating revenue                          |  | $    |   |      | $ | 918    |      |  | $ | 9,168  |  
|Percentage lease revenue                         |  |      |   |      |   |       |      |  |   | 74     |  
|Other income                                     |  |      |   |      |   | 28     |      |  |   | 79     |  
|Hotel operating expenses                         |  |      |   |      |   | (1,001 | )    |  |   | (6,283 | )
|Depreciation                                     |  |      |   |      |   |       |      |  |   | (1,564 | )
|Amortization of franchise fees                   |  |      |   |      |   | (2     | )    |  |   | (12    | )
|Property taxes and insurance                     |  |      |   |      |   | (75    | )    |  |   | (453   | )
|General and administrative                       |  |      |   |      |   |       |      |  |   | (3     | )
|Gain (loss) on sale of Hotel                     |  |      | 75 |      |   | 1,501  |      |  |   | 782    |  
|Impairment on Hotels classified as held for sale |  |      |   |      |   |       |      |  |   | (626   | )
|Other                                            |  |      |   |      |   |       |      |  |   | (33    | )
|                                                 |  |      |    |      |   |        |      |  |   |        |  
|Discontinued operations                          |  | $    | 75 |      | $ | 1,369  |      |  | $ | 1,129  |  
|                                                 |  |      |    |      |   |        |      |  |   |        |  

18. Recently Issued Accounting Pronouncements

In March 2005, FASB Interpretation No. 47 (FIN 47), Accounting for Conditional Asset Retirement Obligations was issued to clarify that
the term conditional asset retirement obligation as used in FASB Statement No. 143 (SFAS 143), Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in which the timing and
(or) method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and
(or) method of settlement. Thus, the timing



F-25



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)

(in thousands,
except share and per share data)



and (or) method of settlement may be conditional on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a
conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognized when incurred-generally upon acquisition,
construction, or development and (or) through the normal operation of the asset. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability
when sufficient information exists. SFAS 143 acknowledges that in some cases, sufficient information may not be available to reasonably estimate the fair value of an asset retirement obligation. FIN 47 also clarifies when an entity would have
sufficient information to reasonably estimate the fair value of an asset retirement obligation. The Company has adopted FIN 47 and determined that it had no impact as of December 31, 2006. The Company will continue to analyze the impact,
if any, of FIN 47 on a regular basis.

In July 2006, The Financial Accounting Standards Board published FASB Interpretation No. 48
(FIN 48), Accounting for Uncertainty in Income Taxes, to address the non-comparability in reporting tax assets and liabilities resulting from a lack of specific guidance in FASB Statement No. 109 (SFAS No. 109), Accounting for
Income Taxes, on the uncertainty in income taxes recognized in an enterprises financial statements. Specifically, FIN No. 48 prescribes (a) a consistent recognition threshold and (b) a measurement attribute for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and provides related guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and
transition. FIN 48 will apply to fiscal years beginning after December 15, 2006, with earlier adoption permitted. The Company will adopt FIN 48 for fiscal periods starting January 1, 2007. The Company is in the process of evaluating the
full impact, if any, of FIN 48; however, the Company does not believe that the effects of FIN 48, if any, will be material to the financial statements.

In September 2006, the Securities and Exchange Commission published Staff Accounting Bulletin No. 108 (SAB 108). The interpretations in this Staff Accounting Bulletin express the staffs views
regarding the process of quantifying financial statement misstatements. The interpretations in this Staff Accounting Bulletin are being issued to address diversity in practice in quantifying financial statement misstatements and the potential under
current practice for the build up of improper amounts on the balance sheet. The Company evaluated SAB 108 and it had no impact as of December 31, 2006.

In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections (SFAS 154), which replaces APB No. 20, Accounting
Changes, and Statement of Financial Accounting Standards No. 3, Reporting Changes in Interim Financial Statements. SFAS 154 changes the accounting for and reporting of a change in accounting principle. SFAS 154 requires
retrospective application to prior periods financial statements of voluntary changes in accounting principle and changes required by new accounting standards when the standard does not include specific transition provisions, unless it is
impracticable to do so. SFAS 154 is effective for accounting changes and corrections of errors in fiscal years beginning after December 15, 2005 and will only affect the Companys consolidated financial statements upon adoption of a
voluntary change in accounting principle by the Company.



F-26



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2006



|                   |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|------------------ |  | ----- |  | -------------- |  | --------------------------------- |  | -------------------------------------------- |  | ------------------------------------------------ |  | ------------------ |  | ------------- |  | -------------------- |  | ----------------------- |  | --------------
|                   |  |       |  |                |  | Initial Cost                      |  | Cost Capitalization to subsequent aquistions |  | Gross Amount of which carried at close of period |  |                    |  |              
|Description        |  | State |  | Encum- brances |  | Initial Cost Bldg. & Improvements |  | Cost Cap. Sub. to Acq. Land                  |  | Cost Cap. Sub. to Acq. Bldg. & Improvements      |  | Gross Amounts Land |  | Gross Amounts |  | Bldg. & Improvements |  | Accumulated Deprecation |  | Net Book Value
|Residence Inn:     |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Addison RI.        |  | TX    |  | 5              |  | 11,914,876                        |  | 3,751                                        |  | 557,067                                          |  | 1,003,751          |  | 12,471,943    |  | 13,475,694           |  | 3,155,364               |  | 10,320,330    
|Altamonte Springs. |  | FL    |  | 5              |  | 7,089,660                         |  | 269,560                                      |  | 2,338,489                                        |  | 1,598,860          |  | 9,428,148     |  | 11,027,008           |  | 2,607,925               |  | 8,419,083     
|Anaheim RIKPA     |  | CA    |  | 9              |  | 46,393,527                        |  |                                              |  | 368                                              |  | 7,154,000          |  | 46,393,895    |  | 53,547,895           |  | 299,672                 |  | 53,248,223    
|Arlington.         |  | TX    |  | 5              |  | 8,432,997                         |  | 18,825                                       |  | 313,294                                          |  | 878,825            |  | 8,746,291     |  | 9,625,116            |  | 2,253,287               |  | 7,371,828     
|Atlanta Downtown.  |  | GA    |  | 5              |  | 14,935,292                        |  | 19,121                                       |  | 4,300,527                                        |  | 1,569,121          |  | 19,235,820    |  | 20,804,941           |  | 5,551,453               |  | 15,253,488    
|Atlanta Peachtree. |  | GA    |  |                |  | 9,116,452                         |  | 33,679                                       |  | 70,289                                           |  | 981,559            |  | 9,186,741     |  | 10,168,300           |  | 1,943,062               |  | 8,225,237     
|Bellevue.          |  | WA    |  | 4              |  | 16,935,703                        |  | 330,879                                      |  | 2,416,699                                        |  | 3,445,929          |  | 19,352,403    |  | 22,798,332           |  | 5,232,140               |  | 17,566,192    
|Binghamton.        |  | NY    |  | 2              |  | 5,293,909                         |  | 123,167                                      |  | 1,662,833                                        |  | 843,167            |  | 6,956,742     |  | 7,799,908            |  | 2,164,556               |  | 5,635,352     
|Bothell.           |  | WA    |  |                |  | 9,410,434                         |  | 233,934                                      |  | 1,263,211                                        |  | 2,147,684          |  | 10,673,645    |  | 12,821,329           |  | 2,807,883               |  | 10,013,446    
|Cherry Hill.       |  | NJ    |  | 2              |  | 8,136,208                         |  | 97,312                                       |  | 2,220,735                                        |  | 1,097,312          |  | 10,356,943    |  | 11,454,255           |  | 2,884,485               |  | 8,569,770     
|Columbus East.     |  | OH    |  |                |  | 3,881,412                         |  | 126,442                                      |  | 1,563,679                                        |  | 851,242            |  | 5,445,091     |  | 6,296,332            |  | 1,585,133               |  | 4,711,199     
|Denver Downtown.   |  | CO    |  | 2              |  | 9,021,227                         |  | 280,188                                      |  | 4,070,997                                        |  | 1,490,188          |  | 12,076,612    |  | 13,566,800           |  | 3,656,028               |  | 9,910,773     
|Denver Tech.       |  | CO    |  | 1              |  | 7,726,077                         |  | 203,399                                      |  | 2,464,880                                        |  | 1,308,399          |  | 10,190,957    |  | 11,499,356           |  | 3,505,020               |  | 7,994,336     
|East Lansing.      |  | MI    |  |                |  | 4,324,600                         |  | 165,630                                      |  | 2,240,822                                        |  | 550,630            |  | 6,119,095     |  | 6,669,725            |  | 1,871,074               |  | 4,798,651     
|Fort Wayne.        |  | IN    |  |                |  | 4,029,866                         |  | 75,925                                       |  | 1,166,818                                        |  | 827,575            |  | 5,196,684     |  | 6,024,260            |  | 1,230,199               |  | 4,794,060     
|Fremont.           |  | CA    |  | 1              |  | 4,684,094                         |  | 117,519                                      |  | 1,754,632                                        |  | 1,117,519          |  | 6,438,727     |  | 7,556,246            |  | 2,057,123               |  | 5,499,123     
|Gaithersburg.      |  | MD    |  |                |  | 12,690,734                        |  | 6,211                                        |  | 108,056                                          |  | 2,005,879          |  | 12,798,789    |  | 14,804,669           |  | 2,794,925               |  | 12,009,744    
|Grand Rapids.      |  | MI    |  |                |  | 7,205,876                         |  | 138,974                                      |  | 2,169,714                                        |  | 908,974            |  | 8,625,189     |  | 9,534,163            |  | 2,657,181               |  | 6,876,982     
|Harrisburg.        |  | PA    |  |                |  | 5,746,456                         |  | 50,916                                       |  | 1,823,121                                        |  | 820,916            |  | 7,569,577     |  | 8,390,493            |  | 2,099,025               |  | 6,291,468     
|Indianapolis.      |  | IN    |  |                |  | 4,213,939                         |  | 115,830                                      |  | 1,729,550                                        |  | 904,980            |  | 5,943,489     |  | 6,848,469            |  | 1,523,804               |  | 5,324,664     
|Lexington KY.      |  | KY    |  |                |  | 5,712,976                         |  | 272,354                                      |  | 1,967,855                                        |  | 1,341,704          |  | 7,680,831     |  | 9,022,535            |  | 2,067,989               |  | 6,954,546     
|Livonia.           |  | MI    |  |                |  | 7,809,932                         |  | 31,325                                       |  | 199,068                                          |  | 1,281,133          |  | 8,009,000     |  | 9,290,133            |  | 1,602,707               |  | 7,687,426     
|Louisville RI.     |  | KY    |  |                |  | 8,068,746                         |  | 163,542                                      |  | 2,608,839                                        |  | 1,673,142          |  | 10,677,586    |  | 12,350,728           |  | 2,873,537               |  | 9,477,191     
|Lynnwood.          |  | WA    |  | 4              |  | 12,520,749                        |  | 182,194                                      |  | 903,335                                          |  | 2,477,194          |  | 13,424,083    |  | 15,901,278           |  | 3,408,152               |  | 12,493,125    
|Mission Valley     |  | CA    |  | 9              |  | 51,159,197                        |  |                                              |  | 1,975                                            |  | 8,384,000          |  | 51,161,171    |  | 59,545,171           |  | 330,424                 |  | 59,214,747    
|Mountain View.     |  | CA    |  | 1              |  | 12,299,309                        |  | 124,254                                      |  | 2,548,520                                        |  | 3,824,254          |  | 14,847,829    |  | 18,672,083           |  | 4,669,186               |  | 14,002,897    
|Ontario.           |  | CA    |  | 4              |  | 9,999,265                         |  | 181,121                                      |  | 3,703,031                                        |  | 2,057,771          |  | 13,702,296    |  | 15,760,067           |  | 3,774,295               |  | 11,985,772    
|Portland ME.       |  | ME    |  |                |  | 4,996,765                         |  | 25,648                                       |  | 279,672                                          |  | 545,648            |  | 5,276,437     |  | 5,822,085            |  | 1,422,716               |  | 4,399,369     
|Richmond NW.       |  | VA    |  |                |  | 8,814,842                         |  |                                              |  | 67,051                                           |  | 499,096            |  | 8,881,892     |  | 9,380,988            |  | 1,769,397               |  | 7,611,592     
|Richmond.          |  | VA    |  | 1              |  | 5,159,238                         |  | 128,591                                      |  | 1,519,825                                        |  | 728,591            |  | 6,679,063     |  | 7,407,653            |  | 2,045,110               |  | 5,362,543     
|Rockville.         |  | MD    |  |                |  | 16,250,961                        |  |                                              |  | 6,878                                            |  | 4,650,000          |  | 16,257,839    |  | 20,907,839           |  | 35,424                  |  | 20,872,415    
|Rosemont.          |  | IL    |  |                |  | 17,346,704                        |  | 42,691                                       |  | 83,217                                           |  | 2,039,299          |  | 17,429,921    |  | 19,469,221           |  | 3,494,937               |  | 15,974,284    
|Saddle River.      |  | NJ    |  |                |  | 17,101,462                        |  |                                              |  | 161,933                                          |  | 2,993,130          |  | 17,263,395    |  | 20,256,525           |  | 2,211,251               |  | 18,045,274    
|San Jose South.    |  | CA    |  |                |  | 16,728,013                        |  | 8,598                                        |  | 90,273                                           |  | 2,513,448          |  | 16,818,286    |  | 19,331,734           |  | 3,528,298               |  | 15,803,436    
|San Jose.          |  | CA    |  | 1              |  | 5,819,759                         |  | 100,261                                      |  | 1,693,914                                        |  | 1,450,261          |  | 7,513,673     |  | 8,963,934            |  | 2,305,402               |  | 6,658,532     
|San Mateo.         |  | CA    |  | 5              |  | 17,281,777                        |  | 193,965                                      |  | 3,093,113                                        |  | 4,793,965          |  | 18,285,039    |  | 23,079,004           |  | 5,016,486               |  | 18,062,518    
|Shelton.           |  | CT    |  | 5              |  | 8,184,355                         |  | 149,978                                      |  | 2,742,595                                        |  | 1,709,978          |  | 10,926,950    |  | 12,636,929           |  | 2,838,541               |  | 9,798,388     
|Silicon Valley I.  |  | CA    |  | 2              |  | 26,424,473                        |  | 187,287                                      |  | 5,007,017                                        |  | 6,517,287          |  | 28,308,052    |  | 34,825,338           |  | 8,091,012               |  | 26,734,327    
|Silicon Valley II. |  | CA    |  | 6              |  | 32,257,326                        |  | 251,779                                      |  | 4,485,543                                        |  | 5,701,779          |  | 33,540,068    |  | 39,241,847           |  | 9,647,165               |  | 29,594,683    
|Troy Central.      |  | MI    |  | 1              |  | 4,905,564                         |  | 303,864                                      |  | 1,859,144                                        |  | 1,593,864          |  | 6,764,708     |  | 8,358,572            |  | 2,593,499               |  | 5,765,072     



F-27



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2006



|                    |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|------------------- |  | ----- |  | -------------- |  | --------------------------------- |  | -------------------------------------------- |  | ------------------------------------------------ |  | ------------------ |  | ------------- |  | -------------------- |  | ----------------------- |  | --------------
|                    |  |       |  |                |  | Initial Cost                      |  | Cost Capitalization to subsequent aquistions |  | Gross Amount of which carried at close of period |  |                    |  |              
|Description         |  | State |  | Encum- brances |  | Initial Cost Bldg. & Improvements |  | Cost Cap. Sub. to Acq. Land                  |  | Cost Cap. Sub. to Acq. Bldg. & Improvements      |  | Gross Amounts Land |  | Gross Amounts |  | Bldg. & Improvements |  | Accumulated Deprecation |  | Net Book Value
|Troy Southeast.     |  | MI    |  | 1              |  | 7,257,010                         |  | 340,030                                      |  | 1,337,607                                        |  | 1,100,030          |  | 8,594,617     |  | 9,694,647            |  | 2,833,838               |  | 6,860,809     
|Tukwila.            |  | WA    |  | 4              |  | 17,324,929                        |  | 181,847                                      |  | 2,612,561                                        |  | 3,361,397          |  | 19,937,490    |  | 23,298,888           |  | 5,281,670               |  | 18,017,218    
|Tyson's Corner.     |  | VA    |  | 7              |  | 9,998,865                         |  | 7,250                                        |  | 86,541                                           |  | 2,420,492          |  | 10,085,406    |  | 12,505,898           |  | 2,390,881               |  | 10,115,018    
|Vancouver.          |  | WA    |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Wichita East.       |  | KS    |  | 2              |  | 3,869,075                         |  | 109,356                                      |  | 957,622                                          |  | 634,356            |  | 4,399,758     |  | 5,034,115            |  | 1,465,167               |  | 3,568,948     
|WIndsor.            |  | CT    |  | 1              |  | 4,742,178                         |  | 163,705                                      |  | 1,790,823                                        |  | 1,313,705          |  | 6,533,001     |  | 7,846,706            |  | 1,954,152               |  | 5,892,554     
|Summerfield Suites: |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Addison SS          |  | TX    |  | 3              |  | 11,923,133                        |  | 2,138                                        |  | 130,996                                          |  | 1,472,138          |  | 12,054,129    |  | 13,526,267           |  | 2,868,098               |  | 10,658,169    
|Belmont             |  | CA    |  | 4              |  | 16,345,230                        |  | 13,334                                       |  | 161,549                                          |  | 2,913,334          |  | 16,506,780    |  | 19,420,114           |  | 3,957,607               |  | 15,462,507    
|El Segundo          |  | CA    |  | 3              |  | 11,389,220                        |  | 4,636                                        |  | 53,815                                           |  | 1,834,636          |  | 11,443,034    |  | 13,277,670           |  | 2,749,283               |  | 10,528,388    
|Las Colinas         |  | TX    |  | 4              |  | 15,057,457                        |  | 28,314                                       |  | 283,381                                          |  | 2,291,314          |  | 15,340,838    |  | 17,632,152           |  | 3,704,904               |  | 13,927,248    
|Mount Laurel        |  | NJ    |  | 3              |  | 11,207,733                        |  | 21,263                                       |  | 438,742                                          |  | 421,263            |  | 11,646,475    |  | 12,067,738           |  | 2,760,396               |  | 9,307,341     
|Hampton Inn:        |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Albany              |  | NY    |  | 3              |  | 7,978,826                         |  | 57,783                                       |  | 1,133,111                                        |  | 907,783            |  | 9,111,937     |  | 10,019,720           |  | 2,700,936               |  | 7,318,784     
|Columbia            |  | MD    |  |                |  | 7,686,266                         |  |                                              |  | 539,050                                          |  | 973,837            |  | 8,225,316     |  | 9,199,153            |  | 417,834                 |  | 8,781,319     
|Germantown          |  | MD    |  |                |  | 4,944,699                         |  | 97,052                                       |  | 3,044,914                                        |  | 1,017,052          |  | 7,989,613     |  | 9,006,665            |  | 3,610,233               |  | 5,396,432     
|Islandia            |  | NY    |  | 2              |  | 4,873,258                         |  | 171,658                                      |  | 1,682,533                                        |  | 1,091,658          |  | 6,555,791     |  | 7,647,449            |  | 2,434,514               |  | 5,212,935     
|Lombard             |  | IL    |  | 3              |  | 6,602,164                         |  | 128,876                                      |  | 1,449,922                                        |  | 728,876            |  | 8,052,086     |  | 8,780,962            |  | 2,148,241               |  | 6,632,720     
|Louisville HI       |  | KY    |  |                |  | 4,272,407                         |  | 147,224                                      |  | 5,056,711                                        |  | 2,147,224          |  | 9,329,118     |  | 11,476,342           |  | 777,024                 |  | 10,699,318    
|Naples              |  | FL    |  | 2              |  | 4,777,891                         |  | 37,015                                       |  | 951,822                                          |  | 727,015            |  | 5,729,713     |  | 6,456,729            |  | 1,918,934               |  | 4,537,795     
|Schaumburg          |  | IL    |  | 3              |  | 4,211,887                         |  | 62,488                                       |  | 1,405,287                                        |  | 634,488            |  | 5,617,174     |  | 6,251,662            |  | 1,513,697               |  | 4,737,965     
|Tallahassee         |  | FL    |  | 2              |  | 4,253,650                         |  | 66,871                                       |  | 972,250                                          |  | 566,871            |  | 5,225,900     |  | 5,792,771            |  | 1,651,545               |  | 4,141,226     
|West Palm Beach     |  | FL    |  |                |  | 3,954,039                         |  | 154,334                                      |  | 1,307,530                                        |  | 154,334            |  | 5,261,569     |  | 5,415,903            |  | 2,755,096               |  | 2,660,807     
|Westchester         |  | IL    |  | 3              |  | 4,641,966                         |  | 60,990                                       |  | 1,033,336                                        |  | 632,990            |  | 5,675,303     |  | 6,308,292            |  | 1,585,757               |  | 4,722,535     
|Willow Grove        |  | PA    |  |                |  | 8,376,545                         |  | 52,441                                       |  | 1,147,281                                        |  | 1,162,441          |  | 9,523,826     |  | 10,686,268           |  | 3,481,460               |  | 7,204,807     
|Woburn              |  | MA    |  |                |  | 2,731,793                         |  | 62,206                                       |  | 3,226,273                                        |  | 62,206             |  | 5,958,066     |  | 6,020,272            |  | 3,446,257               |  | 2,574,015     
|Homewood Suites:    |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|San Antonio         |  | TX    |  | 7              |  | 17,273,793                        |  |                                              |  | 688,280                                          |  | 2,350,000          |  | 17,962,073    |  | 20,312,073           |  | 1,229,242               |  | 19,082,831    
|Sunrise Suites:     |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Tinton Falls        |  | NJ    |  |                |  | 4,606,384                         |  |                                              |  | 361,071                                          |  | 750,000            |  | 4,967,455     |  | 5,717,455            |  | 1,154,900               |  | 4,562,555     
|Four Points:        |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Fort Walton Beach   |  | FL    |  |                |  | 9,519,414                         |  | 30,600                                       |  | 1,558,932                                        |  | 18,030,600         |  | 11,078,346    |  | 29,108,946           |  | 1,496,114               |  | 27,612,832    
|Courtyard:          |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Fort Lauderdale     |  | FL    |  |                |  | 7,822,658                         |  | 202,847                                      |  | 4,390,357                                        |  | 202,847            |  | 12,213,015    |  | 12,415,862           |  | 5,063,828               |  | 7,352,034     
|TownPlace Suites:   |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Horsham             |  | PA    |  |                |  | 6,695,881                         |  | 8,297                                        |  | 322,115                                          |  | 788,297            |  | 6,867,640     |  | 7,655,937            |  | 1,282,893               |  | 6,373,043     
|Doubletree:         |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Washington DC       |  | DC    |  | 7              |  | 15,253,240                        |  |                                              |  | 246,046                                          |  | 6,097,250          |  | 15,499,285    |  | 21,596,535           |  | 842,065                 |  | 20,754,470    
|Other:              |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Anaheim Hilton      |  | CA    |  | 8              |  | 44,391,914                        |  |                                              |  | 1,293                                            |  | 3,900,000          |  | 44,393,207    |  | 48,293,207           |  | 286,734                 |  | 48,006,472    
|Ontario Hilton      |  | CA    |  | 9              |  | 33,415,980                        |  |                                              |  | 863                                              |  | 8,728,000          |  | 33,416,842    |  | 42,144,842           |  | 215,800                 |  | 41,929,042    



F-28



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2006



|               |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|-------------- |  | ----- |  | -------------- |  | --------------------------------- |  | -------------------------------------------- |  | ------------------------------------------------ |  | ------------------ |  | ------------- |  | -------------------- |  | ----------------------- |  | --------------
|               |  |       |  |                |  | Initial Cost                      |  | Cost Capitalization to subsequent aquistions |  | Gross Amount of which carried at close of period |  |                    |  |              
|Description    |  | State |  | Encum- brances |  | Initial Cost Bldg. & Improvements |  | Cost Cap. Sub. to Acq. Land                  |  | Cost Cap. Sub. to Acq. Bldg. & Improvements      |  | Gross Amounts Land |  | Gross Amounts |  | Bldg. & Improvements |  | Accumulated Deprecation |  | Net Book Value
|Atlantic City. |  | NJ    |  |                |  | 4,826,112                         |  | 12,225                                       |  | 375,624                                          |  | 3,537,875          |  | 5,201,737     |  | 8,739,612            |  | 493,254                 |  | 8,246,357     
|BULFINCH       |  | MA    |  |                |  | 15,598,247                        |  |                                              |  | 216,167                                          |  | 3,559,178          |  | 15,814,414    |  | 19,373,592           |  | 472,421                 |  | 18,901,171    
|Montvale.      |  | NJ    |  |                |  | 9,336,506                         |  |                                              |  | 4,600                                            |  | 7,813,798          |  | 9,341,106     |  | 17,154,904           |  | 479,301                 |  | 16,675,603    
|Morristown.    |  | NJ    |  |                |  | 19,643,065                        |  | 146,560                                      |  | 624,830                                          |  | 10,522,560         |  | 20,267,895    |  | 30,790,455           |  | 900,174                 |  | 29,890,280    
|USA LP         |  |       |  |                |  |                                   |  |                                              |  | 316,721                                          |  |                    |  | 316,721       |  | 316,721              |  | 180,298                 |  | 136,424       
|               |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               
|Grand Total(s) |  |       |  |                |  | 856,828,166                       |  | 7,130,054                                    |  | 107,169,135                                      |  | 183,131,899        |  | 952,791,576   |  | 1,135,923,475        |  | 188,109,416             |  | 947,814,059   
|               |  |       |  |                |  |                                   |  |                                              |  |                                                  |  |                    |  |               |  |                      |  |                         |  |               

---

Notes to Schedule 3Real Estate and Accumulated
Depreciation



|1. | Collateral for $30 million term loan.
|-- | -------------------------------------

|2. | Collateral for $42 million term loan.
|-- | -------------------------------------

|3. | Collateral for $40 million term loan.
|-- | -------------------------------------

|4. | Collateral for $58 million term loan.
|-- | -------------------------------------

|5. | Collateral for $50 million term loan.
|-- | -------------------------------------

|6. | Collateral for $14 million mortgage note.
|-- | -----------------------------------------

|7. | Collateral for $75 million mortgage loan.
|-- | -----------------------------------------

|8. | Collateral for $14 million mortgage loan.
|-- | -----------------------------------------

|9. | Collateral for $120 million mortgage loan.
|-- | ------------------------------------------



|                                                                           |  |            |   |  |            |   |  |            |  
|-------------------------------------------------------------------------- |  | ---------- | - |  | ---------- | - |  | ---------- | -
|                                                                           |  | 2006       |   |  | 2005       |   |  | 2004       |  
|                                                                           |  | (in 000s) |   |  | (in 000s) |   |  | (in 000s) |  
|Cost of land and improvements, and buildings and improvements:             |  |            |   |  |            |   |  |            |  
|Balance at beginning of year                                               |  | 904,506    |   |  | 815,146    |   |  | 757,670    |  
|Additions                                                                  |  | 242,975    |   |  | 89,386     |   |  | 92,439     |  
|Disposals                                                                  |  | (352       | ) |  | (27,895    | ) |  | (11,899    | )
|Transfer to held for sale                                                |  |           |   |  | 27,869     |   |  | (23,064    | )
|                                                                           |  |            |   |  |            |   |  |            |  
|Balance at end of year                                                     |  | 1,147,129  |   |  | 904,506    |   |  | 815,146    |  
|                                                                           |  |            |   |  |            |   |  |            |  
|Accumulated depreciation on land improvements, buildings and improvements: |  |            |   |  |            |   |  |            |  
|Balance at beginning of year                                               |  | 161,916    |   |  | 132,309    |   |  | 126,082    |  
|Additions                                                                  |  | 26,211     |   |  | 23,805     |   |  | 22,212     |  
|Disposals                                                                  |  | (3         | ) |  | (8,587     | ) |  | (3,457     | )
|Transfer to held for sale                                                |  |           |   |  | 14,389     |   |  | (12,528    | )
|                                                                           |  |            |   |  |            |   |  |            |  
|Balance at end of year                                                     |  | 188,124    |   |  | 161,916    |   |  | 132,309    |  
|                                                                           |  |            |   |  |            |   |  |            |  



F-29



---

##### Table of Contents

SIGNATURES

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.



|                  |  |  |  |                                                                         
|----------------- |  |  |  | ------------------------------------------------------------------------
|                  |  |  |  | INNKEEPERS USA TRUST                                                    
|                  |  | 
|February 28, 2007 |  |  |  | /s/    JEFFREY H. FISHER                                                
|                  |  |  |  | Chief Executive Officer, President and Chairman of the Board of Trustees
|                  |  | 
|February 28, 2007 |  |  |  | /s/    DENNIS M. CRAVEN                                                 
|                  |  |  |  | Chief Financial Officer (Principal Accounting and Financial Officer)    

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed
below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                                               |  |                                                                                             |  |                  
|---------------------------------------------- |  | ------------------------------------------------------------------------------------------- |  | -----------------
|SIGNATURE                                      |  | TITLE                                                                                       |  | DATE             
|                                               |  |                                                                                            
|/s/    JEFFREY H.
FISHER Jeffrey H. Fisher     |  | Chief Executive Officer, President and Chairman of the Board, (Principal Executive Officer) |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    DENNIS M.
CRAVEN Dennis M. Craven       |  | Chief Financial Officer                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    MILES
BERGER Miles Berger               |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    RANDALL L.
CHURCHEY Randall L. Churchey |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    THOMAS J.
CROCKER Thomas J. Crocker     |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    JACK P.
DEBOER Jack P. DeBoer           |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    C. GERALD
GOLDSMITH C. Gerald Goldsmith |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    ROLF E.
RUHFUS Rolf E. Ruhfus           |  | Trustee                                                                                     |  | February 28, 2007
|                                               |  |                                                                                            
|/s/    JOEL F.
ZEMANS Joel F. Zemans           |  | Trustee                                                                                     |  | February 28, 2007



---

##### Table of Contents

RISK FACTORS

SOME OF THE INFORMATION YOU WILL FIND IN THIS FORM 10-K, AND IN OUR OTHER FILINGS UNDER THE
SECURITIES EXCHANGE ACT OF 1934 AND OUR PROSPECTUSES OR ANY PROSPECTUS SUPPLEMENTS, MAY CONTAIN FORWARD-LOOKING STATEMENTS. ALSO, DOCUMENTS SUBSEQUENTLY FILED BY US WITH THE SECURITIES AND EXCHANGE COMMISSION MAY CONTAIN FORWARD-LOOKING
STATEMENTS. YOU CAN IDENTIFY THESE TYPES OF STATEMENTS BY THEIR USE OF FORWARD-LOOKING WORDS SUCH AS MAY, SHOULD, COULD, PLANS, INTENDS, EXPECTS, ANTICIPATES,
ESTIMATES, PROJECTS, CONTINUES, IS DESIGNED TO, POTENTIAL OR OTHER SIMILAR WORDS. THESE TYPES OF STATEMENTS DISCUSS FUTURE EVENTS OR EXPECTATIONS OR CONTAIN PROJECTIONS OR ESTIMATES. WHEN
CONSIDERING THESE FORWARD-LOOKING STATEMENTS, YOU SHOULD KEEP IN MIND THE FOLLOWING RISK FACTORS, AS WELL AS OTHER FACTORS THAT ARE DESCRIBED IN OUR FILINGS WITH THE SEC FROM TIME TO TIME. THESE RISK FACTORS COULD CAUSE OUR ACTUAL RESULTS TO DIFFER
MATERIALLY AND ADVERSELY FROM THOSE CONTAINED IN OR IMPLIED BY ANY FORWARD-LOOKING STATEMENT. THE WORDS (A) THE COMPANY, WE, US, OUR, OURS AND WORDS OF SIMILAR IMPORT REFER TO
INNKEEPERS USA TRUST OR INNKEEPERS USA TRUST AND ITS CONSOLIDATED AFFILIATES, AS THE CONTEXT REQUIRES, (B) THE PARTNERSHIP REFERS TO INNKEEPERS USA LIMITED PARTNERSHIP, OR INNKEEPERS USA LIMITED PARTNERSHIP AND ITS PARTNERSHIP
SUBSIDIARIES, AS THE CONTEXT REQUIRES, OR (C) YOU OR YOUR REFERS TO INVESTORS OR PROSPECTIVE INVESTORS IN THE COMPANY.

The following risk factors are not necessarily exhaustive, particularly as to possible future events, and new risk factors may emerge periodically. Many things can happen that can cause our actual results to be very
different than those we describe in our SEC filings. Any statements we make that are not historical facts should be considered forward-looking statements. We make no promise to update any of our forward-looking statements, or to publicly release the
results if we revise any of them.

We rely on others to operate our hotels.

In order for us to continue to qualify as a real estate investment trust, or REIT, third parties must operate our hotels. We lease each of our hotels to
our taxable REIT subsidiaries (TRSs) under a percentage lease providing for rent equal to (a) a fixed base amount or, (b) if greater, percentage rent based on the room revenues of the hotel (collectively, the Percentage
Leases). The TRSs, in turn, have entered into management agreements with Innkeepers Hospitality Management, Inc. (the IH Manager) to manage substantially all of our hotels. While we have some input into operating decisions for
those hotels leased by our TRSs and operating under management agreements, we have less control than if we were managing the hotels ourselves. Even if we believe that our hotels are not being operated efficiently, we may not be able to require an
operator to change the way it operates our hotels. Jeffrey H. Fisher controls the IH Manager, and he is the Chief Executive Officer, President and Chairman of our Board of Trustees. See Conflicts of interest and related party
transactionsThe IH Lessee and the IH Manager below.

Terror events and threats and military action could negatively affect the hotel
industry and our results of operations and financial condition.

Terror events, such as those that occurred on September 11,
2001, military actions, such as the ongoing actions in Afghanistan and Iraq, and periodic terror alerts, could (as they have in the past) substantially negatively affect our business and results for a prolonged period. We cannot predict how similar
future events will directly or indirectly impact the hotel industry or our operating results in the future.



R-1



---

##### Table of Contents

Conflicts of interest and related party transactions.

Jeffrey H. Fisher and the IH Manager. Jeffrey H. Fisher is our Chairman of the Board, Chief Executive Officer and President. Affiliates of
Mr. Fisher contributed hotels to us on a favorable tax basis in connection with our initial public offering in 1994. The sale, refinancing or prepayment of indebtedness secured by those hotels may trigger adverse tax consequences to
Mr. Fisher. Conflicts of interest, therefore, exist between us and Mr. Fisher regarding any transaction involving those hotels that could trigger adverse tax consequences to Mr. Fisher or his affiliates.

Substantially all of our hotels are managed by the IH Manager, which is owned by Mr. Fisher. In the years ended December 31, 2006 and in 2005,
we paid the IH Manager management and accounting fees of approximately $9,198,000 and $7,993,000, respectively.

Each of our management
agreements with the IH Manager has an initial term of 10 years and may be renewed for two, five-year periods at the option of the IH Manager. The management agreements provide for a base management fee of 3% of gross revenues, an accounting fee of
$750.00 per month per hotel and an incentive management fee equal to 50% of hotel available cash flow. Hotel available cash flow is, generally, gross hotel revenues less (a) hotel operating expenses, including franchise fees, (b) the base
management and accounting services fees and (c) base and percentage rent paid by our TRSs to us. Under these management agreements, the IH Manager is not responsible for any losses incurred by the TRSs (from hotel operations or otherwise). The
management agreements provide generally for a termination fee to be paid to the IH Manager upon certain terminations of a management agreement, including in connection with the sale of the related hotel. The termination fee is the fair market value
of the management contract for the remainder of the then-current term. The cumulative amount of unpaid termination fees payable to the IH Manager at any time will be netted against the fair market value of additional management contracts awarded to
the IH Manager by the Company, and the Company will pay to the IH Manager any net amount due to the IH Manager that has been outstanding for more than 365 days. To date, no termination fees have been paid to the IH Manager.

Because Mr. Fisher is our Chief Executive Officer, President and Chairman of the Board of Trustees, and controls the IH Manager, conflicts of
interest do or may exist between Mr. Fisher and us regarding (a) enforcement of the terms of the management agreements, (b) whether and on what terms management agreements will be renewed upon the expiration of their current terms,
(c) whether and on what terms additional management contracts will be awarded to the IH Manager, (d) whether hotel properties will be sold and (e) the setting of rent formulas in the Percentage Leases (or re-setting rents in the case
of expiring leases) between the Company and the TRS, which impacts the IH Managers incentive management fees.

In the years ended
December 31, 2006 and in 2005, the Company reimbursed the IH Manager $15,000 and $14,000, respectively, for shared personnel and services. Shared personnel and services included human resources and telephone costs.

In 2005 and from time to time in previous years, we engaged an affiliate of Hatchett Hospitality (Hatchett) to perform certain renovation
projects. During 2005, we entered into renovation contracts with the Hatchett affiliate for approximately $60,000. The Hatchett affiliate is approximately 50% owned by Equity Inns, Inc. (Equity). The IH Manager currently manages four
Hotels owned by Equity. These contracts assisted the IH Manager in qualifying to manage certain of the Companys hotels under tax law applicable to a REIT.

The Company and the IH Manager share their corporate information technology (IT) infrastructure, the cost of which is initially funded by the Company. The Company and the IH Manager agreed to a cost
sharing arrangement under which each of the Company and the IH Manager bear 50% of the total costs of operating and maintaining the IT function (including depreciation taken by the Company on the IT infrastructure). The Company paid or reimbursed
the IH Manager a total of $301,000 and $315,000 for the IT function in the years ended December 31, 2006 and in 2005, respectively.



R-2



---

##### Table of Contents

The IH Manager obtained an employee practices liability insurance policy which covers Company employees.
We reimbursed the IH Manager for one-third of the premium for this policy, which was $106,000 and $91,000 in the years ended December 31, 2006 and in 2005, respectively.

The IH Manager maintains a health benefit plan in which our employees participate. Our reimbursement is based on the number of our employees
participating in the plan and the coverage and benefit levels selected by those employees. We reimbursed the IH Manager $167,000 and $105,000 for the years ended December 31, 2006 and for 2005, respectively, for our share of the costs of our
employees participation in this plan.

In 2003, we entered into an agreement with certain predecessors of the IH Manager (the
IH Lessee, which was owned by Mr. Fisher) and affiliates of Marriott International, Inc. (Marriott) for a transaction under which the IH Lessee (a) converted the agreements under which 17 of our hotels were managed
by Marriott into long-term franchise agreements with Marriott and (b) became the manager of the hotels. Under the terms of the converted agreements, the IH Lessee agreed to pay Marriott (1) a franchise royalty of 6.5% of room revenues for
the first 10 years of each franchise agreement and 5% thereafter and (2) $850,000 plus 50% of aggregate available cash flow in excess of a specified threshold each year for 10 years, beginning in 2004. The TRS (and therefore, indirectly, we)
subsequently assumed the IH Lessees obligations under the franchise agreements described above, including the obligations to pay Marriott the fees described above.

Conflicts may arise with respect to whether certain expenditures are classified as capital expenditures, which are capitalized by the Company and do not immediately affect earnings, or repairs and maintenance, which
are expensed as incurred and therefore reduce the amount available to be earned by the IH Manager as incentive management fees.

From time
to time, the Company has engaged, and in the future may engage, a brokerage firm with which Mr. Fishers adult child is employed, in connection with certain acquisitions and dispositions or other transactions.

Under our management agreements, the IH Manager is generally responsible for complying with our various franchise agreements, subject to our making
sufficient funding available. As Mr. Fisher owns the IH Manager, conflicts of interest exist between us and Mr. Fisher regarding the IH Managers compliance with franchise agreements, which could result in (a) the termination of
those agreements and related substantial penalties, or (b) other actions or failures to act by the IH Manager which could result in liability to us or our TRS.

Jack P. DeBoer. In November 1996, we acquired seven Residence Inn by Marriott hotels (the DeBoer Hotels) from affiliates of Jack P. DeBoer (the DeBoer Group), including Rolf E. Ruhfus.
Messrs. DeBoer and Ruhfus are members of our Board of Trustees. The DeBoer Group received Class B preferred units of limited partnership interest in our operating partnership (Class B Preferred Units) in partial consideration for the
acquisitions. Following the acquisition of the DeBoer Hotels, Mr. DeBoer joined our Board of Trustees. In connection with the acquisition, we agreed that to the extent that members of the DeBoer Group hold Class B Preferred Units and the
Company maintains indebtedness outstanding, we will permit those DeBoer Group members to guarantee such indebtedness in the amount required for them to defer certain taxes. These guarantees may have the effect of giving the related lender(s)
recourse to assets of the Company that they would not otherwise have. As of and after November 1, 2006, the maximum amount of our indebtedness guaranteed by the DeBoer Group will be $11 million, which will decline upon the occurrence of certain
events. In addition, due to potential adverse tax consequences to members of the DeBoer Group that may result from a sale of certain of the DeBoer Hotels, conflicts of interest may exist between us and Mr. DeBoer regarding transactions
involving the DeBoer Hotels that could trigger adverse tax consequences to some or all of the DeBoer Group. Mr. DeBoer and certain of his affiliates have in the past, and continue to be, involved in the development of hotels, including
extended-stay hotels. Mr. DeBoer is currently the Chief Executive Officer and primary investor in the owner of the Value Place brand of extended-stay hotels. Hotels developed by Mr. DeBoer and his affiliates may compete with our hotels for
guests, and hotel companies with which Mr. DeBoer is affiliated may compete with us for acquisition opportunities and for qualified employees. Accordingly, our interests and those of Mr. DeBoer could



R-3



---

##### Table of Contents

be different in connection with matters relating to our hotels or proposed acquisitions or developments that are competitive with hotels owned or being
considered for acquisition or development by Mr. DeBoer and his affiliates.

Rolf E. Ruhfus. In June 1997, we acquired six
hotels (the Summerfield Hotels) from affiliates of Rolf E. Ruhfus (the Summerfield Group). Following the acquisition of the Summerfield Hotels, Mr. Ruhfus joined our Board of Trustees. Due to the potential adverse tax
consequences to members of the Summerfield Group that may result from a sale of the Summerfield Hotels, conflicts of interest may exist between us and Mr. Ruhfus regarding transactions involving the Summerfield Hotels that could trigger adverse
tax consequences to some or all of the Summerfield Group. Mr. Ruhfus and certain of his affiliates have in the past, and continue to be, involved in the development of hotels. An entity controlled by Mr. Ruhfus also owns the Sierra Suites
brand, which is an upscale extended-stay hotel brand founded by Mr. Ruhfus. Affiliates of Mr. Ruhfus own and operate several Sierra Suites hotels and Summerfield Suites hotels. Hotels developed by Mr. Ruhfus, including Sierra Suites,
may compete with our hotels for guests and companies with which Mr. Ruhfus is affiliated may compete with us for acquisition opportunities and for qualified employees. Accordingly, our interests and those of Mr. Ruhfus could be different
in connection with matters relating to our hotels or proposed acquisitions that are competitive with hotels owned or being considered for acquisition or development by affiliates of Mr. Ruhfus.

If we cannot obtain additional financing, our growth will be limited.

We are required to distribute to our shareholders at least 90% of our taxable income each year in order to continue to qualify as a REIT. As a result, our retained earnings available to fund acquisitions or
development are nominal. We rely primarily upon the availability of debt or equity capital to fund these activities. Our ability to grow through acquisitions or development of hotels will be limited if we cannot continue to obtain additional
financing. Market conditions may make it difficult to obtain financing and we cannot assure you that we will be able to obtain additional debt or equity financing or that we will be able to obtain it on favorable terms.

We are subject to various risks related to our use of, and dependence on, debt.

The amount of interest we have to pay on outstanding variable rate debt, such as our line of credit, increases as interest rates increase, which may
decrease cash available for distribution to shareholders. We cannot assure you that we will be able to meet our debt service obligations. If we do not meet our debt service obligations, we risk the loss of some or all of our assets to foreclosure.
Changes in economic conditions and/or our financial results or prospects could (a) result in higher interest rates on variable rate debt, (b) reduce the availability of debt financing generally or debt financing at favorable rates,
(c) reduce cash available for distribution to shareholders and (d) increase the risk that we could be forced to sell Hotels to repay debt, any of which could have a material adverse affect on us.

If we violate covenants in our debt agreements, including under our line of credit, we could be required to repay all or a portion of our indebtedness
before maturity at a time when we might be unable to arrange financing for such repayment on attractive terms, if at all. In that event, (a) our access to cash flow from such properties may be restricted, (b) we risk foreclosure on our
hotels subject to the loan or (c) we may be forced to sell one or more hotels on unfavorable terms. Violations of certain line of credit covenants may result in our being unable to borrow unused amounts under our line of credit, even if
repayment of some or all borrowings is not required.

In any event, financial covenants under our current or future debt obligations could
impair our planned business strategies, by limiting our ability to borrow (a) beyond certain amounts or (b) for certain purposes, even if we think that such a borrowing is in the Companys best interests.



R-4



---

##### Table of Contents

Our ability to maintain our historic rate of distributions to our shareholders is subject to fluctuations in our
financial performance, operating results and capital improvement requirements.

As a REIT, we are required to distribute at least
90% of our taxable income each year to our shareholders. In the event of continued or future downturns in our operating results and financial performance or unanticipated capital improvements to our hotels, we may be unable to declare or pay
distributions to our shareholders at historical rates, or at all. The timing and amount of distributions are in the sole discretion of our Board of Trustees, which will consider, among other factors, our financial performance, debt service
obligations and applicable debt covenants (if any), and capital expenditure requirements. From time to time, in the past, we have reduced our common share dividends substantially and we cannot assure you either that we will continue to generate
sufficient cash in order to fund distributions at the same rate as our historic rate (or to fund any distribution), or that our Board of Trustees will continue to maintain our distributions at historic rates.

Among the factors which could adversely affect our results of operations and decrease our distributions to shareholders are reduced hotel revenue;
increases in operating expenses at the hotels leased to our TRSs; increased debt service requirements, including those resulting from higher interest rates on variable rate indebtedness; and capital expenditures at our hotels, including capital
expenditures required by the franchisors of our hotels. Hotel revenue can decrease for a number of reasons, including increased competition from new hotels and decreased demand for hotel rooms. These factors can reduce both occupancy and room rates
at our hotels, which would directly affect us negatively by (a) reducing the hotel revenue that we recognize with respect to hotels leased to our TRSs and (b) correspondingly reducing the profits (or increasing the loss) of hotels leased
to our TRSs. Many of our expenses cannot be reduced in tandem with revenue declines, (or we may choose not to reduce them for competitive reasons), and certain expenses may increase while our revenue declines. See Conflicts of interest
and related party transactionsThe IH Lessee and the IH Manager above.

All dividends on our class C cumulative preferred shares
must be paid or provided for on a current basis or we would not be able to pay dividends on common shares.

The increasing use of Internet travel
intermediaries by consumers may adversely affect our profitability.

Some of our hotel rooms are booked through Internet travel
intermediaries such as Travelocity.com, Expedia.com and Priceline.com. As these Internet bookings increase, these intermediaries may be able to obtain higher commissions, reduced room rates or other significant concessions from us. Moreover, some
Internet travel intermediaries offer hotel rooms as a commodity, by increasing the importance of price and general indicators of quality (such as three-star downtown hotel) at the expense of brand identification. These intermediaries
hope that consumers will eventually develop brand loyalties to their reservation systems rather than to the lodging brands with which our hotels are affiliated. Although most of the business for our hotels is expected to be derived from traditional
channels, if the amount of sales made through Internet intermediaries increases significantly, room revenues may flatten or decrease and our profitability may be adversely affected.

Our ability to make distributions to shareholders may be affected by factors beyond our control.

Operating risks. Our hotels are subject to various operating risks common to the hotel industry, many of which are beyond our control, including the following:



| |  |  | our hotels compete with other hotel properties in their geographic markets and many of our competitors have substantial marketing and financial resources;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | over-building in our markets, which adversely affects occupancy and revenues at our hotels;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | dependence on business and commercial travelers and tourism; and
| | - |  | ----------------------------------------------------------------



| |  |  | adverse effects of general, regional and local economic conditions and increases in energy costs, labor costs or other expenses affecting travel, which may affect
travel patterns and reduce the number of business and commercial travelers and tourists.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



R-5



---

##### Table of Contents

These factors could adversely affect our hotel revenues and expenses, which in turn would adversely
affect our ability to make distributions to our shareholders.

Concentration of investment in California, New Jersey, the Pacific
Northwest, Florida, Illinois, Texas and Michigan. A significant number of our hotels are located in California, most of which are in the greater San Francisco/Silicon Valley area. We also have a significant concentration of hotels located in New
Jersey, the Pacific Northwest and Michigan, as well as in the Chicago, Illinois and Dallas, Texas areas. Adverse events, such as economic recessions or natural disasters, including earthquakes, hurricanes or high-wind, could cause a loss of revenues
from these hotels, which may be significant as a result of our concentration of assets in these areas. We may not carry insurance coverage for these losses, or the insurance may be insufficient to replace our investment or otherwise restore our
economic position with respect to a hotel.

In 2001, technology businesses suffered a substantial downturn, which dramatically reduced
business travel. The Silicon Valley area, where 10 of our California hotels are located, is heavily dependent on the technology sector. Our concentration in California made the negative effects of the economic recession on our business more
pronounced as compared to some hotel companies with less concentration in California. While the economy in this area continues to improve currently, we cannot predict if or when our hotels in the Silicon Valley area will perform to their
pre-recession levels.

Capital expenditures. Our hotels have an ongoing need for renovations and other capital improvements,
including replacements, from time to time, of furniture, fixtures and equipment. The franchisors of our hotels may also require periodic capital improvements as a condition of keeping the franchise licenses. Generally, we are responsible for the
costs of these capital improvements, which give rise to the following risks:



| |  |  | cost overruns and delays;
| | - |  | -------------------------



| |  |  | renovations disrupt operations and displace revenue at the hotels, including revenue lost while rooms under renovation are out of service;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the cost of funding renovations and the possibility that financing for these renovations may not be available on attractive terms; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risk that the return on our investment in these capital improvements will not be what we expect.
| | - |  | ----------------------------------------------------------------------------------------------------

We have in the past funded capital expenditures from cash flow from operations and, to a relatively small degree, by borrowing. There can be no assurance
that we will not need to borrow to fund future capital improvements.

Competition for guests. The upscale extended-stay and
mid-price segments of the hotel business are highly competitive. Our hotels compete on the basis of location, room rates and quality, service levels, reputation, and reservation systems, among many other factors. There are many competitors in our
market segments, and many of them have substantially greater marketing and financial resources than our operators or us. New hotels create new competitors, in some cases without corresponding increases in demand for hotel rooms. The result in some
cases may be lower revenue, which would result in lower cash available for distribution to shareholders.

Competition for acquisitions;
sales. We compete for hotel acquisitions with entities that have investment objectives similar to our objectives and have substantially greater financial resources or lower investment return requirements than we have. These entities generally
may be able to accept higher levels of debt, or otherwise may tolerate more risk than we think is prudent for us. They may also have better relations with franchisors, sellers or lenders. This competition could limit the number of suitable
investment opportunities offered to us. It may also increase the bargaining power of property owners seeking to sell to us, making it more difficult for us to acquire new properties on attractive terms.



R-6



---

##### Table of Contents

We may decide to sell hotels, for a variety of reasons. We cannot assure you that we will be able to sell
any hotels on favorable terms, or that hotels will not be sold for a loss. In 2005, we sold three hotels for substantial tax losses.

Seasonality of Hotel business. The hotel industry is seasonal in nature. Generally, occupancy rates and hotel revenues are greater in the second and third quarters than in the first and fourth quarters. This seasonality can cause
quarterly fluctuations in our revenues.

Investment concentration in particular classifications of single industry. Our entire business is
hotel-related. Our current investment strategy is to own primarily upscale extended stay hotels, with a specific focus on Residence Inn by Marriott hotels, and limited service hotels, primarily Hampton Inn hotels. We have historically focused on
hotels that appeal primarily to business travelers. We have not historically emphasized hotels that appeal to families or leisure travelers. Adverse conditions in the hotel or travel industry that impact our hotels or in the Residence Inn by
Marriott or Hampton Inn brands, will have a material adverse effect on our lease revenues and cash available for distribution to our shareholders.

Expansion of investment focus. While we have historically focused our investments in extended-stay and limited service hotels, we are not restricted from investing in other hotel-types or other geographic areas, including
internationally. As of November 14, 2006, we owned (a) five upscale (or better) full service hotels with 1,134 rooms, which operate under brands including Westin, Hilton and Sheraton Four Points, and (b) a 49% interest in a 355-room
Sheraton hotel. We may continue to expand our investment focus. There are risks to such activity, including that we have less experience acquiring, developing and owning, and the IH Manager has less experience operating, these kinds of hotels as
compared to extended-stay or limited service hotels. From time to time, new hotel brands and concepts are developed. We may develop or acquire hotels operating under a new brand, which will involve the additional risks of the brand being unproven in
the marketplace, having less distribution than its competitors, having a less than optimal physical plant or decoration package and likely having fewer resources initially for marketing and other promotional activities. We may also pursue
opportunities to invest in hotels outside of the U.S. Investing outside of the U.S. carries certain additional risk, such as, legal, political, and currency risk, which we have no experience with. These risks could negatively affect our cash flow
available for distribution and result in the loss of some or all of our investment.

Our development activities may be more costly than we have
anticipated.

As part of our growth strategy, we may develop additional hotels, which may include the re-development of existing
buildings for hotel use or the substantial renovation and upgrading of an existing hotel that is then re-flagged to a different hotel brand. Development involves many substantial risks, which include the following:



| |  |  | actual development costs may exceed our budgeted or contracted amounts;
| | - |  | -----------------------------------------------------------------------



| |  |  | construction delays may prevent us from opening Hotels on schedule;
| | - |  | -------------------------------------------------------------------



| |  |  | we invest substantial capital without immediate corresponding income;
| | - |  | ---------------------------------------------------------------------



| |  |  | we may not be able to obtain all necessary zoning, land use, building, occupancy and construction permits;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | our developed properties may not achieve our desired revenue or profit goals;
| | - |  | -----------------------------------------------------------------------------



| |  |  | we face intense competition for suitable development sites from competitors with greater financial resources than ours; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | we may incur substantial development costs and then have to abandon a development project before completion.
| | - |  | ------------------------------------------------------------------------------------------------------------



R-7



---

##### Table of Contents

Investment risks in the real estate industry generally may result in capital losses and may adversely affect our
ability to make distributions to our shareholders.

General risks of investing in real estate. Our investments in hotels are
subject to varying degrees of risk that generally arise from the ownership of real property. The underlying value of our real estate investments and our income and ability to make distributions to our shareholders depend upon the ability of the
operators of our hotels to maintain or increase room revenues. Both income from our hotels and our ability to make distributions may be adversely affected by changes beyond our control, including the following:



| |  |  | adverse changes in national and local economic and market conditions;
| | - |  | ---------------------------------------------------------------------



| |  |  | changes in interest rates and in the availability, cost and terms of mortgage financing;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies
and ordinances;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the ongoing need for capital improvements, particularly in older structures;
| | - |  | ----------------------------------------------------------------------------



| |  |  | changes in real property tax rates or assessments and other operating expenses;
| | - |  | -------------------------------------------------------------------------------



| |  |  | civil unrest, acts of God, including earthquakes, floods and other natural disasters (which may result in uninsured losses) and acts of war and terrorism;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the relative illiquidity of real estate investments (see Conflicts of interest and related party transactionsJeffrey H. Fisher,
Jack P. DeBoer and Rolf E. Ruhfus above); and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | other circumstances beyond our control.
| | - |  | ---------------------------------------

Uninsured and underinsured losses. We, the IH Manager and our other managers have obtained property, casualty and other insurance with loss limits and coverage deemed reasonable by management (and with the intent to satisfy the
requirements of lenders and franchisors). In doing so, we have made decisions with respect to covered perils, deductibles, policy limits and terms based on managements experience, our risk profile and loss history, the nature of our hotels and
businesses, our and our operators loss prevention efforts and the cost of insurance. These judgments may prove to leave us with no, or inadequate, insurance coverage for any particular loss.

All of our hotels in California (and certain of our other hotels, such as our hotels in the Pacific Northwest) are located in areas that are subject to
earthquake activity. These hotels are located in areas of high seismic risk and some were constructed under pre-1985 building codes. No assurance can be given that an earthquake would not render significant damage to the hotels that have been
constructed in compliance with more recent building codes, or are in areas of lower seismic risk. Additionally, areas in Florida where several of our hotels are located may experience hurricane or high-wind activity. Our Sheraton Four Points Hotel
in Ft. Walton Beach FL, for instance, sustained substantial damage (though no structural damage) during Hurricane Jeanne in September 2004. That hotel and several others in Florida were impacted to varying degrees by one or more other hurricanes in
2004 and 2005. We maintain certain levels of (1) earthquake insurance on some, but not all, of our hotels in California and (2) wind insurance on certain, but not all, of our hotels located in Florida. We own hotels in California and
Florida, representing substantial investment, on which we carry no earthquake or windstorm insurance. We would directly bear the rebuilding, restoration and related costs and lost income resulting from any uninsured loss. Even where such insurance
is maintained, recovery under the applicable policies is subject to substantial deductibles and complex calculations of lost business income. There is no assurance that this insurance, where maintained, will fully fund the re-building or restoration
of a hotel impacted by an earthquake, hurricane or high wind, or the income lost as a result of the damage. We have no coverage from damage from earthquakes, floods or high wind caused by a terrorist attack.

Our insurance policies include certain coverage for property losses caused by certain terrorist acts. The Terrorism Risk Insurance Act of 2002
(Insurance Act), which became effective in November 2002, requires



R-8



---

##### Table of Contents

property and casualty insurers to offer terrorism insurance, for which they can charge additional premiums, and provides federal funds to help insurers pay
claims from terrorist attacks. We have accepted such coverage under our primary property insurance policies. Based on information provided by our insurance agent, we understand that coverage offered pursuant to the Insurance Act applies, generally,
to acts of terrorism on U.S. soil by foreign agents resulting in a total of more than $5 million of property and casualty insurance losses. Therefore, our understanding of the coverage offered pursuant to the Insurance Act is that they exclude
losses from terrorist acts on U.S. soil by foreign agents that result in a total of less than $5 million of losses. Also, our understanding is that all terrorist coverage, whether included in the primary insurance policies or in the coverage offered
under the Insurance Act, exclude coverage for losses from, among other things, acts of terrorism by U.S. based groups or individuals, nuclear devices and acts of war. The Insurance Act expired in December 2005 and has been extended pursuant to the
Terrorism Risk Insurance Extension Act, which was enacted to extend the coverage under the Insurance Act through December 31, 2007 and to make certain other changes in coverage. There is no assurance that the Terrorism Risk Insurance Act will
be renewed or that insurance against terrorist attacks will be available or affordable after 2007.

Various types of catastrophic losses
may not be insurable (such as those resulting from war or a nuclear incident) or may not be economically insurable. In the event of a substantial loss, our insurance coverage may not cover the full current market value or replacement cost of our
lost investment. For instance, we do not carry insurance to protect specifically against damage caused by mold or environmental contamination. Inflation, changes in building codes and ordinances, environmental considerations and other factors might
cause insurance proceeds to be insufficient to fully replace or renovate a hotel after it has been damaged or destroyed.

Accordingly,
there can be no assurance (1) that the insurance coverage that we and/or our lessees and operators have obtained will fully protect us (or our lessees or operators) against insurable losses (i.e., losses may exceed coverage limits);
(2) that we (or our lessees or operators) will not incur large deductibles that will adversely effect our earnings; (3) that we (or our lessees or operators) will not incur losses from risks that are not insurable or that are not
economically insurable; or (4) that our current insurance coverage will continue to be available at reasonable rates. As a result, one or more large uninsured or underinsured losses could have a material adverse affect on us (or our lessees or
operators).

Our lenders require us to maintain certain insurance coverage. We believe that we have complied with the insurance maintenance
requirements under the governing loan documents. However, a lender may disagree, in which case the lender could obtain additional coverage and seek payment from us, or declare us in default under the loan documents. In the former case, we could
spend more for insurance than we otherwise deem reasonable or necessary, or, in the latter case, we could be subjected to a foreclosure on hotels collateralizing one or more loans. In addition, a material casualty to one or more hotels
collateralizing loans may result in (a) the insurance company applying to the outstanding loan balance insurance proceeds that otherwise would be available to repair the damage caused by the casualty, which would require us to fund the repairs
through other sources, or (b) the lender foreclosing on the hotels if there is a material loss that is not insured.

Joint ventures and
co-investments may limit our ability to manage or sell Hotels, which may adversely affect our result of operations.

As of
November 14, 2006, we owned a 49% interest in a 355-room Sheraton hotel in Raleigh, NC that was managed by the IH Manager. We may joint venture or co-invest with other parties on hotel acquisitions or developments. There are inherent risks in
such arrangements, including but not limited to having to share control and seek our partners approval, disputes over control, strategy, or the timing or amount of maintenance or capital expenditures, conflicts regarding whether, when or at
what price to sell the asset and becoming subject to negative publicity, financial loss or legal liabilities due to the actions of our partners.



R-9



---

##### Table of Contents

Failure to comply with governmental regulations could affect our operating results.

Environmental matters. Under various federal, state and local laws and regulations, an owner or operator of real estate may be liable for the costs
of removal or remediation of certain hazardous or toxic substances on such property. The law often imposes liability whether or not the owner knew of, or was responsible for, the presence of hazardous substances. Furthermore, a person that arranges
for the disposal or transports for disposal or treatment a hazardous substance at a property owned by another may be liable for the costs of removal or remediation of hazardous substances released into the environment at that property. The costs of
remediation or removal of such substances may be very substantial, and the presence of such substances, or the failure to promptly remediate such substances, may adversely affect the owners ability to sell real estate or to borrow using such
real estate as collateral. We may be potentially liable for the costs discussed above, and these costs could be material and could affect the funds available for distribution to our shareholders.

Furthermore, various court decisions have established that third parties may recover damages for injury caused by release of hazardous substances and for
property contamination. For instance, a person exposed to asbestos while working at or staying in a Hotel may seek to recover damages if he or she suffers injury from the asbestos. Lastly, some of these environmental issues restrict the use of a
property or place conditions on various activities. One example is laws that require a business using chemicals to manage them carefully and to notify local officials if regulated spills occurs.

We generally obtain Phase I environmental site assessments (ESAs) on our hotels at the time of acquisition. The ESAs are intended to identify
potential environmental contamination. The ESAs include a historical review of the hotel, a review of certain public records, a preliminary investigation of the site and surrounding properties, screening for the presence of hazardous substances and
underground storage tanks, and the preparation and issuance of a written report. The ESAs that we have obtained did not include invasive procedures, such as soil sampling or ground water analysis.

It is possible that these ESAs do not reveal all environmental liabilities or that there are material environmental liabilities or compliance concerns
that we are not aware of. Moreover, in certain cases the ESAs revealed environmental conditions that required some remediation or with respect to which we implemented procedures to specifically manage an identified issue, as in the case of small
areas of non-friable asbestos commonly found in certain older building materials. The maintenance and removal of asbestos is highly regulated, and requires specific plans to manage asbestos in place and to remove it using certified contractors using
specialized equipments if it is, or there is a risk that it will become, disturbed during construction work or otherwise. We cannot assure you that (i) future laws, ordinances or regulations will not impose material environmental liability, or
(ii) the current environmental condition of a hotel will not be affected by the condition of properties in the vicinity of the Hotel (such as the presence of leaking underground storage tanks) or by third parties unrelated to us.

There is an increasing focus on the potential for litigation over claims that mold (or other airborne contaminants) has damaged buildings and had adverse
health effects. We have, infrequently, discovered relatively small amounts of mold-related damage in a limited number of our hotels, which we believe are generally caused by one or more water intrusions (e.g., a roof leak, plugged air conditioner
condensation lines, etc.). Mold (and certain other airborne contaminants) occurs naturally and is present in some quantity in virtually every structure, so we cannot assure you that it is not present, or will not in the future be present, in our
hotels, and it is possible that plaintiffs could successfully establish that mold (or another airborne contaminant) causes or exacerbates certain adverse health conditions. If any such potential plaintiffs (who could include hotel guests and
employees) are successful, and mold (or another airborne contaminant) does occur in our hotels, we could incur liability, and such liability could be substantial. We generally have no insurance coverage for the cost of repairing or replacing
elements of a building or its contents that are affected by mold (or other environmental conditions), or for defending or disposing of such suits.



R-10



---

##### Table of Contents

Americans with Disabilities Act. Under the Americans with Disabilities Act of 1990, or the
ADA, all public accommodations must meet various federal requirements for access and use by disabled persons. Many states also have similar requirements. Compliance with the ADAs requirements could require removal of access
barriers, and our failure to comply could result in the U.S. or a states government imposing fines or in private litigants winning damages against us. As substantial renovations are planned to all or any substantial part of a hotel, and in
connection with the construction of any new hotel or addition to an existing hotel, our policy is to consult a local architect to insure compliance with all applicable codes and ADA. While we take these and other steps to confirm that we comply
substantially with the ADA, and several of our hotels were constructed recently and incorporated ADA compliance into the original design, there is no assurance that we will not be required to make unplanned, substantial modifications to our hotel to
comply with the ADA. If we are required to make substantial modifications to our hotels, whether to comply with the ADA or other changes in governmental rules and regulations, our ability to make distributions to our shareholders could be adversely
affected.

Fluctuations in property taxes and insurance costs can adversely affect our distributions to our shareholders.

Each of our hotels is subject to real and personal property taxes. These taxes on our hotel properties may increase or decrease as tax rates change and as
the properties are assessed or reassessed by taxing authorities. If property taxes increase, our ability to make distributions to our shareholders could be adversely affected.

We carry insurance on all of our hotels and our business. The costs of property and casualty insurance carried by us and/or the IH Lessee rose
substantially in the insurance renewal cycles after September 11, 2001. More recently, the hurricanes that struck the U.S. in 2004 and 2005 also affected the property insurance markets. Future terror-related events or natural disasters, as well
as any other future covered losses or other casualties at our hotels, may result in (a) future insurance cost increases, (b) our inability to obtain (or economically obtain) important insurance coverage and/or (c) an increased risk of
exposure to casualties if our insurance deductibles are substantially increased or the limits of our insurance coverage are substantially reduced. While in absolute dollars property tax is a much larger expense than insurance for us, our ability to
make distributions could be adversely affected if insurance costs increase. Please see Investment risks in the real estate industry generally may adversely affect our ability to make distributions to our shareholdersUninsured and
Underinsured losses above.

Franchise requirements could adversely affect distributions to our shareholders.

Our hotel operators must comply with operating standards and terms and conditions imposed by the franchisors of the hotel brands under which our hotels
operate. A franchisor may impose upgraded or new brand standards, such as substantially upgrading the bedding, enhancing the complimentary breakfast or increasing the value of guest awards under its frequent guest program, which can add
substantial expense for the hotel. The franchisors periodically inspect our hotels to confirm adherence to the franchisors operating standards. The failure of a hotel to maintain standards could result in the loss or cancellation of a
franchise license. We rely on our operators to conform to operational standards. The franchisors may also require us to make certain capital improvements to maintain the hotel in accordance with system standards, the cost of which can be
substantial. In addition, when the term of a franchise expires, the franchisor has no obligation to issue a new franchise. The loss of a franchise could have a material adverse effect on the operations or the underlying value of the affected hotel
because of the loss of associated name recognition, marketing support and centralized reservation systems provided by the franchisor. The loss of a franchise could also have a material adverse effect on cash available for distribution to
shareholders.

The names of the brands under which our hotels operate are registered trademarks of the respective owners of those brands,
and neither they nor any of their officers, directors, agents, employees, accountants or attorneys (i) have approved any disclosure in which they or the names of their brands appear or (ii) are responsible or liable for any of the content
of this document.



R-11



---

##### Table of Contents

The ability of our Board of Trustees to change our major policies at any time may not be in your interest.

Our Board of Trustees determines many of our major corporate policies, including our acquisitions, dispositions, growth, operations
and distribution policies. The Board of Trustees may amend or revise these and other policies at any time without the vote or consent of our shareholders.

Provisions of our Declaration of Trust and Maryland law may limit the ability of a third party to acquire control of us.

Ownership limitation. Our Declaration of Trust provides that no person may directly or indirectly own more than 9.8% of our common shares and preferred shares. This may prevent an acquisition of control of us by a third party without our
Board of Trustees approval, even if shareholders believe the change of control is in their best interest. See Our share ownership limitation may prevent certain transfers of our common shares below.

Staggered Board of Trustees. Under our Declaration of Trust, our Board of Trustees has three classes of trustees. Trustees for each class are
elected for staggered three-year terms and until their successors are elected and qualify. The staggered terms of our trustees may restrict the ability to effect a change of control of us, even if shareholders believe a change of control is in their
best interest. The staggered terms for our trustees may also discourage offers or other bids being made for our shares at a premium over the market price.

Authority to issue preferred shares. Our Declaration of Trust authorizes the Board of Trustees to issue up to 20,000,000 preferred shares, and to establish the preferences, conversion or other rights, voting
powers, restrictions, limitations as to dividends or distributions, qualifications, or terms or conditions of redemption of any preferred shares issued. The issuance of preferred shares may discourage takeover offers for, or changes in control of
our company, even if shareholders believe that such events may be in their best interest.

Maryland anti-takeover statutes. We are
subject to various provisions of Maryland law placing restrictions and requiring compliance with various procedures designed to protect the shareholders of Maryland REITs against unfair or coercive mergers and acquisitions. These restrictions and
procedural requirements may discourage takeover offers for, or changes in control of our company, even if shareholders believe that such events may be in their interest.

Business Combinations. Under Maryland law applicable to Maryland REITs, certain business combinations (including certain mergers, consolidations, share exchanges and asset transfers and certain
issuances and reclassifications of equity securities) with an Interested Shareholder are prohibited for five years after the person becomes an Interested Shareholder. An Interested Shareholder is any person who beneficially
owns 10% or more of the voting power of our shares or our affiliate who, at any time within the two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of our outstanding voting shares, unless the
Board of Trustees approved in advance the transaction by which he otherwise would have become an Interested Shareholder. After the five-year prohibition, any such business combination must be recommended by the Board of Trustees and approved by at
least (a) 80% of the votes entitled to be cast by shareholders and (b) two-thirds of votes entitled to be cast by shareholders other than shares held by the Interested Shareholder, unless, among other conditions, shareholders receive a
minimum price for their shares and the consideration is received in cash or in the same form as previously paid by the Interested Shareholder for its shares. These provisions do not apply to business combinations that are approved by the Board of
Trustees prior to the time that the person becomes an Interested Shareholder. This law applies to us.

Control Share
Acquisitions. Maryland law as applicable to Maryland REITs provides that control shares acquired in a control share acquisition have no voting rights except to the extent approved by a vote of two-thirds of the votes
entitled to be cast on the matter, excluding shares of beneficial interest owned by the acquirer or by officers or by trustees who are employees of the trust. Control shares are voting shares which, if aggregated with all shares
previously acquired by the acquirer, would entitle the acquirer to exercise voting



R-12



---

##### Table of Contents

power in electing trustees within one of the following ranges of voting power: (i) one-tenth or more but less than one-third, (ii) one-third or
more but less than a majority, or (iii) a majority or more of all voting power. The control share acquisition statute does not apply (a) to shares acquired in a merger, consolidation or share exchange if the trust is a party to the
transaction or (b) to acquisitions approved or exempted by the declaration of trust or bylaws of the trust. Our Bylaws contain a provision exempting from the control share acquisition statute any and all acquisitions by any person of our
shares.

Our failure to qualify as a REIT under the federal tax laws will result in substantial tax liability, which would reduce the amount of cash
available for distribution to our stockholders.

The federal income tax laws governing REITs are complex. The REIT
qualification requirements are complex. We have not obtained a ruling from the Internal Revenue Service that we qualify as a REIT. We cannot assure you that we will qualify as a REIT.

Failure to make distributions could subject us to tax. In order to qualify as a REIT, each year we must distribute to our shareholders at least
90% of our REIT taxable income. To the extent that we satisfy this distribution minimum, but distribute less than 100% of our taxable income, we will be subject to federal income tax on our undistributed taxable income. In addition, we will be
subject to a 4% nondeductible excise tax if the actual amount that we pay out to our shareholders year is less than the minimum amount specified under federal tax laws. Our only source of funds to make these distributions comes from our TRSs, which
in turn receives revenues from hotel operations. Accordingly, we may be required to borrow money or sell assets to make distributions sufficient to enable us to pay out enough of our taxable income to satisfy the distribution requirement and to
avoid tax in a given year.

Failure to qualify as a REIT would subject us to federal income tax. If we fail to remain qualified as a
REIT in any taxable year, and do not qualify for certain statutory relief provisions, we will be subject to federal income tax. This would substantially reduce our income and cash available to pay distributions. The resulting tax liability might
cause us to borrow funds, sell some of our investments, or take other steps that could negatively affect our operating results in order to pay any such tax. Moreover, subject to certain exceptions, we generally would be disqualified from re-electing
treatment as a REIT until the fifth calendar year after the year in which we failed to qualify as a REIT.

Failure to qualify as a REIT
may cause us to reduce or eliminate shareholder distributions, and we may face increased difficulty in raising capital or obtaining financing. If we fail to qualify or remain qualified as a REIT, we may have to reduce or eliminate any
distributions to our shareholders in order to satisfy our income tax liabilities. Any distributions that we do make to our shareholders would be treated as taxable dividends to the extent of our current and accumulated earnings and profits. This
would negatively affect the market price of our shares. In addition, we may face increased difficulty in raising capital or obtaining financing if we fail to qualify or remain qualified as a REIT because of the resulting tax liability.

The formation of our TRS Lessee increases our overall tax liability. Our TRSs are subject to federal and state income tax. Accordingly,
although our ownership of our TRSs will allow us to receive the after-tax operating income from our hotels in addition to receiving rent, that operating income will be fully subject to income tax.

We will incur a 100% excise tax on transactions with our TRSs that are not conducted on an arms-length basis. For example, to the extent that the
rent paid by our TRSs to us exceeds an arms-length rental amount, such amount potentially will be subject to this excise tax. We intend that all transactions between us and our TRSs will be conducted on an arms-length basis and,
therefore, that the rent paid by our TRSs to us will not be subject to this excise tax.



R-13



---

##### Table of Contents

We are subject to other tax liabilities.

Even as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, such as tax on undistributed REIT taxable income and
alternative minimum tax. If we sell a property in a prohibited transaction, our gain from the sale would be subject to a 100% penalty tax. A prohibited transaction would be a sale of property, other than foreclosure property, held
primarily for sale to customers in the ordinary course of business. Our TRSs are fully taxable corporations and are required to pay federal and state taxes on their income.

Complying with REIT requirements may force us to sell otherwise attractive investments.

To
qualify as a REIT, we must satisfy certain requirements with respect to the character of our assets. If we fail to comply with these requirements at the end of any calendar quarter, we must correct such failure within 30 days after the end of the
calendar quarter (by, possibly, selling assets not withstanding their prospects as an investment) to avoid losing our REIT status. If we fail to comply with these requirements at the end of any calendar quarter, and the failure exceeds a minimum
threshold, we may be able to preserve our REIT status if (a) the failure was due to reasonable cause and not to willful neglect, (b) we dispose of the assets causing the failure within six months after the last day of the quarter in which
we identified the failure, (c) we file a schedule with the IRS describing each asset that caused the failure, and (d) we pay an additional tax of the greater of $50 or the product of the highest applicable tax rate multiplied by the net
income generated on those assets. As a result, we may be required to liquidate otherwise attractive investments.

Our share ownership limitation may
prevent certain transfers of our shares.

In order to maintain our qualification as a REIT, not more than 50% in value of our
outstanding shares of beneficial interest may be owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include certain entities). Our Declaration of Trust prohibits direct or indirect ownership (taking into account
applicable ownership provisions of the Code) of more than 9.8% of the outstanding common shares or any other class or series of outstanding shares of beneficial interest by any shareholder or group (the Ownership Limitation). Generally,
the shares of beneficial interest owned by related or affiliated owners will be aggregated for purposes of the Ownership Limitation. Any transfer of shares of beneficial interest that would prevent us from continuing to qualify as a REIT under the
Code will be void, the intended transferee of such shares will be deemed never to have had an interest in such shares, and such shares will be designated shares-in-trust. Further, we will be deemed to have been offered shares-in-trust
for purchase at the lesser of the market price (as defined in the Declaration of Trust) on the date we accept the offer and the price per share in the transaction that created such shares-in-trust (or, in the case of a gift, devise or non-transfer
event (as defined in the Declaration of Trust), the market price on the date of such gift, devise or non-transfer event). Therefore, the record holder of shares of beneficial interest in excess of the Ownership Limitation will experience a financial
loss when such shares are purchased by us, if the market price falls between the date of purchase and the date of redemption.

We have, in
limited instances from time to time, permitted certain owners to own shares in excess of the Ownership Limitation. The Board of Trustees has waived the Ownership Limitation for such owners after following procedures set out in our Declaration of
Trust, under which the owners requesting the waivers provided certain information and our counsel provided certain legal opinions. These waivers established levels of permissible share ownership for the owners requesting the waivers that are higher
than the Ownership Limitation. If the owners acquire shares in excess of the higher limits, those shares are subject to the risks described above in the absence of further waivers. The Board of Trustees is not obligated to grant such waivers and has
no current intention to do so with respect to any owners who (individually or aggregated as the Declaration of Trust requires) do not currently own shares in excess of the Ownership Limitation.



R-14



---

##### Table of Contents

LIST OF EXHIBITS. The exhibits required by Item 601 of Regulation S-K are listed below. Management
contracts or compensatory plans are filed as Exhibits 10.4, 10.5, 10.6(a)  10.6(f) and 10.46-10.55.



|               |  |                                                                                                                                                                                                                                                                                                                   
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                           
|3.1(a)         |  | Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-3, filed December 15, 2003, and incorporated
herein by reference).                                                                                                 
|               | 
|3.1(b)         |  | Form of Articles Supplementary to the Declaration of Trust of Innkeepers USA Trust (incorporated by reference to Exhibit 4.2 to the Companys Registration Statement on Form 8-A filed with
the Commission on December 17, 2003).                                                                                 
|               | 
|3.1(c)         |  | Amendment to Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 3.1(A) to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2006, filed on
August 9, 2006, and incorporated herein by reference).                                                            
|               | 
|3.2            |  | Amended and Restated Bylaws of the Registrant (previously filed as Exhibit 4.3 to the Companys Registration Statement on Form S-3, filed December 15, 2003, and incorporated herein by
reference).                                                                                                               
|               | 
|4.1(a)         |  | Form of Common Share Certificate (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                         
|               | 
|4.1(b)         |  | Form of Preferred Share Certificate for 8.0% Series C Preferred Shares (previously filed as Exhibit 4.1 to the Companys Current Report on Form 8-K filed January 21, 2004, and incorporated
herein by reference).                                                                                                
|               | 
|10.1(a)        |  | Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership (previously filed as Exhibit 10.1-A to the Companys Annual Report on Form 10-K for the
year ended December 31, 1996, and incorporated herein by reference).                                                   
|               | 
|10.1(b)        |  | First Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 1, 1997 (previously filed as Exhibit 10.1(b) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).     
|               | 
|10.1(c)        |  | Second Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 23, 1997 (previously filed as Exhibit 10.1(c) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).   
|               | 
|10.1(d)        |  | Third Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of March 1, 1998 (previously filed as Exhibit 10.1(d) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).    
|               | 
|10.1(e)        |  | Fourth Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of January 20, 2004 (previously filed as Exhibit 10.1(e) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).
|               | 
|10.2           |  | Form of Percentage Lease (previously filed as Exhibit 10.11 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                               
|               | 
|10.3           |  | Innkeepers USA Trust 1994 Share Incentive Plan (previously filed as Exhibit 10.5 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2006, filed May 10, 2006, and
incorporated herein by reference).                                                                                  
|               | 
|10.4           |  | Innkeepers USA Trust Non-Employee Trustees Share Option Plan (previously filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 13, 1997, and
incorporated herein by reference).                                                                                          



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                              
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                      
|10.5           |  | Innkeepers USA Trust 2006 Trustee Share Incentive Plan (previously filed as Exhibit 10.6 to the Quarterly Report on Form 10-Q for the quarter ended March 31, 2006, filed on May 10, 2006, and
incorporated by reference herein).                                                                                                                                                                                            
|               | 
|10.6(a)        |  | Employment Agreement of Jeffrey H. Fisher dated as of June 1, 2005 (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K/A filed on November 2, 2005, and
incorporated herein by reference).                                                                                                                                                                                                         
|               | 
|10.6(b)        |  | Performance Share Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.3 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                                                                                                                             
|               | 
|10.6(c)        |  | Incentive Award and Cash Bonus Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.5 to the Companys Current Report
on Form 8-K/Afiled on November 2, 2005, and incorporated herein by reference).                                                                                                                                                 
|               | 
|10.6(d)        |  | Amended and Restated Severance Agreement between Innkeepers USA Trust and Dennis M. Craven, dated as of January 1, 2006 (previously filed as Exhibit 10.6 to the Companys Quarterly Report
on Form 10-Q for the quarter ended September 30, 2006 filed March 31, 2006, and incorporated herein by reference).                                                                                                               
|               | 
|10.6(e)        |  | Employment Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K/A filed on
November 2, 2005, and incorporated herein by reference).                                                                                                                                                                             
|               | 
|10.6(f)        |  | Performance Share Award Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K/A
filed on November 2, 2005, and incorporated herein by reference).                                                                                                                                                                
|               | 
|10.7           |  | Form of Non-Compete Agreement between Innkeepers USA Trust and Jeffrey H. Fisher dated as of December 1, 2003 (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K
filed on August 12, 2003, and incorporated herein by reference).                                                                                                                                                                 
|               | 
|10.8           |  | Consolidated Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for certain Hotels (previously filed as Exhibit 10.5 to the Companys
registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).                                                                                                                             
|               | 
|10.9           |  | Credit Agreement, dated as of July 24, 2004, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia Bank, National Association,
PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.10 to the Companys Current Report on Form 8-K filed July 28, 2004, and incorporated herein by reference).                    
|               | 
|10.10          |  | Loan agreement, dated as of September 24, 1999, among Bank of America, N.A., as lender, and Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit
10.18 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                
|               | 
|10.11          |  | Promissory Note, dated September 24, 1999, from Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit 10.19 to the Companys Current Report on
Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                                            
|               | 
|10.12          |  | Promissory Note, dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers Residence Arlington (TX), L.P., Innkeepers Residence
Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.20 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|10.13          |  | Form of Deed of Trust for the loan evidenced by the Promissory Note dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers
Residence Arlington (TX), L.P., Innkeepers Residence Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.19 to the Companys Current Report on Form 8-K filed March 9, 2001, and
incorporated herein by reference).
|               | 
|10.14          |  | Loan Agreement, dated as of October 6, 1995, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership II, L.P., as borrower (previously filed as Exhibit 10.22 to
the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                        
|               | 
|10.15          |  | Promissory Note, dated as of October 6, 1995, from Innkeepers Financing Partnership II, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.23 to the Companys Annual
Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                                                    
|               | 
|10.16          |  | Assumption and Release Agreement, dated as of November 1, 1996, between Innkeepers Residence Sili II, L.P. and Massachusetts Mutual Life Insurance Company (previously filed as Exhibit 10.24 to
the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                          
|               | 
|10.17          |  | Deed of Trust and Security Agreement and Fixture Filing, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life
Insurance Company (previously filed as Exhibit 10.25 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                
|               | 
|10.18          |  | Promissory Note, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life Insurance Company (previously filed as
Exhibit 10.26 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                        
|               | 
|10.19          |  | Loan Agreement, dated as of March 5, 1997, between Nomura Asset Capital Corporation, as lender, and Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P.,
Innkeepers Residence Sili I, L.P. and Innkeepers Financing Partnership III, L.P., as borrowers (previously filed as Exhibit 10.27 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                             
|               | 
|10.20          |  | Promissory Note, dated as of March 5, 1997, by Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P., Innkeepers Residence Sili I, L.P. and Innkeepers Financing
Partnership III, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.28 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                            
|               | 
|10.21          |  | Loan Agreement, dated as of February 19, 1998, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers
Westchester, L.P. and Innkeepers Summerfield General II, L.P., as borrowers (previously filed as Exhibit 10.29 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                                              
|               | 
|10.22          |  | Promissory Note, dated as of February 19, 1998, by Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers Westchester, L.P., and Innkeepers Summerfield General II,
L.P., to Nomura Asset Capital Corporation (previously filed as Exhibit 10.30 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                           
|               | 
|10.23          |  | First Amendment to Credit Agreement, dated as of September 27, 2006, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia
Bank, National Association, PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and
incorporated herein by reference).



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|10.24          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from RLJ Anaheim Suites Hotel, L.P. and RLJ Anaheim Suites Hotel Lessee, L.P. to
Commonwealth Land Title Insurance Company, as Trustee for the benefit of GMAC Commercial Mortgage Bank, dated June 14, 2005 (previously filed as Exhibit 10.8 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30,
2006, filed November 8, 2006, and incorporated herein by reference).
|               | 
|10.25          |  | Deed of Trust Note, dated June 14, 2005, by RLJ Anaheim Suites Hotel, L.P., in favor of GMAC Commercial Mortgage Bank (previously filed as Exhibit 10.10 to the Companys Quarterly Report on
Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                       
|               | 
|10.26          |  | Loan Assumption and Modification Agreement, dated as of October 4, 2006, among KPA HS Anaheim LLC, KPA Anaheim Lessee LLC, RLJ Anaheim Suites Hotel, L.P., RLJ Anaheim Suites Hotel Lessee, L.P.
and Wells Fargo Bank, N.A. (previously filed as Exhibit 10.9 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                  
|               | 
|10.27          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA RIMV LLC and KPA RIMV Lessee LLC to Chicago Title Insurance Company as
Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.11 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by
reference).                                                             
|               | 
|10.28          |  | Deed of Trust Note, dated October 4, 2006, by KPA RIMV LLC in favor of Capmark Bank (previously filed as Exhibit 10.12 to the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                                                         
|               | 
|10.29          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA RIGG LLC and KPA RIGG Lessee LLC to Chicago Title Insurance Company as
Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.13 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by
reference).                                                             
|               | 
|10.30          |  | Deed of Trust Note, dated October 4, 2006, by KPA RIGG LLC in favor of Capmark Bank (previously filed as Exhibit 10.14 to the Companys Quarterly Report on Form 10-Q for the quarter ended
September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                                                         
|               | 
|10.31          |  | Deed of Trust, Leasehold Deed of Trust, Assignment of Leases and Profits, Security Agreement and Fixture Filing, from KPA HI Ontario LLC and KPA HI Ontario Lessee LLC to Chicago Title Insurance
Company as Trustee for the benefit of Capmark Bank, dated October 4, 2006 (previously filed as Exhibit 10.15 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated
herein by reference).                                                 
|               | 
|10.32          |  | Deed of Trust Note, dated October 4, 2006, by KPA HI Ontario LLC in favor of Capmark Bank (previously filed as Exhibit 10.16 to the Companys Quarterly Report on Form 10-Q for the quarter
ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                                                   
|               | 
|10.33          |  | Loan Agreement, dated as of September 21, 2006, between, KPA Washington DC DT LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.17 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                  
|               | 
|10.34          |  | Promissory Note, dated September 21, 2006, by KPA Washington DC DT LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.18 to the Companys Quarterly Report
on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                                                                     



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                              
|10.35          |  | Loan Agreement, dated as of September 21, 2006, between, KPA Tysons Corner RI LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.19 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                
|               | 
|10.36          |  | Promissory Note, dated September 21, 2006, by KPA Tysons Corner RI LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.20 to the Companys Quarterly Report
on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                   
|               | 
|10.37          |  | Loan Agreement, dated as of September 21, 2006, between, KPA San Antonio HS LLC and Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.21 to the Companys Quarterly
Report on Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                  
|               | 
|10.38          |  | Promissory Note, dated September 21, 2006, by KPA San Antonio HS LLC in favor of Merrill Lynch Mortgage Lending, Inc. (previously filed as Exhibit 10.18 to the Companys Quarterly Report on
Form 10-Q for the quarter ended September 30, 2006, filed November 8, 2006, and incorporated herein by reference).                                                                                                                                                     
|               | 
|10.39          |  | Master Lease Assignment Agreement, dated as of August 8, 2003, by and among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Innkeepers Hospitality, Inc., Innkeepers Hospitality
Management, Inc., and various affiliates thereof (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein)).                                                                             
|               | 
|10.40          |  | Form of Hotel Management Agreement between KPA Leaseco, Inc. and Innkeepers Hospitality Management, Inc. (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K filed
August 12, 2003, and incorporated by reference herein).                                                                                                                                                                                                                 
|               | 
|10.41          |  | Form of Pooling and Cumulation Agreement by and among KPA Leaseco, Inc., KPA Leaseco II, Inc., KPA Leaseco III, Inc., KPA Leaseco IV, Inc., KPA Leaseco V, Inc. and Innkeepers Hospitality
Management, Inc. (previously filed as Exhibit 10.3 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein).                                                                                                              
|               | 
|10.42          |  | Omnibus Agreement for a 17-Hotel conversion, between Residence Inn by Marriott, Inc., TownePlace Management Corporation, affiliates of Marriott International, Inc., Innkeepers USA Trust and
several of its subsidiaries and Innkeepers Hospitality, Inc. and several of its affiliates (previously filed as Exhibit 10.31 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, and incorporated by reference
herein).              
|               | 
|10.43          |  | Lease Termination Agreement, dated as of February 27, 2004, among Summerfield KPA Lessee, L.P., Summerfield Hotel Leasing Company, L.P., Patriot American Hospitality Partnership, Innkeepers
Summerfield General, L.P., Innkeepers Summerfield General II, L.P. and Innkeepers Sunrise Tinton Falls, L.P (previously filed as Exhibit 10.35 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated
herein by reference).
|               | 
|10.44          |  | Form of Summerfield Suites by Wyndham Franchise Agreement to be applicable to Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont, CA
(previously filed as Exhibit 10.36 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                       
|               | 
|10.45          |  | First Amendment to Summerfield Suites by Wyndham Franchise Agreements for Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont, CA
(previously filed as Exhibit 10.37 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                           
|               | 
|10.46          |  | Indemnification Agreement between Innkeepers USA Trust and Dennis M. Craven, dated July 20, 2005 (previously filed as Exhibit 1 to the Companys Quarterly Report on Form 10-Q for the
quarter ended March 31, 2006, filed May 10, 2006, and incorporated herein by reference).                                                                                                                                                                                      



---

##### Table of Contents

|               |  |                                                                                                                                                                                                                                                                                     
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibits                                                                                                                                                                                                                                                             
|10.47          |  | Indemnification Agreement between Innkeepers USA Trust and Mark Murphy, dated October 12, 2004 (previously filed as Exhibit 10.39 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                          
|               | 
|10.48          |  | Indemnification Agreement between Innkeepers USA Trust and Miles Berger, dated October 12, 2004 (previously filed as Exhibit 10.40 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                         
|               | 
|10.49          |  | Indemnification Agreement between Innkeepers USA Trust and Thomas J. Crocker, dated October 12, 2004 (previously filed as Exhibit 10.41 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                    
|               | 
|10.50          |  | Indemnification Agreement between Innkeepers USA Trust and Jack P. DeBoer, dated October 12, 2004 (previously filed as Exhibit 10.42 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.51          |  | Indemnification Agreement between Innkeepers USA Trust and Randall L. Churchey, dated October 12, 2004 (previously filed as Exhibit 10.43 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                  
|               | 
|10.52          |  | Indemnification Agreement between Innkeepers USA Trust and C. Gerald Goldsmith, dated October 12, 2004 (previously filed as Exhibit 10.44 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                  
|               | 
|10.53          |  | Indemnification Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated October 12, 2004 (previously filed as Exhibit 10.45 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                    
|               | 
|10.54          |  | Indemnification Agreement between Innkeepers USA Trust and Rolf E. Ruhfus, dated October 12, 2004 (previously filed as Exhibit 10.46 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.55          |  | Indemnification Agreement between Innkeepers USA Trust and Joel F. Zemans, dated October 12, 2004 (previously filed as Exhibit 10.47 to the Companys Annual Report on Form 10-K for the year
ended December 31, 2004, and incorporated herein by reference).                       
|               | 
|10.56          |  | Sales Agreement, dated as of January 12, 2005, between Innkeepers USA Limited Partnership and Brinson Patrick Securities Corporation. (previously filed as Exhibit 1.1 to the Companys
current report of Form 8-K filed on January 19, 2005, and incorporated by reference herein).
|               | 
|21.1           |  | List of Subsidiaries of the Registrant.*                                                                                                                                                                                                                                            
|               | 
|23.1           |  | Consent of PricewaterhouseCoopers LLP*                                                                                                                                                                                                                                              
|               | 
|31.1           |  | CEO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|               | 
|31.2           |  | CFO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|               | 
|32.1           |  | CEO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       
|               | 
|32.2           |  | CFO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       

---

|* | Filed Herewith
|- | --------------